{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Preface and Contents","Financial Definitions","Offshore Wind","Land-Based Wind","Solar - Utility PV","Solar - PV Dist. Comm","Solar - PV Dist. Res","Solar - CSP","Geothermal","Hydropower","Coal","Natural Gas","Nuclear","Biopower","Storage","WACC Calc","Summary","Summary_CAPEX","Summary_CF","Summary_LCOE","Summary_O&M","Summary_Fuel","Summary_WACCNomTech","LCOE Range","PV OCC","Program Goals"],"not_rendered":{"charts":72,"images":2,"macros":1,"external_links":0,"defined_names":6,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Preface and Contents","index":0,"n_rows":48,"n_cols":5,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"2019 Annual Technology Baseline (ATB)"]
[]
[null,null,null,null,"NREL annually documents a realistic and timely set of input assumptions (e.g., technology cost, fuel costs), and a diverse set of potential futures (standard scenarios) to inform electric sector analysis in the United States. The products of this work, including assessments of current and projected technology cost and performance for both renewable and conventional electricity generation technologies, as well as market projections of more than a dozen scenarios produced with NREL's Regional Energy Deployment Systems (ReEDS) model, are applied consistently in NREL's analyses throughout the following year. This annual process is supported by the Office of Strategic Programs of the U.S. Department of Energy’s Office of Energy Efficiency and Renewable Energy (EERE). The specific products from this effort including the following:"]
[]
[null,null,null,null,"* An Annual Technology Baseline (ATB) workbook documenting detailed cost and performance data (both current and projected) for both renewable and conventional technologies. "]
[null,null,null,null,"* An ATB web application describing each of the technologies and providing additional context for their treatment in the workbook."]
[null,null,null,null,"* A Standard Scenarios Annual Report describing the identified scenarios, associated assumptions (including technology cost and performance assumptions from the ATB)"]
[]
[null,null,null,null,"These products can be accessed at atb.nrel.gov."]
[]
[null,null,null,null,"New to this Edition"]
[]
[null,null,null,null,"Two options representing market conditions for project financing:\n - R&D - based on macro-economic indicators from AEO (2019) for the year 2017 as a source for debt rates and return on equity rates. Includes dynamic effects of R&D on technology cost, technology performance, and financial performance. Excludes economic dynamics such as background changes to inflation, interest, and return on equity. Excludes policies such as tax credits and tariffs. Financing presented as a time series.\n\n - R&D + Market – based on macro-economic indicators from AEO (2019) as a source for debt rates and return on equity rates. Includes dynamics from R&D Only case. Adds in economic dynamics and policies. (3% carbon risk adder is applied to WAAC of coal non-CCS technologies)"]
[]
[null,null,null,null,"Contents"]
[null,null,null,null,"Financial Definitions"]
[null,null,null,null,"Wind: Land-based"]
[null,null,null,null,"Wind: Offshore "]
[null,null,null,null,"Solar: PV: Utility"]
[null,null,null,null,"Solar: PV:  Commercial"]
[null,null,null,null,"Solar: PV: Residential"]
[null,null,null,null,"Solar: CSP"]
[null,null,null,null,"Geothermal"]
[null,null,null,null,"Hydropower"]
[null,null,null,null,"Natural Gas"]
[null,null,null,null,"Coal"]
[null,null,null,null,"Nuclear"]
[null,null,null,null,"Biopower"]
[null,null,null,null,"Summary (for Tableau)"]
[null,null,null,null,"Recommended Citation"]
[null,null,null,null,"NREL (National Renewable Energy Laboratory). 2019. 2019 Annual Technology Baseline. Golden, CO: National Renewable Energy Laboratory."]
[]
[null,null,null,null,"Online"]
[null,"atb.nrel.gov",null,null,"2019 Annual Technology Baseline (ATB)"]
[]
[]
[null,null,null,null,"Contact"]
[null,null,null,null,"atb.nrel.gov/electricity/contact"]
[]
[null,null,null,null,"DISCLAIMER AGREEMENT"]
[null,null,null,null,"These detailed electricity generation technology cost and performance data (\"Data\") are provided by the National Renewable Energy Laboratory (\"NREL\"), which is operated by the Alliance for Sustainable Energy LLC (\"Alliance\") for the U.S. Department of Energy (the \"DOE\")."]
[]
[null,null,null,null,"It is recognized that disclosure of these Data are provided under the following conditions and warnings: (1) these Data have been prepared for reference purposes only; (2) these Data consist of forecasts, estimates, or assumptions made on a best-efforts basis, based upon expectations of current and future conditions at the time they were developed; and (3) these Data were prepared with existing information and are subject to change without notice."]
[]
[null,null,null,null,"The user understands that DOE/NREL/ALLIANCE are not obligated to provide the user with any support, consulting, training or assistance of any kind with regard to the use of the Data or to provide the user with any updates, revisions or new versions thereof. DOE, NREL, and ALLIANCE do not guarantee or endorse any results generated by use of the Data, and user is entirely responsible for the results and any reliance on the results or the Data in general."]
[]
[null,null,null,null,"USER AGREES TO INDEMNIFY DOE/NREL/ALLIANCE AND ITS SUBSIDIARIES, AFFILIATES, OFFICERS, AGENTS, AND EMPLOYEES AGAINST ANY CLAIM OR DEMAND, INCLUDING REASONABLE ATTORNEYS' FEES, RELATED TO USER’S USE OF THE DATA.  THE DATA ARE PROVIDED BY DOE/NREL/ALLIANCE \"AS IS,\" AND ANY EXPRESS OR IMPLIED WARRANTIES, INCLUDING BUT NOT LIMITED TO THE IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE ARE DISCLAIMED.  IN NO EVENT SHALL DOE/NREL/ALLIANCE BE LIABLE FOR ANY SPECIAL, INDIRECT OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES WHATSOEVER, INCLUDING BUT NOT LIMITED TO CLAIMS ASSOCIATED WITH THE LOSS OF DATA OR PROFITS, THAT MAY RESULT FROM AN ACTION IN CONTRACT, NEGLIGENCE OR OTHER TORTIOUS CLAIM THAT ARISES OUT OF OR IN CONNECTION WITH THE ACCESS, USE OR PERFORMANCE OF THE DATA."]

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

{"sheet":"Offshore Wind","index":2,"n_rows":1060,"n_cols":46,"rows_kept":1060,"cut":false,"hidden":false,"merged":[[20,14,29,14],[11,9,25,9],[39,14,39,17],[39,24,39,26],[42,24,42,26],[40,14,40,17],[41,14,41,17],[33,14,33,18],[37,14,37,17],[38,14,38,17],[34,14,34,17],[35,14,35,17],[36,14,36,17],[42,14,42,17],[14,14,14,15],[15,14,19,14],[936,0,953,4],[1044,7,1044,11],[1045,7,1045,11],[1046,7,1046,11],[1047,7,1047,11],[1057,7,1057,11],[1058,7,1058,11],[1059,7,1059,11],[1048,7,1048,11],[1049,7,1049,11],[1050,7,1050,11],[1051,7,1051,11],[1052,7,1052,11],[1053,7,1053,11],[1055,7,1055,11],[1056,7,1056,11],[1054,7,1054,11],[209,21,209,27],[210,21,210,22],[211,21,211,22],[223,9,237,9],[91,9,105,9],[107,9,121,9],[207,9,221,9],[124,9,138,9],[141,9,155,9],[157,9,171,9],[173,9,187,9],[189,9,203,9],[833,6,833,19],[246,7,557,7],[207,7,232,7],[703,9,747,9],[124,7,133,7],[141,7,198,7],[246,9,290,9],[293,9,337,9],[340,9,384,9],[387,9,431,9],[434,9,478,9],[481,9,525,9],[528,9,572,9],[751,7,780,7],[751,9,795,9],[608,9,652,9],[798,7,807,7],[798,9,807,9],[11,7,116,7],[576,9,603,9],[656,7,732,7],[656,9,700,9],[576,7,637,7],[27,9,41,9],[52,14,52,15],[59,9,73,9],[75,9,89,9],[43,9,57,9],[43,14,43,17],[44,14,44,17],[45,14,45,17],[46,14,46,17],[47,14,47,17],[48,14,48,17],[49,14,49,17],[50,14,50,17]]}
["Offshore Wind Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2019/index.html?t=ow"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Offshore Fixed",{"$f":"L248","v":0.45011726015028153},null,null,"Basis Year:",null,2017]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",{"$f":"L251","v":0.43883773652935654}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",{"$f":"L254","v":0.43774108432553516},null,null,"Offshore Wind Techno-Resource Groups (TRG)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",{"$f":"L257","v":0.40632660257891706},null,null,"TRG",null,"Weighted Water Depth (m)","Weighted Distance Site to Cable Landfall (km)","Weighted Average CAPEX ($/kW)","Weighted Average OPEX ($/kW/yr)","Weighted Average Net CF (%)","Potential Wind Plant Capacity (GW)","Potential Wind Plant Energy (TWh)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",{"$f":"L260","v":0.29727249451015247},null,null,"Fixed-Bottom","TRG 1",18.402968196527791,26.995836567840879,3360.9056527551252,105.4375403786408,{"$f":"L248","v":0.45011726015028153},12.491269722013936,48.524526205319212]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",{"$f":"L263","v":0.51929187132346377},null,null,null,"TRG 2",21.747177631705881,29.195078557297371,3475.059708137248,105.94575157288099,{"$f":"L251","v":0.43883773652935654},24.982539444027871,94.152869828811092]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",{"$f":"L266","v":0.50943827334956548},null," ",null,"TRG 3",24.382143383858509,32.641945444521269,3659.7114806710788,108.78973875630901,{"$f":"L254","v":0.43774108432553516},49.965078888055743,182.00826617168178]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",{"$f":"L269","v":0.49347205635391822},null,null,null,"TRG 4",29.15242366195104,56.550087524440023,4001.214256871659,111.940915198418,{"$f":"L257","v":0.40632660257891706},320,1131.2911184622014]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",{"$f":"L272","v":0.48891178267819074},null,null,null,"TRG 5",30.638473859426419,65.008005470642601,4633.0613266909604,107.3209327581251,{"$f":"L260","v":0.29727249451015247},320,1023.3283395742592]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",{"$f":"L275","v":0.47181651796277074},null,null,"Floating","TRG 6",144.27146431327731,37.992399030797259,4602.4021914671948,76.985411291193543,{"$f":"L263","v":0.51929187132346377},12.491269722013936,54.992820882782254]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",{"$f":"L278","v":0.42789927663034305},null,null,null,"TRG 7",159.11729100580769,45.277491584697273,4661.3128750524475,77.620798383485592,{"$f":"L266","v":0.50943827334956548},24.982539444027871,107.63688375835871]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",{"$f":"L281","v":0.36358800761658211},null,null,null,"TRG 8",156.56431670782979,45.757403007735803,4709.7818292113971,78.466008855592051,{"$f":"L269","v":0.49347205635391822},49.965078888055743,212.31116350599751]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",{"$f":"L284","v":0.33675069149156384},null,null,null,"TRG 9",147.73410453122949,64.486179894656217,4936.0174892623581,83.708184521392141,{"$f":"L272","v":0.48891178267819074},99.930157776111486,413.94129811196552]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",{"$f":"L287","v":0.30259289088114399},null,null,null,"TRG 10",107.13597843866449,101.43944007751639,5209.3085673296764,90.506851400967093,{"$f":"L275","v":0.47181651796277074},199.86031555222297,780.80584781992957]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",{"$f":"L290","v":0.27948651634161992},null,null,null,"TRG 11",374.9653143612079,116.1238415150963,5319.9904932341706,98.290147422003159,{"$f":"L278","v":0.42789927663034305},199.86031555222297,726.80454180557649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRG 12",467.19843288530387,116.2316805199285,5330.803312897172,96.917413076604845,{"$f":"L281","v":0.36358800761658211},199.86031555222297,651.0194692552484]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1 - Offshore Fixed",{"$f":"(L12)*8760","v":3943.0271989164662},null,null,null,"TRG 13",663.38043561836832,166.28970677602629,5784.872840082433,91.689593758703424,{"$f":"L284","v":0.33675069149156384},199.86031555222297,614.59106270786606]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",3844.2185719971631,null,null,null,"TRG 14",431.6365408126141,147.2033929261558,6145.3782666747447,87.494816860903526,{"$f":"L287","v":0.30259289088114399},199.86031555222297,565.63068950626166]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",3834.6118986916881,null,null,null,"TRG 15",468.39157749193532,132.63781725863589,6599.1687779952836,83.458803696736879,{"$f":"L290","v":0.27948651634161992},143.39977640871999,390.2620324174539]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",3559.4210385913134,null,null,"Total",null,null,null,null,null,null,2057.5092880541415,6997.3009300137128]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",2604.1070519089358]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",4548.9967927935422]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",4462.6792745421935,null,null,"Financial Assumptions (2016):"]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",4322.8152136603239,null,null,"Inflation Rate",null,null,null,{"$f":"L577","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",4282.867216260951,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",4133.1126973538721,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L579","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",3748.3976632818053,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L582","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",3185.0309467212592,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L584","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",2949.9360574660991,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L586","v":0.1303}]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",2650.7137241188216,null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L589","v":0.10273170731707326}]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",2448.3018831525906,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L592","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L594","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1 - Offshore Fixed",{"$f":" $S$47 * (L76 + L142)","v":3759.3074046627889},null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L596","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",{"$f":" $S$47 * (L77 + L143)","v":3805.9972211178083},null,null,"WACC Real - Mid",null,null,null,{"$f":"L599","v":4.2672573658536717E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",3845.5404551088677,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",4134.5962680495768,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P56:P58,Q56:Q58)","v":1.0365018194944946}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",4704.9238998706114,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O76:T76,O78:T78)","v":0.83415717611545015}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",5406.2700586837927,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S43 * S48) / (1 - S43)","v":1.0574844369349357}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",5672.8714383493252,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L602","v":7.9568322840473632E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",5771.0784845459293,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L605","v":5.972123469395315E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",5858.7738690009437]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",6235.9933133182758,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",6527.5828344355632,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",6343.743386877667,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",6482.5206609035158,null,null,0,0.4,{"$f":"1+(1-S43)*((1+S39)^(O56+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",6969.6844180463377,null,null,1,0.4,{"$f":"1+(1-S43)*((1+S39)^(O57+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",7427.0511474867653,null,null,2,0.2,{"$f":"1+(1-S43)*((1+S39)^(O58+0.5)-1)","v":1.0711966347930009}]
[]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1 - Offshore Fixed",{"$f":"(L76+L142)*($S$47-1)","v":132.38911666960846}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",134.03336197667736]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",135.42593067479518]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",145.60542376332828]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",165.69028601625416]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",190.3891436648025]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",199.77787338481454]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",203.23636791510319]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",206.3246799987601]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",219.60897512233268]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",229.87769618593896]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",223.40354032386952]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",228.2907705352936]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",245.44690397667975]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",261.55369461305696]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Offshore Fixed",3018.6140059687009,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",3027.2472436485459,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",3009.4171333698082,null,"Depreciation",{"$f":"1/((1+S45)*(1+S35))^O75","v":0.93568180533830947},{"$f":"1/((1+S45)*(1+S35))^P75","v":0.87550044084115808},{"$f":"1/((1+S45)*(1+S35))^Q75","v":0.81918983306074056},{"$f":"1/((1+S45)*(1+S35))^R75","v":0.76650102191306202},{"$f":"1/((1+S45)*(1+S35))^S75","v":0.7172010599772729},{"$f":"1/((1+S45)*(1+S35))^T75","v":0.67107198259008394}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",3110.5719632460018,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",3362.6987423360606]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",4355.0781208437829]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",4449.274215470391]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",4454.5106673284909]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",4510.143447470693]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",4671.2754171369415]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",4772.6112734529215]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",4682.8557049668671]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",4621.5278670013959]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",4867.8445129704633]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",5104.0674412800809]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1 - Offshore Fixed",128.27268959345457]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",130.26824027247955]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",133.63415199047745]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",138.1642914414075]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",146.11212619819747]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",98.141606562464759]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",101.55565558069787]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",101.92742563967232]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",104.77679519612246]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",113.70376147602207]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",123.86602141426599]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",127.99536695814085]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",126.15496842914889]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",128.15297228697224]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",126.94599719511071]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Offshore Fixed",{"$f":"L530","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",0]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1 - Offshore Fixed",{"$f":"L611","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",{"$f":"L614","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",{"$f":"L617","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",{"$f":"L620","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",{"$f":"L623","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",{"$f":"L626","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",{"$f":"L629","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",{"$f":"L632","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",{"$f":"L635","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",{"$f":"L638","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",{"$f":"L641","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",{"$f":"L644","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",{"$f":"L647","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",{"$f":"L650","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",{"$f":"L653","v":6.8739387999999998E-2}]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Offshore Fixed",{"$f":"L158+L174+L190","v":608.30428202447933}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",{"$f":"L159+L175+L191","v":644.71661549258499}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",700.69739106426391]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",878.41888104024645]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",1176.5348715182965]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",860.8027941752066]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",1023.8193494941194]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",1113.3314493023354]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",1142.3057415314911]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",1345.1089210590012]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",1525.0938647967021]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",1437.48414158693]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",1632.7020233668259]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",1856.3930010991944]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",2061.4300115936276]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","TRG 1 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","TRG 1 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",0]
[]
[null,null,null,null,null,null,null,null,null,"Offshore Spur Line Costs ($/kW)","TRG 1 - Offshore Fixed",608.30428202447933]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",644.71661549258499]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",700.69739106426391]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",878.41888104024645]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",1176.5348715182965]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",860.8027941752066]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",1023.8193494941194]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",1113.3314493023354]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",1142.3057415314911]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",1345.1089210590012]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",1525.0938647967021]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",1437.48414158693]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",1632.7020233668259]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",1856.3930010991944]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",2061.4300115936276]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Offshore Fixed",{"$f":" (($S$51 * $S$49 * $S$47 * (L76 * 1 + L142) +L92) * 1000 / (L12 * 8760)) + L108 + 0","v":92.743217194103067}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",96.413154771267713]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",98.183723971133972]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",112.176031433117]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",170.21120139813428]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",96.630246033880198]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",103.03714813533024]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",107.89166027758013]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",110.85644139607138]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",122.79689497995538]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",143.02399027547963]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",165.97323482034025]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",181.54761953090721]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",214.4020088561156]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",243.43241376339793]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","TRG 1 - Offshore Fixed",{"$f":"(((L76*$S$51*(1-$S$43*$S$48))/(8760*L12*(1-$S$43))+L92/(8760*L12))*1000)+L108","v":80.879754642883682},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",83.619555687207338]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",84.413161361481329]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",94.006921028827989]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",137.65982901210589]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",82.036420394709239]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",85.721228197912481]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",88.657230048186094]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",90.969815476829439]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",98.887886565622779]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",113.45563368212908]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",133.04038072024943]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",141.70619561407338]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",164.32486292490867]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",183.51073674300852]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Low",0.45011726015028153,0.47513629631212156,0.47766283326308423,0.48020280507266333,0.48275628318071129,0.48532333940696143,0.48790404595304843,0.49049847540453961,0.49310670073297519,0.49572879529792235,0.49836483284903715,0.50101488752813972,0.50367903387129898,0.50635734681092992,0.50904990167789965,0.51175677420364807,0.51447804052231616,0.51721377717288897,0.51996406110134696,0.52272896966283089,0.52550858062381756,0.52830297216430666,0.53111222288002069,0.53393641178461393,0.53677561831189657,0.53962992231806717,0.54249940408396047,0.54538414431730375,0.54828422415498801,0.55119972516534965,0.55413072935046426,0.55707731914845382,0.56003957743580468,0.56301758752969899]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0.45011726015028153,0.45251075839249671,0.45491698406008019,0.45733600483110792,0.45976788874353453,0.46221270419710608,0.46467051995528419,0.46714140514718056,0.46962542926950018,0.47212266218849747,0.47463317414194012,0.47715703574108542,0.47969431797266571,0.48224509220088557,0.48480943016942823,0.4873874040034743,0.4899790862117297,0.49258454968846571,0.49520386771556851,0.49783711396460084,0.50048436249887385,0.50314568777553015,0.50582116464763871,0.508510868366299,0.5112148745827586,0.51393325935054013,0.51666609912758132,0.51941347077838451,0.52217545157617906,0.52495211920509488,0.52774355176234689,0.53054982776043214,0.53337102612933773,0.53620722621876094]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153,0.45011726015028153]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0.43883773652935654,0.46322981870754792,0.46569304297148312,0.46816936542886223,0.47065885572932065,0.47316158389285534,0.47567762031179467,0.47820703575277856,0.48074990135874773,0.4833062886509461,0.48587626953093138,0.48845991628259816,0.49105730157421001,0.49366849846044475,0.49629358038444743,0.49893262117989778,0.50158569507308548,0.50425287668499907,0.50693424103342377,0.5096298635350518,0.5123398200076037,0.51506418667196041,0.51780304015430811,0.52055645748829193,0.52332451611718356,0.52610729389605926,0.5289048690939897,0.53171732039624131,0.53454472690648902,0.53738716814904208,0.54024472407107971,0.54311747504490027,0.54600550187018215,0.54890888577625552]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0.43883773652935654,0.44117125591195039,0.44351718378236488,0.44587558612272593,0.44824652926601966,0.45063007989795745,0.45302630505885205,0.45543527214550339,0.45785704891309303,0.46029170347709153,0.46273930431517274,0.46519992026914109,0.46767362054686668,0.47016047472423306,0.47266055274709279,0.47517392493323596,0.47770066197436711,0.48024083493809439,0.48279451526992739,0.48536177479528742,0.48794268572152727,0.4905373206399623,0.49314575252791248,0.49576805475075419,0.49840430106398431,0.50105456561529449,0.50371892294665688,0.50639744799642028,0.50909021610141814,0.51179730299908766,0.51451878482959967,0.51725473813800027,0.52000523987636393,0.52277036740595761]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654,0.43883773652935654]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0.43774108432553516,0.46207221087377537,0.4645292795587968,0.46699941370497522,0.46948268278789207,0.47197915665256496,0.47448890551541228,0.47701199996622862,0.4795485109701691,0.48209850986974662,0.4846620683868374,0.48723925862469902,0.48983015306999778,0.49243482459484822,0.49505334645886173,0.49768579231120802,0.50033223619268608,0.50299275253780695,0.50566741617688693,0.50835630233815254,0.51105948664985668,0.51377704514240463,0.5165090542504942,0.51925559081526429,0.52201673208645616,0.52479255572458705,0.52758313980313376,0.53038856281072877,0.53320890365336759,0.53604424165662867,0.53889465656790403,0.54176022855864225,0.5446410382266037,0.54753716659812735]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0.43774108432553516,0.44006877226073843,0.44240883767504458,0.44476134638569065,0.44712636455989718,0.44950395871672849,0.45189419572896405,0.45429714282497963,0.45671286759063723,0.45914143797118723,0.46158292227317843,0.46403738916637999,0.46650490768571212,0.46898554723318875,0.4714793775798683,0.47398646886781715,0.47650689161208193,0.47904071670267323,0.48158801540655893,0.48414885936966912,0.48672332061891105,0.48931147156419486,0.49191338500047066,0.49452913410977545,0.49715879246329159,0.49980243402341623,0.5024601331458417,0.50513196458164644,0.50781800347939765,0.51051832538726538,0.51323300625514667,0.51596212243680217,0.51870575069200353,0.52146396818869267]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516,0.43774108432553516]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0.40632660257891706,0.42891160622895586,0.43119234342004237,0.43348520842968002,0.43579026574753615,0.43810758020620194,0.44043721698301558,0.44277924160189625,0.44513371993518586,0.44750071820550308,0.44988030298760473,0.45227254121025945,0.45467750015812902,0.45709524747366193,0.45952585115899469,0.4619693795778656,0.46442590145753687,0.46689548589072821,0.46937820233755945,0.47187412062750461,0.47438331096135616,0.4769058439131989,0.47944179043239554,0.4819912218455818,0.48455420985867292,0.48713082655888013,0.48972114441673853,0.49232523628814512,0.49494317541640787,0.49757503543430653,0.50022089036616268,0.5028808146299224,0.505554883039249,0.50824317080562742]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0.40632660257891706,0.40848724402757697,0.41065937468575464,0.41284305564731427,0.41503834833098679,0.41724531448209706,0.41946401617430051,0.42169451581132972,0.42393687612874842,0.42619116019571718,0.4284574314167664,0.4307357535335804,0.43302619062678954,0.43532880711777322,0.43764366777047109,0.43997083769320533,0.44231038234051129,0.44466236751497923,0.44702685936910419,0.44940392440714722,0.45179362948700585,0.45419604182209417,0.45661122898323381,0.45903925890055408,0.46148019986540278,0.46393412053226679,0.46640108992070334,0.46888117741728103,0.47137445277753126,0.47388098612791096,0.47640084796777399,0.47893410917135465,0.48148084098976091,0.48404111505297848]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706,0.40632660257891706]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0.29727249451015247,0.31379590284954112,0.31546451236172457,0.31714199470391907,0.31882839705739258,0.32052376685429929,0.32222815177901382,0.32394159976947273,0.32566415901852208,0.32739587797527375,0.32913680534646739,0.33088699009784106,0.33264648145550785,0.33441532890734088,0.33619358220436468,0.33798129136215516,0.33977850666224574,0.34158527865354221,0.34340165815374379,0.34522769625077299,0.34706344430421215,0.34890895394674831,0.3507642770856253,0.35262946590410355,0.35450457286292797,0.35638965070180351,0.35828475244087854,0.36018993138223593,0.36210524111139214,0.36403073549880505,0.36596646870138833,0.36791249516403512,0.36986886962114918,0.37183564709818434]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0.29727249451015247,0.29885324080908676,0.30044239272545198,0.30203999495611339,0.30364609243561197,0.3052607303374279,0.30688395407525126,0.30851580930425976,0.31015634192240199,0.31180559807168928,0.31346362413949275,0.31513046675984863,0.31680617281476936,0.31849078943556275,0.32018436400415684,0.32188694415443347,0.32359857777356738,0.32531931300337352,0.32704919824166073,0.32878828214359329,0.33053661362305919,0.33229424185404599,0.33406121627202406,0.33583758657533669,0.33762340272659808,0.33941871495409859,0.34122357375321766,0.34303802988784371,0.34486213439180202,0.34669593857029052,0.34853949400132223,0.35039285253717628,0.35225606630585632,0.35412918771255653]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247,0.29727249451015247]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0.51929187132346377,0.5476087571534517,0.54997119744714007,0.55234382955034256,0.5547266974315701,0.55711984524901759,0.55952331735138372,0.56193715827869117,0.5643614127631138,0.56679612572980342,0.56924134229772505,0.57169710778049021,0.5741634676871985,0.5766404677232807,0.57912815379134519,0.58162657199202883,0.58413576862485173,0.58665579018907454,0.58918668338456059,0.59172849511264103,0.5942812724769847,0.59684506278446969,0.5994199135460615,0.60200587247769266,0.60460298750114672,0.60721130674494717,0.60983087854524887,0.61246175144673343,0.61510397420350937,0.61775759578001566,0.62042266535192847,0.62309923230707331,0.62578734624633969,0.62848705698459995]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0.51929187132346377,0.52153214966995398,0.52378209280679999,0.52604174242889767,0.52831114041101912,0.53059032880858814,0.53287934985846064,0.53517824597970587,0.53748705977439404,0.53980583402838422,0.54213461171211907,0.54447343598141917,0.54682235017828429,0.54918139783169584,0.55155062265842392,0.55393006856383697,0.55631977964271595,0.55871980018007095,0.56113017465196247,0.56355094772632475,0.56598216426379488,0.5684238693185425,0.57087610813910616,0.5733389261692311,0.57581236904871114,0.57829648261423539,0.580791312900237,0.58329690613974605,0.58581330876524695,0.58834056740953866,0.59087872890659854,0.59342784029245077,0.59598794880603778,0.5985591018900952]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377,0.51929187132346377]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0.50943827334956548,0.53721784437789788,0.53953545720908036,0.54186306845951038,0.54420072126339281,0.54654845894101811,0.54890632499956571,0.55127436313390832,0.55365261722742343,0.55604113135280553,0.55843994977288391,0.56084911694144146,0.56326867750403975,0.56569867629884552,0.56813915835746254,0.57059016890576486,0.57305175336473602,0.5755239573513099,0.57800682667921721,0.58050040735983288,0.58300474560303062,0.58551988781803743,0.58804588061429486,0.59058277080232258,0.59313060539458518,0.59568943160636401,0.59825929685663215,0.60084024876893261,0.60343233517226169,0.60603560410195478,0.60865010380057616,0.61127588271881417,0.61391298951637796,0.61656147306289955]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0.50943827334956548,0.51163604226466464,0.51384329258007655,0.51606006519953362,0.51828640120323122,0.5205223418485887,0.52276792857101495,0.52502320298467453,0.52728820688326039,0.52956298224076714,0.53184757121227033,0.53414201613470613,0.53644635952765685,0.5387606440941386,0.54108491272139292,0.54341920848168079,0.54576357463308189,0.54811805462029517,0.55048269207544498,0.55285753081888844,0.55524261486002913,0.55763798839813083,0.56004369582313795,0.56245978171649769,0.56488629085198583,0.56732326819653711,0.5697707589110782,0.57222880835136436,0.57469746206882066,0.57717676581138544,0.57966676552435825,0.58216750735125156,0.58467903763464568,0.58720140291704714]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548,0.50943827334956548]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0.49347205635391822,0.5203809926414249,0.52262596956888696,0.52488063155686449,0.52714502038770106,0.52941917802399308,0.53170314660936902,0.53399696846926814,0.53630068611172677,0.5386143422281644,0.54093797969417678,0.54327164157032848,0.54561537110295222,0.54796921172494961,0.55033320705659639,0.5527074009063504,0.555091837271664,0.55748656033979893,0.55989161448864522,0.56230704428754341,0.56473289449811159,0.56716921007507315,0.56961603616709122,0.57207341811760504,0.57454140146566957,0.57702003194680018,0.57950935549382021,0.58200941823771146,0.58452026650846978,0.58704194683596334,0.58957450595079475,0.59211799078516747,0.59467244847375533,0.59723792635457551]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0.49347205635391822,0.49560094537278565,0.49773901863703518,0.49988631576844234,0.50204287655971525,0.5042087409752315,0.50638394915177998,0.50856854139930296,0.51076255820164451,0.51296604021729941,0.51517902828016837,0.51740156340031285,0.51963368676471633,0.52187543973804718,0.52412686386342511,0.52638800086319082,0.52865889263968002,0.53093958127599894,0.5332301090368049,0.53553051836908894,0.53784085190296338,0.54016115245245055,0.54249146301627738,0.54483182677867148,0.54718228711016148,0.5495428875683811,0.55191367189887641,0.55429468403591564,0.55668596810330451,0.55908756841520313,0.56149952947694737,0.56392189598587372,0.56635471283214789,0.56879802509959565]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822,0.49347205635391822]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0.48891178267819074,0.51557204811957014,0.51779627876757595,0.52003010497452185,0.52227356813663217,0.52452670982871896,0.52678957180495256,0.52906219599963478,0.53134462452797648,0.53363689968687744,0.53593906395571145,0.53825115999711159,0.54057323065776264,0.54290531896919425,0.5452474681485785,0.54759972159953041,0.54996212291291313,0.55233471586764504,0.55471754443151156,0.5571106527619788,0.55951408520701384,0.56192788630590451,0.56435210079008613,0.56678677358397023,0.56923194980577618,0.57168767476836846,0.57415399398009592,0.57663095314563484,0.57911859816683631,0.5816169751435768,0.58412613037461192,0.5866461103584355,0.58917696179414025,0.59171873158228339]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0.48891178267819074,0.49102099820911443,0.49313931311197712,0.49526676664240171,0.49740339822536395,0.49954924745592277,0.50170435409995484,0.50386875809489029,0.50604249955045377,0.50822561874940708,0.51041815614829655,0.51262015237820147,0.51483164824548822,0.51705268473256594,0.51928330299864611,0.52152354438050508,0.52377345039325063,0.52603306273109052,0.52830242326810617,0.53058157405902739,0.53287055734001321,0.53516941552943287,0.53747819122865348,0.53979692722282879,0.54212566648169158,0.54446445216035089,0.54681332760009138,0.54917233632917606,0.55154152206365359,0.55392092870816834,0.55631060035677327,0.55871058129374807,0.56112091599441927,0.56354164912598415]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074,0.48891178267819074]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0.47181651796277074,0.4975445819083974,0.49969104021983257,0.50184675857237815,0.50401177691480048,0.50618613536820845,0.50836987422679858,0.51056303395859981,0.51276565520622452,0.5149777787876213,0.5171994456968324,0.51943069710475143,0.52167157435988809,0.52392211898913377,0.52618237269853108,0.52845237737404649,0.53073217508234716,0.53302180807157995,0.53532131877215494,0.53763074979753056,0.53995014394500518,0.54227954419650803,0.54461899371939748,0.54696853586726024,0.5493282141807142,0.55169807238821666,0.5540781544068738,0.55646850434325446,0.55886916649420793,0.56128018534768465,0.56370160558356042,0.56613347207446485,0.56857582988661293,0.571028724280639]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0.47181651796277074,0.47385198276990226,0.47589622878079291,0.47794929387845536,0.48001121610933373,0.48208203368400804,0.48416178497790341,0.48625050853199975,0.48834824305354713,0.49045502741678221,0.49257090066364989,0.49469590200452512,0.49683007081894104,0.49897344665631782,0.50112606923669623,0.50328797845147277,0.5054592143641401,0.50763981721102847,0.50982982740205229,0.51202928552145766,0.51423823232857635,0.51645670875857908,0.51868475592323571,0.52092241511167636,0.52316972779115634,0.52542673560782538,0.52769348038749886,0.5299700041364328,0.53225634904210273,0.53455255747398533,0.53685867198434323,0.53917473530901416,0.54150079036820276,0.54383688026727517]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074,0.47181651796277074]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",0.42789927663034305,0.4512325418559186,0.4531792052808154,0.4551342668112085,0.45709776267738544,0.45906972926593498,0.46105020312042183,0.46303922094206268,0.46503681959040766,0.46704303608402215,0.46905790760117405,0.47108147148052154,0.47311376522180604,0.47515482648654644,0.47720469309873759,0.47926340304555037,0.48133099447803679,0.48340750571183599,0.48549297522788498,0.48758744167313123,0.48969094386124951,0.4918035207733602,0.4939252115587528,0.49605605553561039,0.49819609219173899,0.50034536118529882,0.50250390234553999,0.50467175567353939,0.50684896134294299,0.50903555970071013,0.51123159126786077,0.51343709674022686,0.51565211698920654,0.51787669306252082]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",0.42789927663034305,0.4297452779580177,0.43159924312458608,0.4334612064868652,0.43533120254989088,0.4372092659675571,0.43909543154325886,0.44098973423053589,0.44289220913372157,0.44480289150859248,0.44672181676302286,0.44864902045763955,0.45058453830648193,0.45252840617766327,0.45448066009403576,0.45644133623385746,0.45841047093146359,0.46038810067793901,0.46237426212179522,0.46436899206964877,0.46637232748690427,0.46838430549843829,0.47040496338928833,0.47243433860534323,0.47447246875403709,0.47651939160504653,0.47857514509099047,0.48063976730813268,0.4827132965170885,0.48479577114353345,0.48688722977891502,0.48898771118116846,0.49109725427543482,0.49321589815478167]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305,0.42789927663034305]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",0.36358800761658211,0.38341439171651426,0.3850684806921536,0.38672970557713399,0.38839809715649953,0.39007368634810408,0.3917565042031847,0.3934465819069361,0.39514395077908954,0.39684864227449246,0.39856068798369221,0.4002801196335205,0.40200696908768213,0.40374126834734514,0.40548304955173403,0.40723234497872474,0.40898918704544385,0.41075360830886826,0.41252564146642939,0.41430531935661835,0.41609267495959534,0.41788774139779988,0.4196905519365654,0.42150113998473537,0.42331953909528219,0.42514578296592942,0.42697990543977615,0.42882194050592365,0.43067192230010609,0.4325298851053227,0.43439586335247266,0.43626989162099389,0.43815200463950371,0.44004223728644165]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",0.36358800761658211,0.36515656353953735,0.36673188637347959,0.36831400531155617,0.3699029496728567,0.37149874890295626,0.3731014325744616,0.37471103038755815,0.37632757217056145,0.37795108788046899,0.37958160760351639,0.38121916155573382,0.3828637800835068,0.38451549366413823,0.38617433290641334,0.3878403285511664,0.38951351147185126,0.39119391267511261,0.39288156330136131,0.39457649462535077,0.39627873805675745,0.39798832514076177,0.39970528755863372,0.40142965712831941,0.40316146580503065,0.40490074568183754,0.40664752899026296,0.40840184810087965,0.41016373552391056,0.41193322390983111,0.41371034604997392,0.41549513487713702,0.41728762346619397,0.41908784503470631]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211,0.36358800761658211]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",0.33675069149156384,0.35511364190677713,0.35664563854766335,0.35818424437904728,0.359729487913654,0.36128139778721519,0.36284000275900052,0.36440533171234962,0.36597741365520814,0.36755627772066451,0.36914195316749104,0.37073446938068466,0.37233385587201251,0.3739401422805585,0.37555335837327264,0.3771735340455224,0.37880069932164723,0.38043488435551437,0.38207611943107816,0.38372443496294073,0.38537986149691639,0.38704242971059666,0.38871217041391981,0.39038911454974118,0.39207329319440648,0.39376473755832847,0.39546347898656448,0.39716954895939766,0.39888297909292036,0.40060380113962024,0.40233204698896791,0.40406774866800893,0.40581093834195664,0.40756164831478819]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",0.33675069149156384,0.33820346848264488,0.33966251290253652,0.34112785178956884,0.3425995122987181,0.3440775217021097,0.3455619073895243,0.34705269686890439,0.34854991776686489,0.35005359782920431,0.35156376492142005,0.35308044702922348,0.35460367225905953,0.35613346883862712,0.35766986511740251,0.35921288956716418,0.36076257078252116,0.36231893748144223,0.36388201850578872,0.36545184282184828,0.36702843952087272,0.36861183781961587,0.37020206706087599,0.37179915671403918,0.37340313637562522,0.37501403576983661,0.37663188474910902,0.37825671329466443,0.37988855151706702,0.38152742965678116,0.38317337808473134,0.38482642730286565,0.38648660794472062,0.38815395077598874]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384,0.33675069149156384]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",0.30259289088114399,0.31909322300113224,0.32046982386372491,0.32185236352350383,0.32324086760104853,0.32463536182746833,0.3260358720448796,0.3274424242068838,0.32885504437904911,0.33027375873939296,0.331698593578868,0.33312957530184806,0.33456673042661872,0.3360100855858677,0.33745966752717932,0.33891550311352925,0.34037761932378319,0.34184604325319606,0.34332080211391491,0.34480192323548225,0.34628943406534379,0.34778336216935546,0.34928373523229578,0.35079058105837801,0.35230392757176549,0.35382380281708942,0.35535023495996865,0.35688325228753076,0.35842288320893756,0.35996915625591053,0.36152210008325991,0.36308174346941591,0.36464811531696184,0.36622124465316935]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",0.30259289088114399,0.30389830762012593,0.30520935606069038,0.30652606049857506,0.30784844533433192,0.30917653507377935,0.31051035432845675,0.31184992781607979,0.31319528036099914,0.31454643689465994,0.31590342245606473,0.31726626219223625,0.31863498135868445,0.32000960531987399,0.32139015954969458,0.32277666963193258,0.32416916126074585,0.32556766024113909,0.32697219248944276,0.32838278403379262,0.3297994610146131,0.33122224968510044,0.33265117641171027,0.33408626767464572,0.33552755006834806,0.33697505030198993,0.3384287951999701,0.33988881170241025,0.34135512686565478,0.34282776786277191,0.34430676198405702,0.34579213663753894,0.34728391934948744,0.34878213776492317]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399,0.30259289088114399]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",0.27948651634161992,0.29472686230370221,0.29599834418934245,0.2972753113781304,0.29855778753422607,0.29984579642387865,0.30113936191586793,0.30243850798194566,0.30374325869728036,0.3050536382409032,0.30636967089615635,0.30769138105114252,0.30901879319917747,0.31035193193924349,0.31169082197644543,0.3130354881224684,0.31438595529603786,0.31574224852338101,0.31710439293869097,0.31847241378459201,0.31984633641260812,0.32122618628363198,0.32261198896839732,0.32400377014795267,0.32540155561413714,0.32680537127005854,0.32821524313057338,0.3296311973227688,0.33105326008644698,0.3324814577746113,0.33391581685395466,0.33535636390534984,0.33680312562434261,0.33825612882164557]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",0.27948651634161992,0.28069224981304969,0.28190318494223088,0.28311934416964801,0.28434075003259623,0.28556742516559869,0.28679939230082657,0.28803667426851964,0.28927929399740987,0.29052727451514587,0.29178063894872031,0.29303941052489763,0.29430361257064519,0.29557326851356519,0.29684840188232897,0.29812903630711274,0.29941519552003604,0.30070690335560096,0.30200418375113425,0.30330706074723046,0.30461555848819821,0.30592970122250662,0.30724951330323552,0.30857501918852637,0.30990624344203538,0.31124321073338906,0.3125859458386413,0.31393447364073218,0.31528881912994949,0.31664900740439172,0.31801506367043297,0.3193870132431903,0.32076488154699295,0.3221486941158529]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992,0.27948651634161992]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1 - Low",{"$f":"(L247)*8760","v":3943.0271989164662},4162.1939556941852,4184.326419384618,4206.576572436531,4228.9450406630313,4251.4324532049823,4274.0394425487038,4296.7666445437671,4319.6146984208626,4342.5842468097999,4365.6759357575656,4388.8904147465037,4412.2283367125792,4435.6903580637463,4459.2771386984014,4482.9893420239569,4506.8276349754897,4530.7926880345076,4554.8851752477995,4579.1057742463981,4603.4551662646418,4627.9340361593268,4652.5430724289808,4677.2829672332182,4702.1544164122142,4727.1581195062681,4752.2947797754941,4777.5651042195805,4802.9698035976953,4828.5095924484631,4854.1851891100669,4879.9973157404556,4905.9466983376487,4932.0340667601631]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"(L248)*8760","v":3943.0271989164662},3963.9942435182711,3985.0727803663026,4006.2634023205055,4027.5667053933626,4048.9832887666494,4070.5137548082894,4092.1587090893017,4113.9187604008212,4135.7945207712382,4157.7866054833958,4179.8956330919082,4202.122225440552,4224.4670076797574,4246.9306082841913,4269.5136590704351,4292.216795214752,4315.0406552709601,4337.9858811883805,4361.0531183299036,4384.2430154901349,4407.5562249136437,4430.9934023133155,4454.5552068887791,4478.2423013449652,4502.0553519107316,4525.9950283576127,4550.0620040186486,4574.2569558073283,4598.5805642366313,4623.0335134381585,4647.6164911813858,4672.3301888929982,4697.175301676346]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":"(L249)*8760","v":3943.0271989164662},3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662,3943.0271989164662]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"(L250)*8760","v":3844.2185719971631},4057.8932118781199,4079.4710564301922,4101.1636411568334,4122.9715761888492,4144.8954749014129,4166.9359539313209,4189.0936331943403,4211.3691359026298,4233.7630885822882,4256.2761210909594,4278.9088666355601,4301.6619617900797,4324.5360465134963,4347.5317641677593,4370.6497615359049,4393.8906888402289,4417.2551997605915,4440.7439514527923,4464.3576045670534,4488.0968232666082,4511.9622752463729,4535.9546317517388,4560.0745675974376,4584.3227611865277,4608.699894529479,4633.2066532633498,4657.8437266710735,4682.6118077008441,4707.5115929856083,4732.5437828626582,4757.7090813933264,4783.0081963827961,4808.4418393999986]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"(L251)*8760","v":3844.2185719971631},3864.6602017886853,3885.2105299335162,3905.8701344350793,3926.6395963703321,3947.5194999061073,3968.5104323155438,3989.6129839946097,4010.827748478695,4032.1553224593217,4053.5963058009133,4075.1513015576761,4096.8209159905518,4118.6057585842818,4140.5064420645331,4162.5235824151468,4184.6577988954559,4206.9097140577069,4229.2799537645642,4251.7691472067181,4274.3779269205788,4297.1069288060698,4319.9567921445132,4342.9281596166065,4366.0216773205029,4389.2379947899799,4412.5777650127138,4436.0416444486418,4459.6302930484226,4483.3443742720083,4507.1845551072929,4531.1515060888823,4555.2459013169482,4579.4684184761891]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":"(L252)*8760","v":3844.2185719971631},3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631,3844.2185719971631]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"(L253)*8760","v":3834.6118986916881},4047.7525672542724,4069.2764889350601,4090.9148640555827,4112.6683012219346,4134.5374122764688,4156.5228123150118,4178.6251197041629,4200.844956098681,4223.18294645898,4245.6397190686957,4268.2159055523634,4290.9121408931805,4313.7290634508709,4336.6673149796288,4359.7275406461822,4382.91038904793,4406.216512231189,4429.6465657095296,4453.2012084822163,4476.881103052744,4500.6869154474643,4524.6193152343294,4548.6789755417149,4572.8665730773555,4597.1827881473828,4621.6283046754515,4646.203810221984,4670.9099960035001,4695.747556912067,4720.717191534839,4745.8196021737058,4771.0554948650488,4796.4255793995953]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"(L254)*8760","v":3834.6118986916881},3855.0024450040687,3875.5014180333906,3896.10939433865,3916.8269535446993,3937.6546783585418,3958.5931545857252,3979.6429711468213,4000.8047200939823,4022.0789966276002,4043.4663991130433,4064.9675290974888,4086.5829913268381,4108.3133937627335,4130.159347599646,4152.1214672820779,4174.2003705218376,4196.3966783154174,4218.7110149614564,4241.1440080783013,4263.6962886216606,4286.3684909023468,4309.1612526041226,4332.0752148016327,4355.1110219784341,4378.2693220451265,4401.5507663575736,4424.9560097352232,4448.4857104795237,4472.1405303924448,4495.921134795085,4519.8281925463871,4543.8623760619512,4568.0243613329476]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"(L255)*8760","v":3834.6118986916881},3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881,3834.6118986916881]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"(L256)*8760","v":3559.4210385913134},3757.2656705656532,3777.2449283595711,3797.3304258439971,3817.5227279484166,3837.822402606329,3858.2300207712165,3878.7461564326113,3899.3713866322282,3920.1062914802069,3940.9514541714175,3961.9074610018729,3982.9749013852102,4004.1543678692783,4025.4464561527934,4046.8517651021025,4068.3708967680232,4090.0044564027789,4111.7530524770209,4133.6172966969407,4155.5978040214804,4177.6951926796228,4199.9100841877853,4222.2431033672965,4244.6948783619746,4267.2660406557898,4289.9572250906294,4312.7690698841516,4335.7022166477327,4358.757310404525,4381.9349996075853,4405.2359361581202,4428.6607754238212,4452.2101762572966]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"(L257)*8760","v":3559.4210385913134},3578.3482576815741,3597.3761222472108,3616.5051674704732,3635.7359313794445,3655.0689548631703,3674.5047816868723,3694.0439585072481,3713.687034887836,3733.4345633144826,3753.2870992108737,3773.2452009541644,3793.3094298906763,3813.4803503516932,3833.7585296693269,3854.1445381924786,3874.6389493028787,3895.2423394312182,3915.9552880733527,3936.7783778066096,3957.7121943061711,3978.757326361545,3999.914365893128,4021.1839079688539,4042.5665508209286,4064.0628958626571,4085.6735477053612,4107.3991141753813,4129.2402063311738,4151.1974384804998,4173.2714281977005,4195.4627963410667,4217.7721670703058,4240.2001678640918]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":"(L258)*8760","v":3559.4210385913134},3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134,3559.4210385913134]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"(L259)*8760","v":2604.1070519089358},2748.8521089619803,2763.4691282887075,2778.163873606331,2792.9367582227592,2807.7881976436615,2822.7186095841612,2837.7284139805811,2852.8180330022533,2867.9878910633979,2883.2384148350543,2898.5700332570877,2913.9831775502489,2929.4782812283061,2945.0557801102345,2960.716112332479,2976.4597183612727,2992.28704100503,3008.1985254267956,3024.1946191567713,3040.2757721048984,3056.4424365735154,3072.6950672700777,3089.0341213199472,3105.4600582792491,3121.9733401477988,3138.574431382096,3155.2637989083869,3172.041912135795,3188.909242969532,3205.8662658241619,3222.9134576369479,3240.0512978812667,3257.2802685800948]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"(L260)*8760","v":2604.1070519089358},2617.9543894876001,2631.8753602749593,2645.8703558155535,2659.9397697359609,2674.0839977558685,2688.3034376992009,2702.5984895053157,2716.9695552402413,2731.4170391079983,2745.9413474619564,2760.5428888162742,2775.2220738573797,2789.9793154555296,2804.8150286764139,2819.7296307928373,2834.7235412964501,2849.7971819095519,2864.9509765969478,2880.1853515778771,2895.5007353379983,2910.8975586414431,2926.3762545429308,2941.9372583999493,2957.5810078849991,2973.3079429979034,2989.1185060781868,3005.013141817511,3020.9922972721856,3037.0564218757449,3053.2059674515826,3069.441388225664,3085.7631408393013,3102.1716843619952]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":"(L261)*8760","v":2604.1070519089358},2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358,2604.1070519089358]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"(L262)*8760","v":4548.9967927935422},4797.0527126642364,4817.7476896369471,4838.5319468610005,4859.4058695005542,4880.3698443813937,4901.4242599981217,4922.5695065213349,4943.8059758048767,4965.1340613930779,4986.5541585280716,5008.0666641570942,5029.6719769398587,5051.370497255939,5073.1626272121839,5095.0487706501726,5117.0293331537014,5139.1047220562932,5161.2753464487505,5183.5416171867355,5205.9039468983856,5228.3627499919548,5250.9184426634984,5273.5714429045875,5296.322170510045,5319.171047085737,5342.1184960563796,5365.1649426733848,5388.3108140227423,5411.5565390329375,5434.9025484828935,5458.3492750099622,5481.8971531179359,5505.5466191850956]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(L263)*8760","v":4548.9967927935422},4568.6216311087965,4588.3311329875678,4608.1256636771441,4628.0055900005273,4647.9712803632319,4668.0231047601155,4688.1614347822233,4708.3866436236922,4728.6991060886457,4749.0991985981627,4769.5872991972319,4790.1637875617707,4810.8290450056556,4831.5834544877935,4852.4274006192118,4873.3612696701921,4894.3854495774212,4915.5003299511909,4936.7063020826045,4958.0037589508429,4979.3930952304327,5000.8747072985698,5022.448993242464,5044.1163528667093,5065.8771877007021,5087.7319010060764,5109.6808977841756,5131.7245847835629,5153.863370507559,5176.0976652218033,5198.4278809618691,5220.8544315408908,5243.3777325572337]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":"(L264)*8760","v":4548.9967927935422},4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422,4548.9967927935422]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"(L265)*8760","v":4462.6792745421935},4706.0283167503858,4726.3306051515438,4746.7204797053109,4767.1983182673212,4787.7645003233183,4808.4194069961959,4829.1634210530365,4849.9969269122294,4870.9203106505765,4891.9339600104631,4913.0382644070269,4934.2336149353878,4955.5204043778867,4976.8990272113715,4998.3698796145,5019.9333594750879,5041.5898663974749,5063.3398017099425,5085.1835684721364,5107.1215714825485,5129.1542172860081,5151.2819141812233,5173.5050722283459,5195.8241032565666,5218.2394208717487,5240.7514404640979,5263.3605792158496,5286.0672561090123,5308.8718919331241,5331.7749092930471,5354.7767326168123,5377.8777881634705,5401.0785040310002]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"(L266)*8760","v":4462.6792745421935},4481.9317302384625,4501.2672430014709,4520.6861711479141,4540.1888745403057,4559.7757145936366,4579.4470542820909,4599.2032581457488,4619.0446922973606,4638.9717244291205,4658.984723819488,4679.084061340026,4699.2701094622744,4719.5432422646545,4739.9038354394015,4760.3522662995238,4780.8889137857977,4801.5141584737858,4822.2283825808981,4843.0319699734628,4863.9253061738555,4884.9087783676259,4905.9827754106882,4927.1476878365202,4948.4039078633959,4969.7518294016654,4991.1918480610448,5012.7243611579515,5034.3497677228688,5056.0684685077367,5077.8808659933784,5099.7873643969633,5121.7883696794961,5143.8842895533326]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":"(L267)*8760","v":4462.6792745421935},4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935,4462.6792745421935]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"(L268)*8760","v":4322.8152136603239},4558.5374955388825,4578.2034934234498,4597.954332438133,4617.7903785962617,4637.7119994901796,4657.7195642980723,4677.8134437907893,4697.9940103387262,4718.2616379187202,4738.6167021209885,4759.0595801560776,4779.5906508618618,4800.2102947105586,4820.918893815784,4841.7168319396296,4862.6044944997766,4883.5822685766389,4904.6505429205317,4925.8097079588806,4947.0601558034577,4968.402280257641,4989.8364768237188,5011.36314271022,5032.982676839265,5054.69547985397,5076.5019541258653,5098.4025037623524,5120.3975346141951,5142.4874542830385,5164.6726721289624,5186.9535992780675,5209.3306486300971,5231.8042348660811]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"(L269)*8760","v":4322.8152136603239},4341.4642814656027,4360.1938032604285,4379.0041261315546,4397.8955986631054,4416.8685709430283,4435.9233945695923,4455.0604226578944,4474.2800098464058,4493.5825123035429,4512.9682877342748,4532.4376953867404,4551.991096058915,4571.6288521052929,4591.3513274436036,4611.1588875615516,4631.0518995235971,4651.0307319777503,4671.0957551624106,4691.247340913219,4711.4858626699588,4731.8116954834668,4752.2252160225898,4772.7268025811618,4793.3168350850146,4813.9956950990181,4834.7637658341573,4855.6214321546213,4876.5690805849472,4897.6070993171797,4918.735878218059,4939.9558088362537,4961.2672844096151,4982.6706998724576]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":"(L270)*8760","v":4322.8152136603239},4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239,4322.8152136603239]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(L271)*8760","v":4282.867216260951},4516.4111415274347,4535.8954020039655,4555.4637195768109,4575.1164568768982,4594.8539780995779,4614.6766490113841,4634.5848369568002,4654.5789108650742,4674.6592412570462,4694.8262002520323,4715.0801615746977,4735.4215005620008,4755.8505941701414,4776.367820981548,4796.9735612118866,4817.6681967171189,4838.4521110005708,4859.3256892200416,4880.2893181949339,4901.3433864134413,4922.4882840397231,4943.7244029211543,4965.0521365955792,4986.471880298599,5007.984030970908,5029.5889872656398,5051.2871495557611,5073.0789199414858,5094.9647022577328,5116.9449020816,5139.0199267398948,5161.1901853166682,5183.4560886608024]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"(L272)*8760","v":4282.867216260951},4301.3439443118423,4319.9003828609193,4338.5368757874394,4357.2537684541885,4376.0514077138832,4394.9301419156045,4413.8903209112386,4432.9322960619747,4452.0564202448058,4471.2630478590781,4490.5525348330448,4509.925238630477,4529.381518257278,4548.9217342681395,4568.5462487732248,4588.2554254448751,4608.0496295243529,4627.9292278286102,4647.8945887570799,4667.9460822985156,4688.0840800378319,4708.3089551630046,4728.6210824719801,4749.020838379618,4769.5086009246734,4790.0847497768009,4810.7496662435824,4831.5037332776055,4852.3473354835551,4873.2808591253342,4894.3046921332334,4915.4192241111132,4936.6248463436214]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":"(L273)*8760","v":4282.867216260951},4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951,4282.867216260951]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"(L274)*8760","v":4133.1126973538721},4358.4905375175613,4377.293512325733,4396.1776050940325,4415.1431657736521,4434.190545825506,4453.3200982267554,4472.5321774773347,4491.8271396065265,4511.2053421795626,4530.6671443042515,4550.2129066376228,4569.8429913926193,4589.5577623448116,4609.357584839132,4629.2428257966476,4649.2138537213614,4669.2710387070401,4689.4147524440768,4709.6453682263673,4729.963260958245,4750.3688071614106,4770.8623849819223,4791.4443741972,4812.1151562230561,4832.8751141207777,4853.7246326042141,4874.6640980469092,4895.6938984892613,4916.8144236457174,4938.0260649119891,4959.3292153723123,4980.7242698067294,5002.2116246983978]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"(L275)*8760","v":4133.1126973538721},4150.9433690643436,4168.8509641197461,4186.8358143752694,4204.8982531177635,4223.0386150719105,4241.2572364064335,4259.5544547403179,4277.9306091490726,4296.3860401710117,4314.9210898135734,4333.53610155964,4352.2314203739234,4371.0073927093445,4389.8643665134587,4408.8026912349014,4427.8227178298675,4446.9247987686094,4466.1092880419783,4485.3765411679688,4504.7269151983292,4524.1607687251526,4543.6784618875445,4563.2803563782845,4582.9668154505298,4602.7382039245504,4622.5948881944896,4642.5372362351518,4662.5656176088196,4682.6804034721117,4702.8819665828469,4723.1706813069641,4743.5469236254557,4764.0110711413308]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":"(L276)*8760","v":4133.1126973538721},4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721,4133.1126973538721]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",{"$f":"(L277)*8760","v":3748.3976632818053},3952.7970666578472,3969.8498382599428,3986.9761772661864,4004.1764010538964,4021.4508283695905,4038.7997793348954,4056.223575452469,4073.7225396119711,4091.296996096034,4108.9472705862845,4126.6736901693685,4144.476583343021,4162.3562800221471,4180.3131115449414,4198.3474106790209,4216.4595116276023,4234.6497500356836,4252.9184629962729,4271.2659890566292,4289.6926682245457,4308.1988419746358,4326.7848532546741,4345.4510464919467,4364.1977675996332,4383.0253639832181,4401.9341845469307,4420.924579700205,4439.9969013641803,4459.1515029782204,4478.3887395064603,4497.7089674443869,4517.1125448254497,4536.5998312276824]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",{"$f":"(L278)*8760","v":3748.3976632818053},3764.5686349122352,3780.8093697713739,3797.1201688249394,3813.5013343370442,3829.9531698758001,3846.4759803189477,3863.0700718594944,3879.735752011401,3896.4733296152699,3913.28311484408,3930.1654192089222,3947.1205555647816,3964.1488381163304,3981.2505824237533,3998.4261054085914,4015.6757253596211,4032.9997619387459,4050.3985361869263,4067.8723705301231,4085.4215887852815,4103.0465161663196,4120.7474792901658,4138.524806182807,4156.378826285365,4174.309870460208,4192.318270997077,4210.4043616192421,4228.5684774896954,4246.8109552173528,4265.1321328632957,4283.532349947036,4302.0119474528092,4320.5712678358877]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",{"$f":"(L279)*8760","v":3748.3976632818053},3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053,3748.3976632818053]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",{"$f":"(L280)*8760","v":3185.0309467212592},3358.7100714366647,3373.1998908632654,3387.7522208556938,3402.3673310909357,3417.0454924093915,3431.786976819898,3446.5920575047603,3461.4610088248241,3476.3941063245538,3491.3916267371437,3506.4538479896396,3521.5810492080955,3536.7735107227436,3552.03151407319,3567.3553420136286,3582.7452785180881,3598.2016087856859,3613.7246192459215,3629.3145975639768,3644.9718326460552,3660.6966146447271,3676.4892349643128,3692.349986266282,3708.2791624746719,3724.2770587815417,3740.343971652439,3756.4801988318914,3772.6860393489292,3788.961793522627,3805.3077629676604,3821.7242505999066,3838.2115606420525,3854.7699986292287]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",{"$f":"(L281)*8760","v":3185.0309467212592},3198.7714966063472,3212.5713246316814,3226.4306865292319,3240.3498391342246,3254.3290403898968,3268.3685493522835,3282.4686261950096,3296.6295322141182,3310.8515298329085,3325.1348826068038,3339.4798552282282,3353.8867135315195,3368.355724497851,3382.8871562601807,3397.4812781082178,3412.1383604934172,3426.8586750339864,3441.6424945199251,3456.4900929180726,3471.4017453771953,3486.377728233073,3501.4183190136314,3516.523796444078,3531.6944404520686,3546.9305321728966,3562.2323539547037,3577.6001893637058,3593.0343231894562,3608.5350414501204,3624.1026313977713,3639.7373815237202,3655.4395815638591,3671.2095225040271]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",{"$f":"(L282)*8760","v":3185.0309467212592},3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592,3185.0309467212592]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",{"$f":"(L283)*8760","v":2949.9360574660991},3110.7955031033675,3124.2157936775311,3137.693980760454,3151.2303141236089,3164.825044616005,3178.4784241688444,3192.1907058001825,3205.9621436196235,3219.7929928330213,3233.6835097472217,3247.6339517747974,3261.6445774388294,3275.7156463776923,3289.8474193498682,3304.0401582387763,3318.2941260576299,3332.609586954306,3346.9868062162445,3361.4260502753609,3375.9275867129877,3390.4916842648267,3405.1186128259374,3419.8086434557326,3434.5620483830007,3449.3791010109576,3464.2600759223046,3479.2052488843233,3494.2148968539823,3509.2892979830735,3524.428731623359,3539.6334783317584,3554.9038198755402,3570.2400392375448]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",{"$f":"(L284)*8760","v":2949.9360574660991},2962.6623839079689,2975.4436130262197,2988.2799816766228,3001.1717277367707,3014.119090110481,3027.1223087322328,3040.1816245716022,3053.2972796377367,3066.4695169838296,3079.6985807116398,3092.9847159759975,3106.3281689893615,3119.7291870263734,3133.188018428446,3146.7049126083584,3160.2801200548852,3173.9138923374339,3187.6064821107093,3201.3581431193911,3215.1691302028448,3229.0396992998349,3242.9701074532736,3256.9606128149831,3271.0114746504769,3285.1229533437686,3299.2953104021949,3313.5288084612603,3327.8237112895072,3342.1802837934029,3356.5987920222465,3371.0795031731031,3385.6226855957525,3400.2286087976613]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",{"$f":"(L285)*8760","v":2949.9360574660991},2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991,2949.9360574660991]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",{"$f":"(L286)*8760","v":2650.7137241188216},2795.2566334899184,2807.3156570462302,2819.4267044658936,2831.5900001851851,2843.8057696086225,2856.0742391131453,2868.3956360523021,2880.7701887604703,2893.1981265570826,2905.6796797508837,2918.2150796441888,2930.8045585371801,2943.4483497322012,2956.1466875380906,2968.8998072745162,2981.7079452763405,2994.5713388979975,3007.4902265178948,3020.4648475428244,3033.4954424124116,3046.582252603554,3059.7255206349109,3072.9254900713913,3086.1824055286656,3099.4965126777033,3112.8680582493253,3126.2972900387695,3139.7844569102931,3153.3298088017764,3166.9335967293569,3180.5960727920833,3194.3174901765856,3208.0981031617634]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":"(L287)*8760","v":2650.7137241188216},2662.1491747523032,2673.6339590916477,2685.1682899675175,2696.7523811287479,2708.3864472463069,2720.0707039172812,2731.8053676688587,2743.5906559623527,2755.4267871972211,2767.3139807151269,2779.2524568039894,2791.2424367020758,2803.2841426020964,2815.3777976553247,2827.5236259757294,2839.7218526441338,2851.9727037123785,2864.2764062075184,2876.6331881360234,2889.0432784880109,2901.5069072414799,2914.0243053665818,2926.5957048298965,2939.2213385987288,2951.9014406454316,2964.6362459517381,2977.4259905131139,2990.270911343136,3003.1712464778821,3016.1272349803394,3029.1391169448411,3042.2071335015098,3055.331526820727]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",{"$f":"(L288)*8760","v":2650.7137241188216},2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216,2650.7137241188216]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":"(L289)*8760","v":2448.3018831525906},2581.8073137804313,2592.9454950986401,2604.1317276724221,2615.3662187998202,2626.649176673177,2637.9808103830032,2649.3613299218441,2660.7909461881759,2672.269870990312,2683.7983170503298,2695.3764980080086,2707.0046284247946,2718.6829237877728,2730.4116005136621,2742.1908759528233,2754.0209683932917,2765.9020970648176,2777.8344821429328,2789.8183447530259,2801.853906974447,2813.9413918446162,2826.0810233631605,2838.2730264960655,2850.5176271798414,2862.8150523257127,2875.1655298238229,2887.5692885474546,2900.0265583572755,2912.537570105595,2925.102555640643,2937.7217478108646,2950.3953804692414,2963.1236884776154]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",{"$f":"(L290)*8760","v":2448.3018831525906},2458.8641083623152,2469.4719000939426,2480.1254549261166,2490.8249702855428,2501.5706444506445,2512.3626765552408,2523.2012665922321,2534.0866154173104,2545.0189247526778,2555.99839719079,2567.0252361981034,2578.099646118852,2589.2218321788309,2600.3920004892016,2611.6103580503077,2622.8771127555156,2634.1924733950646,2645.5566496599358,2656.969852145739,2668.4322923566165,2679.9441827091582,2691.5057365363432,2703.1171680914908,2714.77869255223,2726.4905260244882,2738.252885546498,2750.0659890928141,2761.9300555783575,2773.8453048624715,2785.8119577529928,2797.8302360103471,2809.9003623516583,2822.0225604548714]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",{"$f":"(L291)*8760","v":2448.3018831525906},2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906,2448.3018831525906]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1 - Low",{"$f":" $S$47*(L435 + L657)","v":3774.4838923677698},2936.3508259296641,2855.6901791739738,2777.5231903573385,2701.7705022734112,2628.3552995458895,2557.2032270977634,2488.2423112365268,2421.4028832714034,2356.617505581336,2293.8209000551055,2232.9498788274691,2173.9432772376281,2116.7418889387309,2061.2884030893888,2007.5273435603815,1955.4050100919178,1904.8694213388326,1855.8702597431677,1808.3588181754817,1762.2879482881424,1717.6120105256732,1674.2868257389705,1632.2696283519422,1591.5190210307419,1551.9949308073958,1513.6585666111439,1476.4723781623331,1440.400016185142,1405.4062938968134,1371.4571497324409,1338.5196112656615,1306.5617602868842,1275.5526990019059]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":" $S$47*(L436 + L658)","v":3774.4838923677698},3670.4385324120799,3569.6127239674679,3471.9039879466727,3377.2131278417642,3285.4441244323616,3196.5040338722038,3110.302889045659,3026.7536040892542,2945.7718819766692,2867.2761250688818,2791.1873485343358,2717.429096547035,2645.9273611734138,2576.6105038617357,2509.4091794504766,2444.256262614897,2381.086776673541,2319.8378246789594,2260.4485227193522,2202.8599353601776,2147.0150131570917,2092.8585321737132,2040.3370354399274,1989.3987762884274,1939.9936635092447,1892.0732082639297,1845.5904727029165,1800.5000202314275,1756.7578673710163,1714.3214371655508,1673.1495140820768,1633.2022003586053,1594.4408737523822]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":" $S$47*(L437 + L659)","v":3774.4838923677698},3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698,3774.4838923677698]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":" $S$47*(L438 + L660)","v":3889.9442283960366},3026.3502425152201,2943.3926047877953,2862.9982093189519,2785.0854948177521,2709.575512347923,2636.3918415354951,2565.4605094649669,2496.7099121777055,2430.0707386891049,2365.4758974436622,2302.8604451297624,2242.1615177784392,2183.3182640728305,2126.271780797405,2070.965050358272,2017.3428803081463,1965.3518448116301,1914.9402279885533,1866.0579690751135,1818.6566093444796,1772.6892407304201,1728.110456099281,1684.8763011174567,1642.9442276631296,1602.2730487327435,1562.8228947942455,1524.5551715406682,1487.4325189991293,1451.4187719517454,1416.4789216263721,1382.5790786164239,1349.6864369903374,1317.7692395524994]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":" $S$47*(L439 + L661)","v":3889.9442283960366},3782.9378031440251,3679.2407559847443,3578.7477616486894,3481.3568685221903,3386.9693904349028,3295.4898019193688,3206.8256368312086,3120.8873902221317,3037.588423361381,2956.8448718045779,2878.5755564122028,2802.7018972230485,2729.147830091038,2657.8397259967564,2588.7063129478402,2521.6786003851826,2456.6898060145377,2393.6752849856916,2332.5724613438915,2273.3207616805998,2215.861550913025,2160.138070124101,2106.0953763968209,2053.6802845789121,2002.8413109159296,1953.5286184928068,1905.6939644258352,1859.2906487489117,1814.2734649396814,1770.5986520329645,1728.2238482705297,1687.1080462379216,1647.2115494406244]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":" $S$47*(L440 + L662)","v":3889.9442283960366},3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366,3889.9442283960366]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":" $S$47*(L441 + L663)","v":3991.2154237436198},3104.8656817354386,3019.486111409582,2936.746818853449,2856.5637755857688,2778.855644614644,2703.5436941061262,2630.5517138227865,2559.8059342433908,2491.2349482776472,2424.7696354927584,2360.3430887711911,2297.8905433216282,2237.3493079676168,2178.6586986408188,2121.7599740081214,2066.5962731641357,2013.1125553228242,1961.2555414440876,1910.9736577332469,1862.2169809533029,1814.9371854918243,1769.0874921261454,1724.6226184323982,1681.4987307856138,1639.6733978998525,1599.105545858944,1559.7554145900042,1521.5845157334411,1484.5555918646351,1448.6325770239193,1413.7805585128906,1379.9657399164103,1347.1554053109639]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":" $S$47*(L442 + L664)","v":3991.2154237436198},3881.0821021692982,3774.357639261978,3670.9335235668109,3570.7047194822112,3473.5695557683048,3379.4296176326575,3288.1896422784835,3199.7574178042382,3114.0436853470583,3030.9620443659478,2950.4288609639889,2872.3631791520352,2796.6866349595207,2723.3233733010238,2652.1999675101515,2583.2453414551696,2516.3906941535301,2451.5694268051093,2388.7170721665589,2327.7712261916286,2268.6714818647802,2211.3593651576812,2155.7782730404974,2101.873413482017,2049.5917473748159,1998.8819323236798,1949.694268237505,1901.9806446668013,1855.6944898307936,1810.7907212798989,1767.2256981411133,1724.9571748955127,1683.9442566387049]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":" $S$47*(L443 + L665)","v":3991.2154237436198},3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198,3991.2154237436198]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":" $S$47*(L444 + L666)","v":4458.611850168134},3470.509516253926,3377.0961309558511,3286.5550114650332,3198.7948652021714,3113.7273229139287,3031.266844911047,2951.3306303148102,2873.8385292153416,2798.7129576482916,2725.8788152994803,2655.2634058499743,2586.7963598768524,2520.409560227673,2456.0370697892604,2393.6150615739821,2333.0817510491561,2274.3773306376124,2217.443906319741,2162.2254362696017,2108.6676714598093,2056.7180981720521,2006.3258823520634,1957.4418157498922,1910.0182637881671,1864.0091151029146,1819.3697327032703,1776.0569066981225,1734.0288085394268,1693.2449467335139,1653.6661239732916,1615.2543956457489,1577.973029670633,1541.7864676275849]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":" $S$47*(L445 + L667)","v":4458.611850168134},4338.1368953174069,4221.3701636948135,4108.1937643312922,3998.4935815027143,3892.1591536424112,3789.0835561388089,3689.1632878935129,3592.2981615191766,3498.391197060364,3407.3485191243508,3319.0792573124681,3233.4954498460652,3150.511950284591,3070.0463372365753,2992.0188269674773,2916.3521888114446,2842.9716632970144,2771.8048828996762,2702.7817953370022,2635.8345893247615,2570.8976227150647,2507.9073529400794,2446.8022696873654,2387.5228297352087,2330.0113938786435,2274.2121658790875,2220.0711333726531,2167.5360106742833,2116.5561834168921,2067.0826549666144,2019.0679945571858,1972.4662870882908,1927.2330845344809]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":" $S$47*(L446 + L668)","v":4458.611850168134},4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134,4458.611850168134]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":" $S$47*(L447 + L669)","v":4267.8235468770326},3314.4270644983462,3217.7308746798262,3124.0701259392245,3033.3478862526099,2945.4703306960751,2860.3466417672284,2777.8889129050349,2698.0120551053792,2620.6337065330149,2545.6741450337399,2473.0562034537675,2402.7051876761757,2334.5487972872779,2268.5170487885252,2204.5422012722388,2142.5586844821405,2082.503029182134,2024.3137997592958,1967.931528989355,1913.2986548952997,1860.3594596319338,1809.0600103313702,1759.3481018465545,1711.1732013319015,1664.4863946020996,1619.2403342120328,1575.3891892025824,1532.8885964588626,1491.6956136291496,1451.7686735544182,1413.0675401600247,1375.5532657626129,1339.1881497468326]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":" $S$47*(L448 + L670)","v":4267.8235468770326},4143.0338306229323,4022.1635933497828,3905.0876574240301,3791.6848578157624,3681.8379133700937,3575.4333022090354,3472.3611411312936,3372.5150688817239,3275.7921331662678,3182.0926812921753,3091.3202543172092,3003.3814845952197,2918.1859966090974,2835.6463109856563,2755.6777515902982,2678.1983556026748,2603.1287864776677,2530.3922496991195,2459.9144112366935,2391.6233186191243,2325.4493245399171,2261.3250129142125,2199.1851273081929,2138.9665016648764,2080.6079932526245,2024.0504177650407,1969.2364865032275,1916.1107455735782,1864.6195170364367,1814.7108419430226,1766.3344252000306,1719.4415822032661,1673.9851871835406]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":" $S$47*(L449 + L671)","v":4267.8235468770326},4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326,4267.8235468770326]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":" $S$47*(L450 + L672)","v":5532.0294457222126},4266.6604876173315,4114.1272445128343,3967.757941177133,3827.2977280558821,3692.5023337260054,3563.1376255358687,3438.9791884961664,3319.8119216633936,3205.4296512892347,3095.6347600394447,2990.2378316146637,2889.0573101333898,2791.9191736638772,2698.6566213172123,2609.1097733382485,2523.1253836544452,2440.5565643651335,2361.2625216751844,2285.1083027976897,2211.9645533699959,2141.7072849463707,2074.2176521487177,2009.3817390741419,1947.0903545748392,1887.2388360417503,1829.7268613387403,1774.4582685487203,1721.3408832072164,1670.2863527123436,1621.2099876130928,1574.0306094901921,1528.670405155699,1485.0547869088357]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":" $S$47*(L451 + L673)","v":5532.0294457222126},5333.3256095216648,5142.6590556410429,4959.6974264714163,4784.1221600698527,4615.627917157507,4453.9220319198357,4298.7239856202077,4149.7649020792423,4006.7870641115433,3869.5434500493056,3737.7972895183293,3611.3216376667374,3489.898967079846,3373.3207766465152,3261.3872166728106,3153.906729568057,3050.6957054564173,2951.5781520939813,2856.3853784971125,2764.9556917124951,2677.134106182963,2592.7720651858972,2511.7271738426775,2433.8629432185489,2359.0485450521878,2287.1585766734256,2218.0728356859004,2151.6761040090205,2087.8579408904293,2026.5124845163659,1967.53826186274,1910.8380064446239,1856.3184836360444]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":" $S$47*(L452 + L674)","v":5532.0294457222126},5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126,5532.0294457222126]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":" $S$47*(L453 + L675)","v":5330.1369933108408},4109.6338040620258,3961.4169366845626,3819.2000976478639,3682.7351389534756,3551.7842130987897,3426.119345245042,3305.522023157187,3189.7828041774187,3078.7009385247329,2972.0840082423747,2869.7475811431254,2771.5148791294473,2677.2164602913322,2586.6899142095322,2499.7795699156304,2416.3362159831659,2336.2168322459102,2259.2843326602842,2185.4073188490011,2114.4598438822254,2046.3211858709931,1980.8756309652792,1918.0122653660571,1857.6247759768919,1799.6112593361979,1743.8740384861733,1690.3194874487199,1638.857862992362,1589.4031433872904,1541.8728738582486,1496.1880184570311,1452.2728180879258,1410.054654430505]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":" $S$47*(L454 + L676)","v":5330.1369933108408},5137.042255077532,4951.7711708557035,4774.0001220598297,4603.4189236918437,4439.7302663734872,4282.6491815563022,4131.9025289464835,3987.228505221773,3848.3761731559161,3715.1050103029679,3587.1844764289067,3464.3935989118095,3346.5205753641653,3233.3623927619151,3124.724462394538,3020.4202699789571,2920.271040307387,2824.1054158253551,2731.7591485612515,2643.0748048527821,2557.9014823387411,2476.094538706599,2397.5153317075715,2322.0309699711147,2249.5140741702471,2179.8425481077165,2112.8993593108999,2048.5723287404526,1986.7539292341125,1927.3410923228107,1870.2350230712889,1815.3410226099074,1762.5683180381309]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":" $S$47*(L455 + L677)","v":5330.1369933108408},5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408,5330.1369933108408]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":" $S$47*(L456 + L678)","v":5350.0182915953828},4125.1122513024256,3976.4848802206097,3833.8729682672388,3697.0277377567963,3565.7107375780706,3439.6934142793934,3318.7567009707373,3202.6906233025588,3091.2939218120014,2984.3736899565802,2881.7450271836669,2783.2307064111978,2688.6608553209644,2597.8726508906998,2510.7100266150305,2427.0233918881886,2346.6693630432951,2269.5105055639924,2195.41508700432,2124.2568401720291,2055.9147361489786,1990.2727667399861,1927.219735958475,1866.6490601735254,1808.4585765585407,1752.5503594966797,1698.8305446125191,1647.2091601131749,1597.5999651352245,1549.9202948064269,1504.0909117432982,1460.0358637172046,1417.6823472327251]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":" $S$47*(L457 + L679)","v":5350.0182915953828},5156.3903141280316,4970.6061002757624,4792.3412103340479,4621.284672195995,4457.1384219725878,4299.6167678492411,4148.4458762134218,4003.363279128198,3864.1174022650016,3730.467112445725,3602.181283979583,3479.0383830139967,3360.826069151205,3247.3408136133748,3138.387533268788,3033.7792398602351,2933.3367038041192,2836.8881319549905,2744.2688587553998,2655.3210502150359,2569.893420186223,2487.8409584249821,2409.024669948094,2333.3113252169064,2260.5732206981761,2190.6879493708493,2123.538180765649,2059.0114501414687,1996.9999564190307,1937.4003685080338,1880.1136396791228,1825.0448296465056,1772.1029340409066]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":" $S$47*(L458 + L680)","v":5350.0182915953828},5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828,5350.0182915953828]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":" $S$47*(L459 + L681)","v":5589.7664548068169},4311.003860369583,4156.700570126085,4008.6342457118612,3866.5470075538933,3730.1916800537588,3599.33134700041,3473.7389254508166,3353.1967573113093,3237.4962178843307,3126.4373406758687,3019.8284577880713,2917.4858552496671,2819.2334426636435,2724.9024365774635,2634.3310570057811,2547.3642365592891,2463.8533416560563,2383.655905313437,2306.6353710394951,2232.660847362873,2161.6068725591858,2093.3531891503676,2027.7845277710112,1964.790400012593,1904.264899872639,1846.1065134513924,1790.2179365533632,1736.505899865419,1684.8810013966568,1635.2575458784306,1587.5533908353887,1541.6897990504226,1497.5912971579144]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":" $S$47*(L460 + L682)","v":5589.7664548068169},5388.7548254619796,5195.8757126576047,5010.7928071398264,4833.183759442366,4662.7396000671979,4499.1641837505131,4342.1736568135211,4191.4959466391365,4046.8702723554134,3908.0466758448351,3774.7855722350896,3646.8573190620841,3524.0418033295541,3406.1280457218295,3292.9138212572266,3184.205295699111,3079.8166770700705,2979.5698816417957,2883.2942137993682,2790.8260592035908,2702.0085906989825,2616.6914864379596,2534.7306597137635,2455.9880000157409,2380.331124840799,2307.6331418142404,2237.7724206917042,2170.6323748317736,2106.1012517458207,2044.071932348038,1984.4417385442359,1927.1122488130284,1871.989121447393]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":" $S$47*(L461 + L683)","v":5589.7664548068169},5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169,5589.7664548068169]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":" $S$47*(L462 + L684)","v":5872.2152694238021},4531.8483544513992,4372.6131681823936,4219.7902293801308,4073.1145836378337,3932.3322729739252,3797.1998791063702,3667.4840856990504,3542.9612587920647,3423.4170446605854,3308.6459843782959,3198.4511443914971,3092.6437624387945,2991.0429081789212,2893.4751579157037,2799.7742828345954,2709.7809501894812,2623.3424369018253,2540.312355056536,2460.55038880036,2383.9220421691525,2310.2983973900332,2239.5558832232987,2171.5760529270456,2106.245371444777,2043.4550114328624,1983.1006577606606,1925.082320131329,1869.3041534860106,1815.6742858680584,1764.1046534374229,1714.5108423381746,1666.8119371344922,1620.9303755422563]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":" $S$47*(L463 + L685)","v":5872.2152694238021},5664.8104430642497,5465.7664602279929,5274.7377867251626,5091.3932295472914,4915.4153412174064,4746.4998488829624,4584.3551071238126,4428.7015734900797,4279.2713058257314,4135.8074804728703,3998.0639304893712,3865.8047030484931,3738.8036352236513,3616.8439473946291,3499.717853543244,3387.226187736851,3279.1780461272815,3175.3904438206696,3075.6879860004501,2979.9025527114409,2887.8729967375411,2799.4448540291228,2714.4700661588072,2632.8067143059707,2554.318764291078,2478.8758222008255,2406.3529001641609,2336.6301918575132,2269.5928573350729,2205.1308167967786,2143.1385529227182,2083.5149214181151,2026.1629694278204]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":" $S$47*(L464 + L686)","v":5872.2152694238021},5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021,5872.2152694238021]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",{"$f":" $S$47*(L465 + L687)","v":6017.0803380038133},4646.6754736308176,4486.3934362721275,4332.5411621688345,4184.8531504636976,4043.074918160678,3906.9625425176382,3776.2822224476399,3650.8098581392064,3530.3306481387281,3414.6387031696536,3303.5366759931867,3196.8354066441666,3094.3535824034025,2995.9174118943424,2901.3603127173415,2810.5226120591633,2723.2512597387504,2639.3995531726396,2558.8268737648882,2481.398434246938,2406.9850365125617,2335.462839511913,2266.7131367868401,2200.6221432469583,2137.0807908026245,2075.984532486897,2017.2331547138458,1960.7305973352434,1906.3847811716735,1854.1074427075905,1803.8139756527248,1755.4232790846224,1708.8576118989229]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",{"$f":" $S$47*(L466 + L688)","v":6017.0803380038133},5808.3443420385211,5607.99179534016,5415.6764527110427,5231.0664380796225,5053.8436477008472,4883.7031781470478,4720.3527780595496,4563.5123226740079,4412.9133101734105,4268.2983789620657,4129.420844991484,3996.0442583052081,3867.9419780042517,3744.8967648679277,3626.7003908966767,3513.1532650739537,3404.0640746734375,3299.2494414657995,3198.5335922061095,3101.7480428086724,3008.7312956407027,2919.3285493898916,2833.3914209835502,2750.7776790586977,2671.3509885032804,2594.9806656086207,2521.541443392307,2450.9132466690539,2382.9809764645915,2317.6343033844878,2254.7674695659061,2194.2790988557776,2136.0720148736536]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",{"$f":" $S$47*(L467 + L689)","v":6017.0803380038133},6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133,6017.0803380038133]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",{"$f":" $S$47*(L468 + L690)","v":5960.8690813471785},4603.621237507522,4445.1741032686432,4293.0801861352738,4147.0771672557712,4006.9136134425994,3872.3485250566464,3743.150902672,3619.0993317410584,3499.9815845122084,3385.5942384834307,3275.7423107049021,3170.2389072722531,3068.9048873794359,2971.5685413264109,2878.0652819019742,2788.2373485860962,2701.9335240392834,2619.0088623685388,2539.324428680723,2462.7470494544459,2389.149073281083,2318.4081415441865,2250.4069686244438,2185.0331312345015,2122.1788665043996,2061.7408784541149,2003.6201525048059,1947.7217776948571,1893.954776280634,1842.2319404152204,1792.4696756110914,1744.5878507049483,1698.5096540545878]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",{"$f":" $S$47*(L469 + L691)","v":5960.8690813471785},5754.5265468844018,5556.4676290858042,5366.3502326690914,5183.8464590697122,5008.6420168032491,4840.4356563208066,4678.9386283399999,4523.8741646763228,4374.976980640261,4231.9927981042874,4094.6778883811276,3962.7986340903167,3836.1311092242941,3714.4606766580141,3597.5816023774682,3485.2966857326201,3377.4169050491041,3273.7610779606734,3174.1555358509036,3078.4338118180563,2986.4363416013534,2898.0101769302323,2813.0087107805539,2731.2914140431262,2652.7235831304997,2577.1760980676431,2504.5251906310073,2434.652222118571,2367.4434703507927,2302.789925519025,2240.5870945138645,2180.7348133811852,2123.1370675682347]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",{"$f":" $S$47*(L470 + L692)","v":5960.8690813471785},5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785,5960.8690813471785]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",{"$f":" $S$47*(L471 + L693)","v":6323.2165422874305},4884.9473598006762,4718.2792820062887,4558.2817482345899,4404.6794264130895,4257.2084095297369,4115.6157411187896,3979.658960457507,3849.1056666549175,3723.7331008478377,3603.3277457520148,3487.6849418474112,3376.6085195066958,3269.9104464046281,3167.4104895735763,3068.9358914967816,2974.3210596562117,2883.4072689761397,2796.0423766267254,2712.0805486741829,2631.3819980854255,2553.8127336155235,2479.2443191259013,2407.5536428999831,2338.6226965409978,2272.3383630538942,2208.5922137298726,2147.2803134678516,2088.3030341824306,2031.5648759624069,1976.9742956579128,1924.4435425875777,1873.8885010699587,1825.2285394957519]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",{"$f":" $S$47*(L472 + L694)","v":6323.2165422874305},6106.1841997508445,5897.8491025078602,5697.8521852932372,5505.8492830163614,5321.5105119121708,5144.5196763984868,4974.5737005718829,4811.3820833186464,4654.6663760597985,4504.1596821900175,4359.6061773092642,4220.7606493833691,4087.3880580057848,3959.2631119669709,3836.1698643709765,3717.901324570264,3604.2590862201746,3495.0529707834066,3390.1006858427281,3289.227497606782,3192.2659170194042,3099.0553989073765,3009.4420536249791,2923.2783706762466,2840.4229538173672,2760.7402671623399,2684.1003918348142,2610.3787927280382,2539.4560949530087,2471.2178695723906,2405.5544282344717,2342.3606263374481,2281.5356743696898]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",{"$f":" $S$47*(L473 + L695)","v":6323.2165422874305},6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305,6323.2165422874305]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",{"$f":" $S$47*(L474 + L696)","v":6049.9543750422945},4662.9936118224887,4493.2071031910082,4330.3067465501517,4174.0076530474507,4024.0367600699128,3880.1323400355791,3742.0435295896291,3609.5298783574035,3482.3609164419477,3360.3157398874441,3243.1826133622085,3130.7585893459577,3022.8491431357638,2919.2678230135712,2819.8359149454795,2724.3821212091307,2632.7422523706282,2544.7589320564566,2460.2813139888767,2379.1648107753963,2301.2708339640285,2226.4665448963729,2154.6246159099683,2085.6230014600092,2019.3447187483823,1955.6776374650826,1894.5142782634748,1835.7516196066181,1779.2909126368904,1725.0375037356521,1672.9006644534868,1622.7934285048561,1574.6324355337072]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":" $S$47*(L475 + L697)","v":6049.9543750422945},5828.7420147781104,5616.5088789887604,5412.8834331876897,5217.5095663093134,5030.0459500873903,4850.1654250444735,4677.5544119870365,4511.9123479467544,4352.9511455524344,4200.3946748593053,4053.9782667027607,3913.4482366824477,3778.5614289197047,3649.0847787669636,3524.7948936818493,3405.4776515114131,3290.9278154632857,3180.9486650705708,3075.3516424860964,2973.9560134692456,2876.5885424550356,2783.0831811204662,2693.2807698874599,2607.0287518250116,2524.1808984354775,2444.5970468313531,2368.1428478293433,2294.6895245082728,2224.1136407961126,2156.2968796695654,2091.1258305668584,2028.4917856310701,1968.2905444171338]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",{"$f":" $S$47*(L476 + L698)","v":6049.9543750422945},6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945,6049.9543750422945]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":" $S$47*(L477 + L699)","v":5985.7005032378565},4604.491847418929,4427.9659643441491,4258.6701513624184,4096.3047869983293,3940.5826911252525,3791.2286081833877,3647.978711864836,3510.5801303739413,3378.7904914081896,3252.3774860404983,3131.1184507176945,3014.7999666226597,2903.2174756788436,2796.1749125058054,2693.4843516632054,2594.9656695481231,2500.4462203370422,2409.760525389047,2322.7499755510798,2239.2625458292823,2159.1525219127489,2082.2802380573335,2008.5118258576147,1937.7189734547183,1869.7786947464972,1804.5731081845713,1741.9892247599744,1681.9187447957315,1624.2578631805102,1568.9070826927136,1515.7710350789287,1464.758309564623,1415.7812884883433]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",{"$f":" $S$47*(L478 + L700)","v":5985.7005032378565},5755.6148092736603,5534.9574554301853,5323.3376892030219,5120.3809837479112,4925.7283639065645,4739.0357602292343,4559.9733898310451,4388.2251629674265,4223.4881142602371,4065.4718575506226,3913.8980633971178,3768.4999582783253,3629.0218445985543,3495.2186406322571,3366.8554395790065,3243.7070869351537,3125.5577754213018,3012.2006567363092,2903.4374694388503,2799.0781822866029,2698.9406523909356,2602.8502975716669,2510.6397823220186,2422.1487168183976,2337.2233684331213,2255.716385230714,2177.4865309499678,2102.3984309946645,2030.3223289756374,1961.1338533658916,1894.7137938486608,1830.9478869557788,1769.7266106104289]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",{"$f":" $S$47*(L479 + L701)","v":5985.7005032378565},5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565,5985.7005032378565]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1 - Low",{"$f":"(L435+L657)*($S$47-1)","v":132.9235772989567},103.40758289538539,100.56700865536976,97.814251966911129,95.146518158194027,92.561102071400597,90.055385191494523,87.626832867129551,85.272991620726245,82.991486544855945,80.780018782162244,78.636363086140051,76.558365460177015,74.543940872346425,72.591071043521254,70.6978023064556,68.862243533557731,67.082564131149383,65.356992098078734,63.683812146621733,62.061363883673032,60.488040050292547,58.962284817734322,57.482592138146117,56.047504148184913,54.655609623850843,53.305542484895639,51.995980347215323,50.725643121687177,49.493291657960853,48.297726431760992,47.137786274305498,46.012347142487855,44.92032092851553]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"(L436+L658)*($S$47-1)","v":132.9235772989567},129.25947861923174,125.70876081921222,122.26781495863891,118.93314769774253,115.70137758925074,112.56923148936815,109.53354108391196,106.59123952590781,103.7393581810699,100.97502347770279,98.295453857675042,95.697956825221254,93.179926090433042,90.738838804401553,88.372252883069478,86.07780441694716,83.853205163936735,81.696240122598425,79.604765183277166,77.57670485459127,75.610050062865682,73.702856022167907,71.853240172682632,70.059380185231149,68.319512029813552,66.631928106119531,64.994975434019153,63.40705390210897,61.866614572451056,60.372158039701233,58.922232842881868,57.515433928109822,56.150401160644414]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":"(L437+L659)*($S$47-1)","v":132.9235772989567},132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567,132.9235772989567]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"(L438+L660)*($S$47-1)","v":136.98966986648634},106.57703460017639,103.65556870299838,100.82437086370858,98.080568790658788,95.421382189818672,92.844119813914148,90.346176606245479,87.925030936146996,85.578241923147942,83.303446846988194,81.098358640734219,78.960763464328238,76.888518355990271,74.879548958974809,72.93184732126376,71.043469765855932,69.21253482938738,67.437221266890191,65.715766120567608,64.046462850530858,62.427659525510535,60.857757071616739,59.335207577286653,57.858512652615694,56.426221841327703,55.036931083695094,53.689281228773865,52.381956594371438,51.113683573215411,49.883229283840947,48.689400264761836,47.531041210536472,46.407033748384308]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"(L439+L661)*($S$47-1)","v":136.98966986648634},133.22129325022047,129.56946087874795,126.03046357963572,122.60071098832348,119.27672773727332,116.05514976739266,112.93272075780686,109.90628867018373,106.97280240393491,104.12930855873525,101.37294830091776,98.700954330410283,96.110647944987832,93.599436198718507,91.164809151579703,88.804337207319904,86.515668536734211,84.296526583612746,82.144707650709492,80.058078563163576,78.034574406888154,76.072196339520914,74.169009471608319,72.323140815769619,70.532777301659635,68.796163854618868,67.111601535967324,65.477445742964292,63.892104466519257,62.354036604801166,60.86175033095229,59.41380151317059,58.008792185480388]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":"(L440+L662)*($S$47-1)","v":136.98966986648634},136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634,136.98966986648634]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"(L441+L663)*($S$47-1)","v":140.55607257128045},109.34206244291101,106.33530489947337,103.42152832408917,100.59777353965131,97.861176153506918,95.208963517178972,92.638451783637024,90.14704305898681,87.732222645548646,85.391556373392604,83.12268801749218,80.92333679774859,78.791294959227159,76.724425430031857,74.720659554326403,72.77799489809118,70.894493125281784,69.068277942130152,67.297533107401932,65.580500506493522,63.915478287320568,62.300819056014873,60.734928130511022,59.216261850164813,57.743325939605789,56.314673925083703,54.928905601624301,53.584665549364296,52.280641697487475,51.015563934234379,49.788202761507456,48.597367992640599,47.44190749194793]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"(L442+L664)*($S$47-1)","v":140.55607257128045},136.67757805363877,132.9191311243417,129.27691040511147,125.74721692456416,122.32647019188364,119.0112043964737,115.79806472954628,112.6838038237335,109.66527830693579,106.73944546674076,103.90336002186521,101.15417099718573,98.489118699033952,95.905531787539815,93.400824442908004,90.972493622613968,88.618116406602226,86.335347427662668,84.121916384252415,81.975625633116891,79.894347859150699,77.876023820018588,75.918660163138767,74.020327312706002,72.179157424507238,70.393342406354634,68.661132002030371,66.980831936705357,65.350802121859331,63.76945491779297,62.235253451884319,60.746709990800738,59.302384364934909]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"(L443+L665)*($S$47-1)","v":140.55607257128045},140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045,140.55607257128045]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"(L444+L666)*($S$47-1)","v":157.01607261068224},122.21870674381334,118.92902749348366,115.74049898506762,112.64990622637883,109.65413717412565,106.75017943195894,103.93511705446301,101.20612745369081,98.560478404952448,95.995525148672371,93.508707585233068,91.097547559820853,88.759646234386281,86.492681543923908,84.294405734365569,82.162642979468515,80.095287074163735,78.090299201910952,76.145705773685876,74.259596336300532,72.430121547833167,70.655491218012884,68.933972411476148,67.263887611876953,65.643612944898067,64.071576458274038,62.546256456995685,61.066179891926268,59.629920800115045,58.236098795149523,56.883377605940865,55.570463662388349,54.29610472641864]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"(L445+L667)*($S$47-1)","v":157.01607261068224},152.77338342976665,148.66128436685457,144.67562373133453,140.81238278297354,137.06767146765708,133.43772428994868,129.91889631807877,126.50765931711351,123.20059800619055,119.99440643584047,116.88588448154135,113.87193444977606,110.94955779298283,108.11585192990489,105.36800716795696,102.70330372433564,100.11910884270465,97.612874002388693,95.182132217107338,92.824495420375669,90.537651934791441,88.319364022516098,86.167465514345196,84.079859514846177,82.054516181122594,80.089470572842544,78.182820571244605,76.332724864907817,74.537401000143802,72.795123493936899,71.104222007426074,69.463079577985425,67.870130908023285]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":"(L446+L668)*($S$47-1)","v":157.01607261068224},157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224,157.01607261068224]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"(L447+L669)*($S$47-1)","v":150.29720335506525},116.72205119233642,113.31676352165738,110.01837303169566,106.82346612956199,103.72873864311487,100.73099231064664,97.827131383203522,95.014159335925868,92.289175684910148,89.649372906206466,87.092033453675015,84.614526872528444,82.214307005490312,79.888909288597901,77.635948133772146,75.4531143953716,73.33817291803436,71.288960163200926,69.303381911791959,67.379411040598271,65.515085370017573,63.708505580848097,61.957833197924018,60.261288638447304,58.617149322940158,57.023747846808945,55.479470210574291,53.982754106885366,52.532087262495921,51.126005833438583,49.763092851690544,48.441976721678252,47.161329765021925]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"(L448+L670)*($S$47-1)","v":150.29720335506525},145.90256399042053,141.64595440207174,137.52296628961957,133.52933266195248,129.66092330389358,125.9137403883083,122.2839142290044,118.76769916990733,115.36146960613767,112.06171613275809,108.86504181709375,105.76815859066056,102.7678837568629,99.861136610747366,97.044935167215186,94.316392994214482,91.672716147542957,89.11120020400115,86.629227389739938,84.224263800747835,81.893856712521966,79.635631976060111,77.447291497405018,75.326610798059107,73.271436653675195,71.279684808511163,69.349337763217846,67.478442633606704,65.665109078119883,63.907507291798218,62.203866064613173,60.552470902097809,58.951662206277398]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":"(L449+L671)*($S$47-1)","v":150.29720335506525},150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525,150.29720335506525]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"(L450+L672)*($S$47-1)","v":194.81793130325883},150.25624464340595,144.88457929560593,139.72998545948477,134.78348826181403,130.03648535262664,125.48073143256377,121.10832342294538,116.91168625186586,112.88355923072443,109.0169829966643,105.30528699741193,101.74207749598577,98.321226073678559,95.036858610615084,91.883344724046893,88.855287645369344,85.947514517636776,83.155067096108013,80.473192835080425,77.897336344966078,75.423131204230145,73.046392111450643,70.763107363370679,68.569431645401735,66.461679121598451,64.436316811665378,62.489958243071712,60.619357366846828,58.821402726102541,57.093111866784589,55.431625980590461,53.834204770410089,52.298221529045172]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(L451+L673)*($S$47-1)","v":194.81793130325883},187.82030580425743,181.10572411950741,174.66248182435595,168.47936032726756,162.5456066907833,156.85091429070471,151.3854042786817,146.13960781483232,141.10444903840553,136.27122874583037,131.6316087467649,127.1775968699822,122.90153259209819,118.79607326326885,114.85418090505861,111.06910955671168,107.43439314704597,103.94383387013504,100.59149104385054,97.37167043120759,94.278914005287675,91.307990139313304,88.453884204213352,85.711789556752166,83.07709890199807,80.545396014581726,78.112447803839643,75.774196708558534,73.526753407628178,71.366389833480724,69.289532475738085,67.29275596301261,65.37277691130646]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":"(L452+L674)*($S$47-1)","v":194.81793130325883},194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883,194.81793130325883]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"(L453+L675)*($S$47-1)","v":187.70801435317105},144.72633668651466,139.50667837304428,134.49831920766729,129.69252032154901,125.08090559180749,120.65544657482853,116.40844806544126,112.33253425595689,108.42063547015108,104.66597544830783,101.06205916043281,97.602661125696613,94.281814217078704,91.093798931056853,88.033133103024284,85.094562049918451,82.27304912231574,79.563766648982167,76.962087257577991,74.463575555890458,72.063980158618392,69.759226045354552,67.54540723600762,65.418779770477428,63.375754979944752,61.412893037662187,59.526896777635159,57.714605770065518,55.97299064289134,54.299147639200434,52.690293400719099,51.143759967985304,49.656989988204877]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"(L454+L676)*($S$47-1)","v":187.70801435317105},180.90792085814331,174.38334796630537,168.1228990095841,162.11565040193622,156.35113198975935,150.81930821853567,145.51056008180157,140.41566781994609,135.52579433768884,130.83246931038479,126.32757395054101,122.00332640712078,117.85226777134838,113.86724866382106,110.04141637878035,106.36820256239805,102.84131140289465,99.454708311227691,96.202609071972503,93.079469444863079,90.07997519827299,87.199032556693183,84.431759045009528,81.773474713096775,79.219693724930934,76.76611629707773,74.408620972043948,72.143257212581887,69.966238303614162,67.873934549000538,65.862866750898874,63.929699959981633,62.071237485256084]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":"(L455+L677)*($S$47-1)","v":187.70801435317105},187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105,187.70801435317105]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"(L456+L678)*($S$47-1)","v":188.4081612778069},145.27143123106615,140.03731647204373,135.01504427726312,130.19585360260439,125.57134706828874,121.13347585406255,116.87452522182639,112.78710063964469,108.86411448215439,105.09877328342935,101.48456551935108,98.015249897490278,94.684844133416973,91.487614193233156,88.418063982960859,85.470925466223207,82.641149192427406,79.923895218397206,77.314524407110795,74.808590087879466,72.401830062952541,70.090158946158226,67.869660819787356,65.736582196500351,63.687325273586872,61.718441467433635,59.826625216560466,58.00870804206874,56.261652854808688,54.582548499017427,52.968604522604316,51.417146164669134,49.925609551228781]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"(L457+L679)*($S$47-1)","v":188.4081612778069},181.58928903883267,175.04664559005465,168.76880534657889,162.74481700325546,156.9641838353609,151.41684481757818,146.09315652728299,140.98387579955588,136.08014310269297,131.37346660428668,126.85570689918883,122.51906237186283,118.3560551667712,114.35951774154145,110.52257997870107,106.83865683277899,103.30143649053426,99.904869022996508,96.643155508888498,93.510737609849315,90.50228757869067,87.612698682697783,84.837076024734188,82.170727745625442,79.609156591983592,77.148051834292033,74.783281520700584,72.510885052585934,70.32706606851086,68.228185623771779,66.21075565325539,64.271432705836403,62.407011939035982]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":"(L458+L680)*($S$47-1)","v":188.4081612778069},188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069,188.4081612778069]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(L459+L681)*($S$47-1)","v":196.85121850461275},151.81785674821552,146.38385678609129,141.16950004755981,136.1657049531693,131.36376687847297,126.75534249728631,122.33243477531478,118.08737858713634,114.01282693064341,110.10173771412704,106.34736109221436,102.74322732786115,99.283135158546159,95.961140645723106,92.771546487455964,89.708891774996161,86.767942174861176,83.943680518738674,81.231297784275085,78.626184450511545,76.123922212404281,73.720276039512726,71.411186564559216,69.192762788156827,67.061275086572209,65.013148509935078,63.044956358829182,61.153414027701196,59.335373104003253,57.587815712446748,55.907849094184826,54.292700411165157,52.739711766299095]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"(L460+L682)*($S$47-1)","v":196.85121850461275},189.77232093526942,182.97982098261409,176.46187505944974,170.20713119146157,164.2047085980912,158.44417812160788,152.91554346914347,147.6092232339204,142.51603366330426,137.62717214265876,132.93420136526794,128.42903415982644,124.10391894818268,119.95142580715388,115.96443310931996,112.13611471874518,108.45992771857647,104.92960064842333,101.53912223034384,98.28273056313941,95.154902765505341,92.150345049390907,89.263983205699006,86.49095348519603,83.826593858215261,81.266435637418837,78.806195448536485,76.441767534626493,74.169216380004059,71.984769640558426,69.884811367731032,67.865875513956453,65.924639707873865]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":"(L461+L683)*($S$47-1)","v":196.85121850461275},196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275,196.85121850461275]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"(L462+L684)*($S$47-1)","v":206.79803717263144},159.59519558902812,153.98751220917819,148.60564483387637,143.44026273379006,138.48242243363691,133.72355162797055,129.15543376509177,124.77019327133195,120.56028138910622,116.51846260324143,112.63780163114151,108.91165095336828,105.33363886218926,101.89765800657553,98.59785441302769,95.428616962463408,92.384567304222315,89.460550189030016,86.65162420351767,83.953052889616814,81.360296232841364,78.869002504133547,76.475000440586399,74.174291750966233,71.963043932542689,69.837583386294895,67.79438881809881,65.830084914016709,63.94143627830195,62.125341623206673,60.378828200131636,58.699046462093818,57.083264947902059]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"(L463+L685)*($S$47-1)","v":206.79803717263144},199.49399448628515,192.48439026147275,185.75705604234543,179.30032841723755,173.10302804204616,167.15443953496319,161.44429220636471,155.96274158916492,150.70035173638277,145.6480782540518,140.79725203892687,136.13956369171035,131.66704857773655,127.37207250821939,123.24731801628459,119.28577120307925,115.48070913027789,111.82568773628751,108.3145302543971,104.94131611202101,101.7003702910517,98.586253130166924,95.593750550732992,92.717864688707778,89.953804915678347,87.296979232868622,84.742986022623512,82.287606142520872,79.926795347877444,77.656677029008335,75.473535250164559,73.373808077617269,71.354081184877572]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":"(L464+L686)*($S$47-1)","v":206.79803717263144},206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144,206.79803717263144]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",{"$f":"(L465+L687)*($S$47-1)","v":211.89965733857002},163.6389885651023,157.99443890215034,152.5763220860363,147.37528814343227,142.38237510995847,137.58899291492079,132.98690793546146,128.56822819231584,124.32538916052182,120.25114016953817,116.33853136828623,112.58090123164942,108.97186458593733,105.50530113175704,102.17534444362964,98.976371426547175,95.902992210489685,92.950040464708636,90.112564114340159,87.385816442635161,84.765247562787991,82.246496244010174,79.825382077134279,77.497897965643645,75.260202928610028,73.108615202582357,71.039605630008069,69.04979132228506,67.135929586035459,65.294912101667506,63.52375934374534,61.819615233122171,60.179742011209186]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",{"$f":"(L466+L688)*($S$47-1)","v":211.89965733857002},204.54873570637784,197.49304862768793,190.72040260754537,184.21911017929034,177.9779688874481,171.986241143651,166.23363491932685,160.7102852403948,155.40673645065229,150.31392521192268,145.42316421035778,140.72612653956179,136.21483073242163,131.88162641469629,127.71918055453703,123.72046428318396,119.87874026311209,116.1875505808858,112.64070514292517,109.23227055329394,105.956559453485,102.80812030501274,99.781727596417838,96.872372457054539,94.075253660762527,91.385769003227935,88.799507037510082,86.312239152856321,83.919911982544306,81.618640127084376,79.404699179681671,77.274519041402712,75.224677514011475]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",{"$f":"(L467+L689)*($S$47-1)","v":211.89965733857002},211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002,211.89965733857002]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",{"$f":"(L468+L690)*($S$47-1)","v":209.92010158145629},162.12277515776611,156.54284410059907,151.18665021362597,146.04495558216837,141.10890564499559,136.37001327245704,131.82014350599371,127.45149893155573,123.25660566059278,119.22829989337949,115.35971504048489,111.64426937920125,108.0756542227097,104.64782258068328,101.35497829091423,98.191565602397375,95.152259191118063,92.231954590568691,89.425759019766687,86.72898259226146,84.137129890304408,81.645891889012816,79.251138215988945,76.948909732459697,74.73541142258091,72.607005578105074,70.56020526614293,68.591668068259906,66.698190079635268,64.876700157482048,63.124254408372394,61.438030904545421,59.815324619684702]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",{"$f":"(L469+L691)*($S$47-1)","v":209.92010158145629},202.65346894720764,195.6785551257488,188.98331276703243,182.55619447771042,176.38613205624446,170.46251659057128,164.77517938249215,159.31437366444467,154.07075707574097,149.03537486672434,144.19964380060608,139.55533672400159,135.0945677783871,130.8097782258541,126.69372286364278,122.7394570029967,118.94032398889757,115.28994323821087,111.78219877470835,108.41122824032679,105.1714123628805,102.05736486126601,99.063922769986164,96.186137165574607,93.419264278226137,90.758756972631332,88.200256582678662,85.739585085324862,83.372737599544095,81.09587519685256,78.905318010465493,76.797538630681771,74.769155774605892]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",{"$f":"(L470+L692)*($S$47-1)","v":209.92010158145629},209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629,209.92010158145629]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",{"$f":"(L471+L693)*($S$47-1)","v":222.68065960920779},172.03005669060414,166.16061393930039,160.52608345661667,155.11676904962596,149.92337687442361,144.93699872546787,140.14909601906351,135.55148444215575,131.13631923879552,126.89608110778892,122.82356268614085,118.91185559395993,115.15433801750116,111.54466280799188,108.07674607481613,104.7447562525206,101.54310362196111,98.46643026672325,95.509600446736812,92.667691371753463,89.935984358077434,87.309956352628959,84.785271809081351,82.357774901446888,80.023482061093631,77.778574823758177,75.619392973676895,73.542427972493641,71.544316661114138,69.621835223169171,67.771893399219067,65.991528941284216,64.277902297717887]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",{"$f":"(L472+L694)*($S$47-1)","v":222.68065960920779},215.03757086325516,207.70076742412547,200.65760432077087,193.89596131203243,187.40422109302952,181.17124840683482,175.18637002382937,169.43935555269465,163.9203990484944,158.62010138473613,153.52945335767606,148.6398194924499,143.94292252187643,139.43082850998985,135.09593259352016,130.93094531565075,126.92887952745139,123.08303783340406,119.38700055842101,115.83461421469183,112.4199804475968,109.13744544078619,105.9815897613517,102.94721862680861,100.02935257636702,97.223218529697718,94.524241217096119,91.928034965617059,89.430395826392683,87.02729402896145,84.714866749023827,82.489411176605259,80.347377872147362]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",{"$f":"(L473+L695)*($S$47-1)","v":222.68065960920779},222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779,222.68065960920779]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",{"$f":"(L474+L696)*($S$47-1)","v":213.05736120697154},164.21365396708785,158.23439143796921,152.49763410493017,146.99334922005542,141.7119205125168,136.64413089000075,131.78114585870983,127.11449763208721,122.63606989965533,118.33808322854765,114.21308107145046,110.25391635576545,106.4537386298485,102.80598174318359,99.3043520383127,95.942817033262529,92.715594574093529,89.617142438041824,86.642148368536454,83.785520524152048,81.042378324301822,78.408043675190228,75.878032560229542,73.448046979780216,71.113967225704357,68.871844476824165,66.717893701954466,64.648486857733701,62.660146369006263,60.749538880020054,58.913469265188873,57.148874888637785,55.452820102196725]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":"(L475+L697)*($S$47-1)","v":213.05736120697154},205.26706745885983,197.7929892974615,190.62204263116271,183.7416865250693,177.13990064064595,170.80516361250093,164.72643232338726,158.89312204010898,153.29508737456914,147.92260403568457,142.76635133931308,137.81739544470682,133.06717328731062,128.50747717897949,124.13044004789087,119.92852129157815,115.89449321761693,112.02142804755226,108.30268546067056,104.73190065519007,101.30297290537727,98.010054593987789,94.847540700286913,91.810058724725266,88.892459032130432,86.089805596030189,83.397367127443061,80.810608572167126,78.325182961257809,75.936923600025082,73.641836581486089,71.436093610797229,69.316025127745903]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",{"$f":"(L476+L698)*($S$47-1)","v":213.05736120697154},213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154,213.05736120697154]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":"(L477+L699)*($S$47-1)","v":210.79457383282892},162.15343486837983,155.93683611388428,149.97485409860263,144.25693724529091,138.77297211570186,133.51326521140666,128.46852553060708,123.62984784953345,118.98869669832888,114.53689100257193,110.26658936278494,106.17027594542799,102.24074695997608,98.47109769773374,94.854710109052888,91.385240896587774,88.056610103151655,84.862990173628617,81.798795471248681,78.858672229351598,76.037488920549421,73.330327025948606,70.732472187813499,68.239405729742856,65.846796529092714,63.550493227013746,61.346516762077826,59.231053214052579,57.200446944939884,55.251194024930243,53.379935931437288,51.583453509869024,49.858661185262868]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",{"$f":"(L478+L700)*($S$47-1)","v":210.79457383282892},202.69179358547478,194.9210451423553,187.46856762325328,180.32117155661365,173.46621514462728,166.89158151425832,160.58565691325884,154.53730981191677,148.73587087291111,143.17111375321491,137.83323670348116,132.71284493178499,127.80093369997009,123.08887212216717,118.5683876363161,114.23155112073469,110.07076262893955,106.07873771703578,102.24849433906084,98.573340286689501,95.04686115068678,91.66290878243575,88.415590234766881,85.299257162178563,82.308495661365882,79.438116533767172,76.683145952597258,74.038816517565721,71.500558681174837,69.063992531162796,66.724919914296606,64.479316887336282,62.323326481578576]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",{"$f":"(L479+L701)*($S$47-1)","v":210.79457383282892},210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892,210.79457383282892]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Low",2985.7163232225957,2311.9279513109191,2237.7422506953185,2165.9370386986238,2096.4359296290145,2029.1649888771365,1964.0526542651769,1901.0296599197111,1840.0289625873329,1780.985670314692,1723.8369734170553,1668.522077661974,1614.9821395969645,1563.1602039524087,1513.0011430530928,1464.4515981739132,1417.4599227773826,1371.9761275725405,1327.9518273368276,1285.3401894443539,1244.0958840458004,1204.1750358469669,1165.5351774346534,1128.1352041002376,1091.935330112882,1056.8970463958572,1022.9830795609577,990.15735225743038,958.38494479323788,927.6320579878269,897.8659772168852,869.05503761084003,841.16859037007657,814.17697016103966]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",2985.7163232225957,2889.909939138649,2797.1778133691482,2707.4212983732796,2620.5449120362682,2536.4562360964205,2455.0658178314711,2376.2870748996388,2300.0362032341659,2226.2320878933647,2154.796216771319,2085.6525970774674,2018.7276744962055,1953.9502549405108,1891.2514288163659,1830.5644977173913,1771.8249034717282,1714.9701594656756,1659.9397841710345,1606.6752368054422,1555.1198550572503,1505.2187948087087,1456.9189717933168,1410.169005125297,1364.9191626411025,1321.1213079948216,1278.728849451197,1237.6966903217879,1197.9811809915473,1159.5400724847834,1122.3324715211063,1086.31879701355,1051.4607379625957,1017.7212127012995]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957,2985.7163232225957]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",3068.5330578578878,2376.0553843662383,2299.8119472423737,2226.0150278818182,2154.5861218336722,2085.4492437167528,2018.5308463870788,1953.7597426991299,1891.0670297776448,1830.3860157194129,1771.6521486470638,1714.8029480394093,1659.7779382652652,1606.518584250055,1554.9682292067694,1505.0720343650162,1456.776920634069,1410.031512137841,1364.7860815617244,1320.9924972531535,1278.6041720196135,1237.576013569641,1197.8643765440718,1159.4270160865349,1122.2230429037788,1086.2128797680366,1051.3582194151525,1017.6219837936841,984.96828462162887,953.36238520881648,922.770663504352,893.16057632980255,864.50062476007906,836.7603206151831]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",3068.5330578578878,2970.0692304577979,2874.764934052967,2782.5187848522728,2693.2326522920903,2606.8115546459408,2523.1635579838485,2442.1996783739123,2363.8337872220559,2287.9825196492657,2214.5651858088295,2143.5036850492615,2074.7224228315813,2008.1482303125688,1943.7102865084616,1881.3400429562701,1820.9711507925861,1762.5393901723012,1705.9826019521554,1651.2406215664416,1598.2552150245169,1546.970016962051,1497.3304706800895,1449.2837701081685,1402.7788036297236,1357.7660997100459,1314.1977742689405,1272.027479742105,1231.2103557770361,1191.7029815110204,1153.4633293804397,1116.4507204122531,1080.6257809500987,1045.9504007689789]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878,3068.5330578578878]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",3161.5232415013843,2448.0604181635858,2369.5064661825959,2293.4731723218251,2219.8796530967534,2148.6476204315827,2079.7012983771356,2012.9673425011315,1948.3747618650887,1885.8548435048488,1825.3410793343846,1766.7690953951465,1710.0765833756604,1655.2032343285487,1602.0906745144566,1550.6824033046278,1500.9237330760816,1452.761731035449,1406.1451629095745,1361.0244384429946,1317.3515586442977,1275.0800647252652,1234.164988678456,1194.5628054406773,1156.2313865914414,1119.1299555371572,1083.2190441333855,1048.4604506990047,1014.817199377634,982.25350080307271,950.73471402691735,920.22730966785514,890.69883424343266,862.11787564635324]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",3161.5232415013843,3060.0755227044824,2961.883082728245,2866.8414654022813,2774.8495663709418,2685.8095255394783,2599.6266229714192,2516.2091781264144,2435.4684523313608,2357.3185543810605,2281.6763491679808,2208.4613692439329,2137.5957292195753,2069.0040429106857,2002.6133431430708,1938.3530041307845,1876.154666345102,1815.952163794311,1757.6814536369679,1701.2805480537431,1646.689448305372,1593.8500809065813,1542.7062358480698,1493.2035068008465,1445.2892332393017,1398.9124444214467,1354.0238051667318,1310.5755633737558,1268.5214992220424,1227.8168760038407,1188.4183925336465,1150.2841370848189,1113.3735428042908,1077.6473445579416]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843,3161.5232415013843]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",3433.5732515006521,2658.71674119727,2573.4031984148023,2490.8272171293211,2410.9009538085415,2333.5393836645871,2258.6602102054426,2186.1837776887369,2116.0329863847346,2048.1332105583892,1982.4122190832004,1918.8000986024451,1857.2291791560187,1797.6339621937846,1739.9510508988512,1684.1190827466464,1630.0786642280586,1577.7723076671925,1527.144370066535,1478.1409939144726,1430.7100498921864,1384.8010814189906,1340.3652509771041,1297.355288158773,1255.7254393804665,1215.4314192106547,1176.4303632593958,1138.6807825796095,1102.1425195315371,1066.7767050634309,1032.5457173630318,999.41314183584836,967.34373236766339,936.3033738300569]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",3433.5732515006521,3323.3959264965874,3216.7539980185029,3113.5340214116513,3013.6261922606768,2916.9242295807339,2823.3252627568031,2732.7297221109211,2645.0412329809183,2560.1665131979862,2478.0152738540005,2398.5001232530562,2321.5364739450233,2247.0424527422306,2174.9388136235639,2105.148853433308,2037.5983302850732,1972.2153845839905,1908.9304625831687,1847.6762423930907,1788.387562365233,1731.0013517737382,1675.45656372138,1621.6941101984662,1569.656799225583,1519.2892740133184,1470.5379540742447,1423.3509782245119,1377.6781494144213,1333.4708813292884,1290.6821467037896,1249.2664272948105,1209.1796654595792,1170.379217287571]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521,3433.5732515006521]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",3650.4675562858592,2826.6643796962426,2735.9616926622352,2648.1694952832008,2563.1943950664954,2480.9459963202589,2401.3368039913512,2324.2821305889584,2249.7000060948562,2177.5110907645003,2107.638590726162,2040.0081762883583,1974.5479028686386,1911.1881344596286,1849.8614695509245,1790.5026694280111,1733.0485887719494,1677.4381084859936,1623.6120706776869,1571.5132157272665,1521.0861213754297,1472.2771437656741,1425.034360378475,1379.3075147966138,1335.047963242886,1292.2086228333173,1250.7439214908497,1210.6097494662024,1171.7634124143476,1134.1635859766789,1097.7702718205549,1062.5447550894605,1028.4495632185165,995.4484260715252]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",3650.4675562858592,3533.330474620303,3419.9521158277939,3310.2118691040009,3203.9929938331193,3101.1824954003237,3001.671004989189,2905.3526632361977,2812.1250076185702,2721.8888634556247,2634.5482384077022,2550.0102203604479,2468.1848785857983,2388.9851680745355,2312.3268369386556,2238.1283367850137,2166.3107359649366,2096.7976356074919,2029.5150883471085,1964.3915196590831,1901.3576517192871,1840.3464297070925,1781.2929504730935,1724.1343934957672,1668.8099540536073,1615.2607785416467,1563.429901863562,1513.2621868327528,1464.7042655179346,1417.7044824708482,1372.2128397756933,1328.1809438618257,1285.5619540231455,1244.3105325894064]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592,3650.4675562858592]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",4469.1889883621543,3426.8301746610837,3284.4787601696635,3148.0406603670035,3017.270234626817,2891.9320462981627,2771.800438829659,2656.6591295016106,2546.3008200346117,2440.5268233735601,2339.1467059751726,2241.9779449549555,2148.8455994763913,2059.5819957906965,1974.0264253601119,1892.024855521232,1813.4296521674476,1738.0993139512411,1665.8982175277815,1596.6963733811663,1530.3691917937074,1466.7972585369123,1405.8661198803206,1347.4660765311282,1291.4919861336139,1237.8430739727899,1186.4227515414743,1137.1384426441316,1089.9014167244063,1044.6266291162731,1001.2325679311979,959.64110730564209,919.77736674470782,881.56957630868135]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",4469.1889883621543,4283.5377183263545,4105.5984502120791,3935.0508254587539,3771.587793283521,3614.9150578727031,3464.7505485370734,3320.823911877013,3182.8760250432642,3050.6585292169502,2923.9333824689656,2802.4724311936943,2686.0569993454892,2574.4774947383703,2467.5330317001399,2365.0310694015398,2266.7870652093093,2172.6241424390514,2082.3727719097269,1995.8704667264578,1912.9614897421341,1833.4965731711402,1757.3326498504007,1684.3325956639103,1614.3649826670173,1547.3038424659871,1483.0284394268429,1421.4230533051643,1362.3767709055078,1305.7832863953413,1251.5407099139973,1199.5513841320526,1149.7217084308847,1101.9619703858516]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543,4469.1889883621543]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",4351.9349981933547,3336.9235914630635,3198.3069197625064,3065.4484205662584,2938.1088978946236,2816.0590920309605,2699.0792667667347,2586.9588137925189,2479.4958735227019,2376.4969716712244,2277.7766709240677,2183.1572370813428,2092.4683190679352,2005.5466422365873,1922.2357144112441,1842.3855441414476,1765.8523706605008,1692.4984050612538,1622.1915822235069,1554.8053230464152,1490.2183065578211,1428.3142514902265,1368.9817069301516,1312.1138516639774,1257.6083018590107,1205.3669267335308,1155.2956718839484,1107.3043899509998,1061.3066783201127,1017.2197235637391,974.9641523455972,934.46388851838549,895.64601615769845,858.44064828554735]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",4351.9349981933547,4171.1544893288292,3997.883649703133,3831.8105257078228,3672.6361223682793,3520.0738650387007,3373.8490834584181,3233.6985172406485,3099.3698419033772,2970.6212145890308,2847.2208386550847,2728.9465463516785,2615.5853988349195,2506.9333027957337,2402.7946430140551,2302.9819301768093,2207.3154633256258,2115.6230063265671,2027.7394777793836,1943.5066538080189,1862.7728831972763,1785.3928143627829,1711.2271336626895,1640.1423145799715,1572.0103773237634,1506.7086584169135,1444.1195898549356,1384.1304874387497,1326.6333479001407,1271.5246544546737,1218.7051904319965,1168.0798606479818,1119.557520197123,1073.0508103569341]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547,4351.9349981933547]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",4362.9480041823535,3345.368009753518,3206.4005547264073,3073.205843833995,2945.5440757872798,2823.1854107050185,2705.9095563142632,2593.5053713402344,2485.7704853714863,2382.5109345159635,2283.54081219201,2188.681934425601,2097.7635190512192,2010.6218782388107,1927.1001237932469,1847.047884695729,1770.3210363785879,1696.7814412460882,1626.2966999740584,1558.7399131406019,1493.9894527587294,1431.9287432995857,1372.4460518120284,1315.4342867606922,1260.7908052203748,1208.4172280796142,1158.2192629207639,1110.1065342576671,1063.9924208253096,1019.7938996284975,977.43139646879706,936.82864268062076,897.91253781853709,860.61301804858203]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",4362.9480041823535,4181.7100121918975,4008.0006934080088,3841.5073047924934,3681.9300947340994,3528.9817633812727,3382.3869453928287,3241.8817141752929,3107.2131067143578,2978.1386681449544,2854.4260152400125,2735.852418032001,2622.204398814024,2513.2773477985129,2408.8751547415586,2308.8098558696611,2212.9012954732348,2120.9768015576101,2032.8708749675729,1948.4248914257523,1867.4868159484115,1789.910929124482,1715.5575647650353,1644.2928584508652,1575.9885065254682,1510.5215350995177,1447.7740786509548,1387.6331678220838,1329.990526031637,1274.7423745356218,1221.7892455859962,1171.035803350776,1122.3906722731713,1075.7662725607274]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535,4362.9480041823535]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",4522.3633673455815,3467.6025758492578,3323.5574652347368,3185.4960258853316,3053.1696945443214,2926.340233337156,2804.7793008524013,2688.2680410400926,2576.5966891873613,2469.5641942619282,2366.9778569435589,2268.6529826917704,2174.4125492252092,2084.0868878140145,1997.5133778113811,1914.536153874363,1835.0058253467951,1758.7792072991274,1685.7190627409307,1615.6938555419615,1548.5775136169516,1484.2492019477627,1422.5931050342583,1363.498218382224,1306.8581486529338,1252.5709221145532,1200.5388010505255,1150.6681077943945,1102.8690560742732,1057.0555893633011,1013.1452259450706,971.05891041507095,930.72087135080551,892.05848489432526]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",4522.3633673455815,4334.5032198115723,4154.4468315434206,3981.8700323566641,3816.4621181804014,3657.9252916714445,3505.9741260655014,3360.3350513001155,3220.7458614842012,3086.9552428274105,2958.7223211794485,2835.816228364713,2718.0156865315116,2605.1086097675179,2496.8917222642262,2393.1701923429537,2293.7572816834936,2198.4740091239091,2107.1488284261632,2019.6173194274518,1935.7218920211894,1855.3115024347032,1778.2413812928228,1704.37277297778,1633.572685816167,1565.7136526431914,1500.6735013131567,1438.335134742993,1378.5863200928416,1321.3194867041263,1266.4315324313382,1213.8236380188387,1163.4010891885068,1115.0731061179065]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815,4522.3633673455815]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",4645.8187533874998,3562.2641896710356,3414.2868110599238,3272.4564511466701,3136.5177611798194,3006.2259996612993,2881.3465917183621,2761.654706779329,2646.9348537927985,2536.9804932615498,2431.593665392661,2330.5846336943641,2233.7715433779836,2140.9800939499464,2052.0432254043985,1966.8008174514741,1885.0994012396864,1806.791883053455,1731.7372794883067,1659.8004636269652,1590.8519217593539,1524.7675202085138,1461.4282818426316,1400.720171870815,1342.5338925369713,1286.7646863421496,1233.312147441085,1182.0800408733724,1132.9761293038293,1085.9120069601051,1040.8029404685697,997.56771630191452,956.12849456382617,916.41066884747761]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",4645.8187533874998,4452.8302370887941,4267.8585138249045,4090.5705639333373,3920.6472014747742,3757.7824995766241,3601.6832396479526,3452.0683834741608,3308.6685672409981,3171.2256165769372,3039.4920817408261,2913.2307921179549,2792.2144292224798,2676.2251174374323,2565.0540317554978,2458.5010218143425,2356.3742515496078,2258.4898538168186,2164.6715993603834,2074.7505795337065,1988.5649021991924,1905.9594002606423,1826.7853523032893,1750.9002148385187,1678.1673656712139,1608.4558579276868,1541.6401843013562,1477.6000510917154,1416.2201616297866,1357.3900087001314,1301.003675585712,1246.9596453773931,1195.1606182047826,1145.513336059347]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998,4645.8187533874998]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",4654.7690040318539,3569.1269535995061,3420.864493994372,3278.760895425547,3142.5603172077649,3012.0175463442001,2886.8975560495314,2766.9750826120726,2652.0342198331646,2541.8680303136503,2436.2781728876248,2335.0745455326669,2238.0749431136883,2145.1047293441816,2055.996522374287,1970.5898934396141,1888.7310780282639,1810.2726990460546,1735.073501481532,1662.9980980930625,1593.9167256601547,1527.7050113601613,1464.2437488497546,1403.4186836480349,1345.1203074348796,1289.2436608941953,1235.6881447471087,1184.3573386348894,1135.1588275255247,1088.0040353314052,1042.8080654385828,999.4895478604758,957.97049274085646,918.17614994235737]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",4654.7690040318539,4461.4086919993824,4276.0806174929648,4098.4511192819336,3928.200396509706,3765.0219329302499,3608.6219450619142,3458.7188532650907,3315.0427747914555,3177.3350378920632,3045.3477161095307,2918.8431819158336,2797.5936788921103,2681.3809116802263,2569.9956529678584,2463.2373667995175,2360.9138475353298,2262.8408738075682,2168.841876851915,2078.747622616328,1992.3959070751932,1909.6312642002015,1830.3046860621932,1754.2733545600433,1681.4003842935995,1611.5545761177439,1544.6101809338857,1480.4466732936116,1418.9485344069058,1360.0050441642566,1303.5100817982284,1249.3619348255947,1197.4631159260705,1147.7201874279467]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539,4654.7690040318539]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",4598.9063450796984,3526.2932659142152,3379.8101288080397,3239.4119392199505,3104.8459268514034,2975.8698215476343,2852.2514171189609,2733.768153281062,2620.2067149615677,2511.3626482515538,2407.0399923105188,2307.0509265621099,2211.2154325454453,2119.3609698132118,2031.3221652930381,1946.9405155528857,1866.0641014344012,1788.547314540484,1714.2505950846244,1643.0401806300511,1574.7878652663176,1509.3707687897595,1446.6711154722518,1386.5760220199707,1328.9772943404032,1273.7712327517083,1220.8584452837335,1170.1436687345501,1121.5355971603537,1074.9467174899316,1030.2931519677554,987.49450714201976,946.47372912576566,907.15696487048797]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",4598.9063450796984,4407.8665823927686,4224.7626610100497,4049.264924024938,3881.0574085642538,3719.8372769345424,3565.3142713987008,3417.2101916013271,3275.2583937019594,3139.2033103144427,3008.7999903881482,2883.8136582026373,2764.019290681807,2649.2012122665142,2539.1527066162976,2433.6756444411071,2332.5801267930015,2235.6841431756047,2142.8132438557805,2053.8002257875637,1968.4848315828967,1886.7134609871991,1808.3388943403147,1733.2200275249631,1661.2216179255038,1592.2140409396354,1526.0730566046668,1462.6795859181875,1401.919496450442,1343.6833968624146,1287.8664399596942,1234.3681339275247,1183.092161407207,1133.9462060881099]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984,4598.9063450796984]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",4826.7338115915436,3700.9840294716305,3547.24419272657,3399.8907486852281,3258.6584049378462,3123.2928893901912,2993.5504924767934,2869.1976283907561,2750.0104145402051,2635.7742684742116,2526.2835215525324,2421.3410486635935,2320.7579133240984,2224.3530275212843,2131.9528256854155,2043.3909522055569,1958.507961926005,1877.1510330841932,1799.1736921732177,1724.4355502336516,1652.8020500998643,1584.1442241457946,1518.3384620940265,1455.2662884701358,1394.8141493016431,1336.8732076775448,1281.3391478003578,1228.1119871778876,1177.0958966166065,1128.1990276925453,1081.3333473890966,1036.4144796040002,993.361553240175,952.09705660689235]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",4826.7338115915436,4626.2300368395381,4434.055240908212,4249.863435856535,4073.3230061723075,3904.1161117377387,3741.9381155959913,3586.4970354884449,3437.5130181752561,3294.7178355927649,3157.8544019406654,3026.6763108294917,2900.9473916551233,2780.4412844016047,2664.9410321067694,2554.238690256946,2448.1349524075063,2346.4387913552414,2248.967115216522,2155.5444377920644,2066.0025626248303,1980.1802801822432,1897.923077617533,1819.0828605876695,1743.5176866270538,1671.0915095969308,1601.673934750447,1535.1399839723595,1471.3698707707581,1410.2487846156816,1351.6666842363707,1295.5180995050002,1241.7019415502186,1190.1213207586154]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436,4826.7338115915436]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",4996.613495139718,3831.242299408455,3672.0915003368045,3519.5518667477068,3373.3487691118557,3233.2189860818416,3098.9102305933138,2970.1806956520263,2846.7986189890089,2728.5418658000685,2615.1975288184112,2506.5615450003384,2402.4383281339269,2302.6404167092419,2206.988136416101,2115.3092766617842,2027.4387805262679,1943.2184475968083,1862.4966491468504,1785.1280551464763,1710.9733726129155,1639.8990948300391,1571.7772609853425,1506.4852257916691,1443.9054386789103,1383.9252321581343,1326.4366189771324,1271.3360977021653,1218.5244663759051,1167.9066439160663,1119.3914989331897,1072.8916856593762,1028.3234866925859,985.60666227337867]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",4996.613495139718,4789.0528742605684,4590.1143754210052,4399.4398334346333,4216.6859613898196,4041.5237326023016,3873.6377882416418,3712.7258695650326,3558.4982737362607,3410.6773322500858,3268.996911023014,3133.2019312504226,3003.0479101674091,2878.300520886552,2758.7351705201263,2644.1365958272304,2534.2984756578348,2429.0230594960103,2328.1208114335627,2231.4100689330953,2138.7167157661443,2049.8738685375488,1964.721576231678,1883.1065322395864,1804.8817983486376,1729.9065401976679,1658.0457737214153,1589.1701221277065,1523.1555829698814,1459.8833048950828,1399.2393736664872,1341.1146070742202,1285.4043583657324,1232.0083278417233]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718,4996.613495139718]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",5256.8000129437169,4030.7449412910241,3863.3067507178184,3702.8239860201707,3549.0077170027362,3401.5810157054448,3260.2784578275305,3124.8456448625411,2995.0387460839843,2870.6240595570007,2751.3775913857398,2637.0846524388917,2527.539471827361,2422.5448264381698,2321.9116858576176,2225.4588720444331,2133.0127331401795,2044.4068308296735,1959.4816406885229,1878.084264978311,1800.0681573723418,1725.2928591163495,1653.6237461491601,1584.931786728027,1519.0933091222726,1455.9897789569952,1395.5075858059804,1337.5378386495911,1281.9761698293976,1228.7225471465763,1177.6810937657958,1128.7599156003375,1081.8709358676856,1036.9297365177197]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",5256.8000129437169,5038.4311766137798,4829.1334383972726,4628.5299825252132,4436.2596462534202,4251.9762696318057,4075.3480722844129,3906.0570560781762,3743.79843260498,3588.2800744462511,3439.2219892321746,3296.3558155486144,3159.4243397842015,3028.1810330477119,2902.3896073220221,2781.8235900555414,2666.2659164252245,2555.5085385370917,2449.3520508606534,2347.6053312228887,2250.0851967154272,2156.6160738954368,2067.0296826864501,1981.1647334100337,1898.8666364028406,1819.987223696244,1744.3844822574754,1671.9222983119887,1602.4702122867468,1535.9031839332201,1472.1013672072447,1410.9498945004218,1352.3386698346069,1296.1621706471497]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169,5256.8000129437169]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1 - Low",118.09905106017418,91.399025137461848,88.419230733508812,85.536583697117678,82.747916826211807,80.050166175954004,77.440367692350151,74.915653955604284,72.473251029646903,70.110475414374889,67.824731097255125,65.613506701051094,63.474372724540089,61.404978873188284,59.40305147685126,57.466390991662948,55.592869583367886,53.7804287894418,52.027077257431962,50.330888557032075,48.689999063488045,47.102605910009068,45.566965006934247,44.081389125478438,42.64424604395186,41.253956754416748,39.908993727810604,38.607879235630044,37.349183726331098,36.131524254662182,34.953562962204067,33.814005607447278,32.711600143791955,31.645135343907903]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",118.09905106017418,114.2487814218273,110.524038416886,106.92072962139709,103.43489603276475,100.06270771994249,96.800459615437688,93.644567444505356,90.591563787058604,87.638094267968611,84.780913871568899,82.016883376313857,79.342965905675115,76.756223591485352,74.253814346064075,71.832988739578681,69.491086979209854,67.225535986802242,65.033846571789951,62.913610696290093,60.862498829360057,58.878257387511333,56.958706258667803,55.101736406848048,53.305307554939823,51.567445943020928,49.886242159763249,48.259849044537553,46.686479657913871,45.164405318327724,43.691953702755086,42.267507009309099,40.88950017973994,39.556419179884877]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418,118.09905106017418]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",118.21492751054782,91.488704051098011,88.505985931879934,85.620510499297154,82.82910744367706,80.128709813900457,77.516350647702154,74.989159711830652,72.544360348485313,70.179266424565867,67.891279380383082,65.677885374586836,63.53665252217592,61.46522822255406,59.46133657469673,57.522775876588938,55.647416206186406,53.83319708124219,52.078125195427972,50.380272228262164,48.737772726438976,47.148822054230408,45.611674410709327,44.124640911615124,42.686087733754391,41.294434319898059,39.948151642202369,38.645760522245972,37.385830005837228,36.16697579080607,34.987858706053089,33.847183240184641,32.743696118117548,31.676184924089348]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",118.21492751054782,114.36088006387251,110.6324824148499,107.02563812412143,103.53638430459631,100.16088726737556,96.895438309627693,93.736449639788319,90.68045043560663,87.724083030707334,84.864099225478853,82.097356718233542,79.420815652719909,76.831535278192575,74.326670718370906,71.903469845736169,69.559270257733004,67.291496351552738,65.097656494284962,62.975340285327704,60.92221590804872,58.93602756778801,57.014593013386659,55.1558011395189,53.357609667192989,51.61804289987257,49.935189552752952,48.30720065280746,46.732287507296533,45.20871973850759,43.734823382566361,42.308979050230803,40.929620147646936,39.595231155111684]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782,118.21492751054782]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",121.96642290948671,94.39205525665497,91.314681973861354,88.33763732885302,85.457650403663592,82.671556918915471,79.976295757184545,77.368905599710388,74.846521672756509,72.406372600045898,70.045777357813691,67.762142329131038,65.552958454264342,63.415798473938473,61.348314262475007,59.348234247875929,57.413360916017716,55.541568396213634,53.730800125491925,51.979066589022977,50.284443134213404,48.645067856064962,47.059139551475127,45.524915740231705,44.040710750526898,42.604893866887664,41.215887538487237,39.87216564586933,38.572251824180739,37.314717841069879,36.09818202746925,34.921307759537449,33.78280199009307,32.681413827926853]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",121.96642290948671,117.99006907081871,114.14335246732669,110.42204666106626,106.82206300457948,103.33944614864433,99.970369696480674,96.711131999637971,93.558152090945626,90.507965750057366,87.55722169726711,84.702677911413787,81.941198067830442,79.269748092423086,76.685392828093754,74.18529280984491,71.766701145022139,69.426960495267039,67.163500156864899,64.973833236278722,62.855553917766755,60.806334820081197,58.823924439343905,56.906144675289625,55.050888438158616,53.256117333609581,51.51985942310904,49.840207057336656,48.215314780225917,46.643397301337345,45.122727534336562,43.651634699421813,42.228502487616339,40.851767284908568]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671,121.96642290948671]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",127.49893721068075,98.673769708624206,95.456803812625878,92.344717557960564,89.334091654675603,86.421618288636125,83.604097487186209,80.878433603296997,78.241631914338825,75.690795331740048,73.223121217918148,70.835898306984731,68.52650372584246,66.292400112399889,64.131132827738455,62.040327259168571,60.017686211211561,58.060987381640814,56.168080919809313,54.336887064580452,52.565393859267239,50.851654941069171,49.193787402577868,47.589969723002042,46.038439766838721,44.537492847791917,43.0854798558114,41.680805445193897,40.321926281755886,39.007349347152051,37.735630298476508,36.505371881344303,35.315222394709686,34.163874205734515]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",127.49893721068075,123.34221213578026,119.32100476578235,115.43089694745069,111.6676145683445,108.02702286079516,104.50512185898276,101.09804200412124,97.802039892923517,94.61349416467506,91.528901522397675,88.544872883730903,85.658129657303078,82.865500140499861,80.163916034673065,77.550409073960708,75.02210776401445,72.576234227051017,70.210101149761641,67.921108830725558,65.706742324084047,63.564568676336464,61.492234253222328,59.487462153752546,57.548049708548398,55.671866059739891,53.856849819764243,52.101006806492371,50.402407852194855,48.759186683940058,47.169537873095635,45.631714851680378,44.144027993387105,42.704842757168144]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075,127.49893721068075]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",119.62707818951523,92.581593403266169,89.563244864896092,86.643300637406654,83.818552539808564,81.085896984347983,78.44233156655406,75.884951766457661,73.41094775735742,71.017601318626021,68.702282849165982,66.46244847823202,64.295637270447244,62.199468521941128,60.171639144638874,58.209921135828431,56.312159130224771,54.476268031841691,52.70023072306963,50.982095848442043,49.319975670655616,47.712043996488518,46.156534170338027,44.651737133172823,43.195999544767453,41.787721967155754,40.425357107307384,39.10740811709671,37.83242694869616,36.599012763587076,35.405810393440099,34.251508851173952,33.134839890556734,32.054576612767214]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",119.62707818951523,115.7269917540827,111.9540560811201,108.30412579675831,104.7731906747607,101.35737123043498,98.052914458192561,94.85618970807208,91.763684696696757,88.772001648282526,85.877853561457471,83.078060597790014,80.369546588059066,77.74933565242641,75.214548930798586,72.762401419785533,70.39019891278096,68.095335039802109,65.875288403837033,63.727619810552554,61.649969588319514,59.640054995610647,57.695667712922528,55.814671416466027,53.994999430959311,52.234652458944687,50.531696384134221,48.884260146370885,47.290533685870201,45.748765954483844,44.257262991800125,42.81438606396744,41.418549863195913,40.068220765959019]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523,119.62707818951523]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",87.404261335147439,67.95430051254489,66.040643894388836,64.180877635262206,62.373484132284275,60.616988519690032,58.90995746531285,57.250998000959662,55.63875638572371,54.071917001307476,52.549201278454376,51.069366653613173,49.63120555498363,48.233544417116072,46.87524272326084,45.555192074685934,44.272315286203671,43.025565507168061,41.813925367225799,40.63640614612364,39.492046966894783,38.379914011765983,37.299099760145268,36.248722248068781,35.227924348502277,34.235873071909907,33.271758886519741,32.334795057731206,31.424217006125435,30.539281683554613,29.6792669668013,28.843471068312812,28.031211963529895,27.241826834342358]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",87.404261335147439,84.942875640681109,82.550804867986045,80.226097044077747,77.966855165355341,75.771235649612535,73.637446831641057,71.563747501199572,69.548445482154634,67.589896251634343,65.686501598067963,63.836708317016466,62.039006943729532,60.291930521395088,58.594053404076043,56.943990093357414,55.340394107754584,53.781956883960071,52.267406709032244,50.795507682654545,49.365058708618477,47.974892514707477,46.623874700181581,45.31090281008597,44.034905435627842,42.794841339887384,41.589698608149675,40.41849382216401,39.280271257656793,38.174102104443264,37.099083708501624,36.054338835391015,35.039014954412366,34.052283542927945]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439,87.404261335147439]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",86.765455223818932,67.457647125223019,65.557976730667377,63.711802830011884,61.917618911985997,60.173960890084778,58.479405907847628,56.832571177781837,55.232112852982972,53.676724930531478,52.165138185770701,50.696119136596678,49.268469036914389,47.881022898439284,46.53264854004582,45.222245663887179,43.948744957532334,42.711107221387756,41.508322520691848,40.339409361389841,39.203413889216911,38.099409111335923,37.026494139894446,35.983793456884037,34.970456199701708,33.985655466830643,33.028587643073621,32.098471743788537,31.194548777590754,30.31608112700243,29.462351946543375,28.632664577772108,27.826341980800038,27.042726181814647]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",86.765455223818932,84.322058906528767,81.947470913334215,79.639753537514835,77.397023639982493,75.217451112605971,73.099257384809533,71.040713972227294,69.040141066228713,67.095906163164344,65.206422732213369,63.370148920745848,61.585586296142985,59.851278623049105,58.165810675057273,56.527807079858974,54.935931196915412,53.388884026734694,51.885403150864811,50.424261701737301,49.004267361521137,47.624261389169902,46.283117674868059,44.979741821105044,43.71307024962713,42.482069333538298,41.285734553842026,40.123089679735671,38.993185971988439,37.895101408753035,36.827939933179216,35.790830722215134,34.782927476000047,33.803407727268308]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932,86.765455223818932]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",87.019874436834598,67.655450749363695,65.750210019868589,63.898622650112024,62.099177711334825,60.350406823944041,58.650882959288417,56.999219275177381,55.394067984192738,53.83411925386968,52.31810013784991,50.844773537134422,49.412937190588259,48.021422693873788,46.6690945460116,45.354849222791216,44.077614276275341,42.836347459663017,41.630035876797372,40.457695155624037,39.318368644925762,38.211126633677765,37.135065592386688,36.089307435794211,35.072998806343662,34.08531037782474,33.125436178628384,32.192592934059405,31.286019427170125,30.4049758775936,29.548743337869492,28.716623106769926,27.907936159146676,27.122022591834362]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",87.019874436834598,84.569313436704618,82.187762524835733,79.873278312640011,77.623972139168529,75.438008529930045,73.313603699110516,71.249024093971727,69.24258498024092,67.292649067337095,65.397625172312388,63.555966921418026,61.766171488235322,60.026778367342231,58.336368182514498,56.693561528489013,55.097017845344176,53.545434324578771,52.037544845996713,50.572118944530047,49.147960806157201,47.763908292097206,46.418831990483362,45.111634294742764,43.841248507929578,42.606637972280922,41.406795223285478,40.240741167574257,39.107524283962654,38.006219846991996,36.935929172336863,35.895778883462405,34.884920198933344,33.90252823979295]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598,87.019874436834598]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",93.732825389120208,72.87457713255472,70.822360925880758,68.827937045758162,66.889678006253689,65.006002152959283,63.175372372333236,61.396294837387977,59.667317788700132,57.987030349748629,56.354061375613917,54.767078334099033,53.224786218359114,51.725926490152496,50.269276052850742,48.853646253369668,47.477881912206954,46.14086038079477,44.841490625398329,43.578712336812551,42.351495065130614,41.158837378878246,39.999766047827485,38.87333524882326,37.778625793974612,36.714744380580719,35.680822862179745,34.676017540125713,33.699508475115088,32.750498818101484,31.828214160052482,30.931901900017849,30.060830630993525,29.214289543080351]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",93.732825389120208,91.093221415693392,88.527951157350941,86.034921307197692,83.612097507817111,81.257502691199093,78.969215465416539,76.745368546734966,74.584147235875164,72.483787937185781,70.44257671951739,68.458847917623785,66.530982772948889,64.657408112690618,62.836595066063424,61.067057816712079,59.347352390258685,57.676075475993457,56.051863281747906,54.473390421015687,52.939368831413262,51.448546723597801,49.999707559784355,48.591669061029073,47.223282242468265,45.893430475725893,44.601028577724684,43.345021925157148,42.124385593893862,40.938123522626853,39.785267700065603,38.664877375022307,37.576038288741906,36.517861928850436]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208,93.732825389120208]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",101.12128271042586,78.618890298373074,76.404908863838372,74.253275215870801,72.162233582525118,70.130077636035352,68.155149100420161,66.23583639829981,64.370573335819941,62.557837824609003,60.796150639726626,59.084074212589442,57.420211457889003,55.803204633544993,54.231734232763131,52.70451790729382,51.220309421012701,49.777897632969548,48.37610550907533,47.013789161621119,45.689836915844992,44.403168402785461,43.152733677680743,41.937512363194919,40.756512816771618,39.608771321435675,38.493351299382738,37.409342547714829,36.355860495698344,35.332045482938305,34.337062057879976,33.370098296065287,32.430365137587785,31.51709574320553]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",101.12128271042586,98.273612872966339,95.506136079797969,92.816594019838476,90.202791978156398,87.662597045044194,85.193936375525197,82.794795497874759,80.463216669774923,78.197297280761248,75.995188299658281,73.855092765736799,71.775264322361252,69.754005791931235,67.789667790953914,65.880647384117268,64.025386776265876,62.222372041211933,60.470131886344163,58.767236452026395,57.112296144806237,55.503960503481821,53.940917097100929,52.421890453993647,50.945641020964516,49.510964151794589,48.116689124228415,46.761678184643536,45.444825619622932,44.16505685367288,42.921327572349966,41.712622870081603,40.537956421984731,39.396369679006909]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586,101.12128271042586]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",109.32390476623441,84.996193139866193,82.602620896559131,80.276453884854661,78.015793910428286,75.818796233882026,73.683668065403452,71.608667101817019,69.592100104833108,67.632321519334965,65.727732130575973,63.876777759191569,62.077947992960759,60.329774954282428,58.630832102360728,56.979733069121984,55.375130527913285,53.815715094059556,52.300214256382105,50.827391338806386,49.396044491211974,48.005005708701262,46.653139878486215,45.33934385361588,44.062545552788592,42.821703085514145,41.615803901912365,40.44386396645416,39.304926954970703,38.19806347427555,37.122370303763155,36.076969658364398,35.061008472258173,34.073657702754254]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",109.32390476623441,106.24524142483274,103.2532761206989,100.3455673560683,97.519742388035354,94.773495292352521,92.104585081754308,89.510833877271267,86.990125131041381,84.5404018991687,82.159665163219955,79.845972198989458,77.597434991200942,75.412218692853031,73.28854012795091,71.224666336402478,69.218913159891599,67.269643867574445,65.375267820477632,63.534239173507977,61.745055614014966,60.006257135876574,58.316424848107765,56.674179817019848,55.078181940985736,53.527128856892674,52.019754877390454,50.554829958067707,49.131158693713374,47.747579342844439,46.402962879703942,45.096212072955495,43.826260590322718,42.592072128442815]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441,109.32390476623441]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",108.49649652680675,84.352907019833367,81.97745031493497,79.668888691145284,77.425338320454571,75.244968425210715,73.12599978417137,71.066703280627436,69.065398491412552,67.120452315647327,65.230277642099551,63.393332054072857,61.608116570766633,59.873174424080688,58.187089869866185,56.548487032652758,54.956028782909328,53.408415645922155,51.904384741400079,50.442708752941328,49.022194926521109,47.641684097182889,46.300049743138693,44.996197066507058,43.72906209993819,42.497610838397293,41.300838395397811,40.137768182995927,39.007451114877142,37.90896483188461,36.841412949357498,35.803924325664845,34.795652351338241,33.815774258223257]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",108.49649652680675,105.44113377479171,102.4718128936687,99.586110863931594,96.781672900568211,94.056210531513386,91.407499730214212,88.833379100784299,86.331748114265693,83.900565394559152,81.537847052624443,79.241665067591072,77.010145713458286,74.841468030100856,72.733862337332724,70.685608790815948,68.695035978636653,66.760519557402688,64.880480926750096,63.053385941176657,61.277743658151387,59.552105121478604,57.875062178923365,56.245246333133821,54.661327624922734,53.122013547996609,51.626047994247259,50.172210228744916,48.759313893596428,47.386206039855765,46.051766186696874,44.754905407081054,43.494565439172803,42.269717822779072]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675,108.49649652680675]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",103.27457875779119,80.293016072791104,78.031889691672063,75.834438742881517,73.698870066728702,71.623441000575923,69.60645795679406,67.646275040764635,65.741292707800071,63.889956457886207,62.090755567182242,60.342221855242819,58.642928486956173,56.991488808220929,55.386555214411295,53.826818050707345,52.311004543392954,50.837877761249487,49.406235606197605,48.014909832363436,46.662765092768836,45.3486980128678,44.071636290172805,42.830537819236639,41.62438984127558,40.452208117739787,39.313036127156977,38.205944284593549,37.130029183096539,36.084412856497124,35.068242062974456,34.080687588794852,33.12094357165843,32.188226843100885]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",103.27457875779119,100.36627009098888,97.539862114590065,94.793048428601878,92.123587583410881,89.529301250719897,87.008072445992568,84.557843800955794,82.176615884750092,79.862445572357757,77.613444458977796,75.427777319053519,73.30366060869521,71.239361010276156,69.233194018014117,67.283522563384182,65.388755679241186,63.547347201561855,61.757794507747001,60.018637290454294,58.328456365961038,56.685872516084743,55.089545362716002,53.538172274045799,52.030487301594469,50.565260147174733,49.141295158946214,47.757430355741938,46.41253647887067,45.105516070621405,43.835302578718071,42.600859485993567,41.401179464573033,40.235283553876108]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119,103.27457875779119]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",97.419414852961552,75.74079445955266,73.60786289394612,71.534996674841736,69.520504305939923,67.562741925057978,65.660111962708697,63.811061838454854,62.014082693975539,60.26770816181044,58.570513168777509,56.921112773087543,55.318161034206561,53.760349914544037,52.246408212070619,50.775100522994293,49.345226233648496,47.955618540769713,46.605143499364956,45.292699097392095,44.017214356498116,42.777648458081501,41.572989893965342,40.40225564098845,39.264490358840689,38.158765610487961,37.084179104550856,36.039853959018572,35.024937985697349,34.038602994809445,33.080044119175405,32.148479157427808,31.243147935720856,30.363311687414793]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",97.419414852961552,94.675993074440825,92.009828617432646,89.418745843552159,86.900630382424893,84.453427406322476,82.075139953385872,79.763827298068563,77.51760336746942,75.334635202263044,73.213141460971883,71.151390966359429,69.1477012927582,67.200437393180039,65.308010265088271,63.468875653742863,61.681532792060615,59.944523175962139,58.256429374206192,56.615873871740114,55.021517945622641,53.472060572601869,51.966237367456678,50.502819551235561,49.080612948550858,47.698457013109952,46.35522388068857,45.049817448773219,43.781172482121683,42.548253743511808,41.350055148969254,40.185598946784758,39.05393491965107,37.954139609268488]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552,97.419414852961552]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",92.897555150936782,72.225178534504025,70.191249999332939,68.214598792790525,66.293611931766392,64.426721856262319,62.612405150234657,60.849181298459534,59.135611478405579,57.470297386128756,55.851880095231053,54.279038947951996,52.750490477488057,51.264987360660484,49.821317400077149,48.418302534957469,47.05479787981357,45.729690790202994,44.441899954790806,43.190374512979901,41.974093197389813,40.792063500484097,39.643320864666194,38.526927895183007,37.441973595193907,36.387572622380731,35.362864566492526,34.367013247235235,33.399206031933431,32.458653172407388,31.544587160524266,30.656262101897649,29.792953107224196,28.953955700760908]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",92.897555150936782,90.28147316813002,87.739062499166167,85.268248490988142,82.867014914707994,80.533402320327895,78.26550643779332,76.061476623074412,73.91951434800697,71.837871732660943,69.814850119038809,67.848798684939993,65.938113096860064,64.081234200825605,62.276646750096432,60.522878168696835,58.818497349766957,57.162113487753743,55.552374943488502,53.987968141224876,52.467616496737264,50.99007937560512,49.554151080832739,48.158659868978759,46.802466993992383,45.484465777975913,44.203580708115659,42.958766559044044,41.749007539916789,40.57331646550923,39.43073395065533,38.320327627372059,37.241191384030245,36.192444625951133]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782,92.897555150936782]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM368","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F369","v":3.73E-2},{"$f":"'WACC Calc'!G369","v":3.73E-2},{"$f":"'WACC Calc'!H369","v":3.73E-2},{"$f":"'WACC Calc'!I369","v":3.73E-2},{"$f":"'WACC Calc'!J369","v":3.73E-2},{"$f":"'WACC Calc'!K369","v":3.73E-2},{"$f":"'WACC Calc'!L369","v":3.73E-2},{"$f":"'WACC Calc'!M369","v":3.73E-2},{"$f":"'WACC Calc'!N369","v":3.73E-2},{"$f":"'WACC Calc'!O369","v":3.73E-2},{"$f":"'WACC Calc'!P369","v":3.73E-2},{"$f":"'WACC Calc'!Q369","v":3.73E-2},{"$f":"'WACC Calc'!R369","v":3.73E-2},{"$f":"'WACC Calc'!S369","v":3.73E-2},{"$f":"'WACC Calc'!T369","v":3.73E-2},{"$f":"'WACC Calc'!U369","v":3.73E-2},{"$f":"'WACC Calc'!V369","v":3.73E-2},{"$f":"'WACC Calc'!W369","v":3.73E-2},{"$f":"'WACC Calc'!X369","v":3.73E-2},{"$f":"'WACC Calc'!Y369","v":3.73E-2},{"$f":"'WACC Calc'!Z369","v":3.73E-2},{"$f":"'WACC Calc'!AA369","v":3.73E-2},{"$f":"'WACC Calc'!AB369","v":3.73E-2},{"$f":"'WACC Calc'!AC369","v":3.73E-2},{"$f":"'WACC Calc'!AD369","v":3.73E-2},{"$f":"'WACC Calc'!AE369","v":3.73E-2},{"$f":"'WACC Calc'!AF369","v":3.73E-2},{"$f":"'WACC Calc'!AG369","v":3.73E-2},{"$f":"'WACC Calc'!AH369","v":3.73E-2},{"$f":"'WACC Calc'!AI369","v":3.73E-2},{"$f":"'WACC Calc'!AJ369","v":3.73E-2},{"$f":"'WACC Calc'!AK369","v":3.73E-2},{"$f":"'WACC Calc'!AL369","v":3.73E-2},{"$f":"'WACC Calc'!AM369","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F370","v":3.73E-2},{"$f":"'WACC Calc'!G370","v":3.73E-2},{"$f":"'WACC Calc'!H370","v":3.73E-2},{"$f":"'WACC Calc'!I370","v":3.73E-2},{"$f":"'WACC Calc'!J370","v":3.73E-2},{"$f":"'WACC Calc'!K370","v":3.73E-2},{"$f":"'WACC Calc'!L370","v":3.73E-2},{"$f":"'WACC Calc'!M370","v":3.73E-2},{"$f":"'WACC Calc'!N370","v":3.73E-2},{"$f":"'WACC Calc'!O370","v":3.73E-2},{"$f":"'WACC Calc'!P370","v":3.73E-2},{"$f":"'WACC Calc'!Q370","v":3.73E-2},{"$f":"'WACC Calc'!R370","v":3.73E-2},{"$f":"'WACC Calc'!S370","v":3.73E-2},{"$f":"'WACC Calc'!T370","v":3.73E-2},{"$f":"'WACC Calc'!U370","v":3.73E-2},{"$f":"'WACC Calc'!V370","v":3.73E-2},{"$f":"'WACC Calc'!W370","v":3.73E-2},{"$f":"'WACC Calc'!X370","v":3.73E-2},{"$f":"'WACC Calc'!Y370","v":3.73E-2},{"$f":"'WACC Calc'!Z370","v":3.73E-2},{"$f":"'WACC Calc'!AA370","v":3.73E-2},{"$f":"'WACC Calc'!AB370","v":3.73E-2},{"$f":"'WACC Calc'!AC370","v":3.73E-2},{"$f":"'WACC Calc'!AD370","v":3.73E-2},{"$f":"'WACC Calc'!AE370","v":3.73E-2},{"$f":"'WACC Calc'!AF370","v":3.73E-2},{"$f":"'WACC Calc'!AG370","v":3.73E-2},{"$f":"'WACC Calc'!AH370","v":3.73E-2},{"$f":"'WACC Calc'!AI370","v":3.73E-2},{"$f":"'WACC Calc'!AJ370","v":3.73E-2},{"$f":"'WACC Calc'!AK370","v":3.73E-2},{"$f":"'WACC Calc'!AL370","v":3.73E-2},{"$f":"'WACC Calc'!AM370","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F371","v":3.73E-2},{"$f":"'WACC Calc'!G371","v":3.73E-2},{"$f":"'WACC Calc'!H371","v":3.73E-2},{"$f":"'WACC Calc'!I371","v":3.73E-2},{"$f":"'WACC Calc'!J371","v":3.73E-2},{"$f":"'WACC Calc'!K371","v":3.73E-2},{"$f":"'WACC Calc'!L371","v":3.73E-2},{"$f":"'WACC Calc'!M371","v":3.73E-2},{"$f":"'WACC Calc'!N371","v":3.73E-2},{"$f":"'WACC Calc'!O371","v":3.73E-2},{"$f":"'WACC Calc'!P371","v":3.73E-2},{"$f":"'WACC Calc'!Q371","v":3.73E-2},{"$f":"'WACC Calc'!R371","v":3.73E-2},{"$f":"'WACC Calc'!S371","v":3.73E-2},{"$f":"'WACC Calc'!T371","v":3.73E-2},{"$f":"'WACC Calc'!U371","v":3.73E-2},{"$f":"'WACC Calc'!V371","v":3.73E-2},{"$f":"'WACC Calc'!W371","v":3.73E-2},{"$f":"'WACC Calc'!X371","v":3.73E-2},{"$f":"'WACC Calc'!Y371","v":3.73E-2},{"$f":"'WACC Calc'!Z371","v":3.73E-2},{"$f":"'WACC Calc'!AA371","v":3.73E-2},{"$f":"'WACC Calc'!AB371","v":3.73E-2},{"$f":"'WACC Calc'!AC371","v":3.73E-2},{"$f":"'WACC Calc'!AD371","v":3.73E-2},{"$f":"'WACC Calc'!AE371","v":3.73E-2},{"$f":"'WACC Calc'!AF371","v":3.73E-2},{"$f":"'WACC Calc'!AG371","v":3.73E-2},{"$f":"'WACC Calc'!AH371","v":3.73E-2},{"$f":"'WACC Calc'!AI371","v":3.73E-2},{"$f":"'WACC Calc'!AJ371","v":3.73E-2},{"$f":"'WACC Calc'!AK371","v":3.73E-2},{"$f":"'WACC Calc'!AL371","v":3.73E-2},{"$f":"'WACC Calc'!AM371","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM372","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM373","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM374","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F375","v":3.73E-2},{"$f":"'WACC Calc'!G375","v":3.73E-2},{"$f":"'WACC Calc'!H375","v":3.73E-2},{"$f":"'WACC Calc'!I375","v":3.73E-2},{"$f":"'WACC Calc'!J375","v":3.73E-2},{"$f":"'WACC Calc'!K375","v":3.73E-2},{"$f":"'WACC Calc'!L375","v":3.73E-2},{"$f":"'WACC Calc'!M375","v":3.73E-2},{"$f":"'WACC Calc'!N375","v":3.73E-2},{"$f":"'WACC Calc'!O375","v":3.73E-2},{"$f":"'WACC Calc'!P375","v":3.73E-2},{"$f":"'WACC Calc'!Q375","v":3.73E-2},{"$f":"'WACC Calc'!R375","v":3.73E-2},{"$f":"'WACC Calc'!S375","v":3.73E-2},{"$f":"'WACC Calc'!T375","v":3.73E-2},{"$f":"'WACC Calc'!U375","v":3.73E-2},{"$f":"'WACC Calc'!V375","v":3.73E-2},{"$f":"'WACC Calc'!W375","v":3.73E-2},{"$f":"'WACC Calc'!X375","v":3.73E-2},{"$f":"'WACC Calc'!Y375","v":3.73E-2},{"$f":"'WACC Calc'!Z375","v":3.73E-2},{"$f":"'WACC Calc'!AA375","v":3.73E-2},{"$f":"'WACC Calc'!AB375","v":3.73E-2},{"$f":"'WACC Calc'!AC375","v":3.73E-2},{"$f":"'WACC Calc'!AD375","v":3.73E-2},{"$f":"'WACC Calc'!AE375","v":3.73E-2},{"$f":"'WACC Calc'!AF375","v":3.73E-2},{"$f":"'WACC Calc'!AG375","v":3.73E-2},{"$f":"'WACC Calc'!AH375","v":3.73E-2},{"$f":"'WACC Calc'!AI375","v":3.73E-2},{"$f":"'WACC Calc'!AJ375","v":3.73E-2},{"$f":"'WACC Calc'!AK375","v":3.73E-2},{"$f":"'WACC Calc'!AL375","v":3.73E-2},{"$f":"'WACC Calc'!AM375","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F376","v":0.1303},{"$f":"'WACC Calc'!G376","v":0.12722307692307694},{"$f":"'WACC Calc'!H376","v":0.12414615384615385},{"$f":"'WACC Calc'!I376","v":0.12106923076923078},{"$f":"'WACC Calc'!J376","v":0.1179923076923077},{"$f":"'WACC Calc'!K376","v":0.11491538461538461},{"$f":"'WACC Calc'!L376","v":0.11183846153846155},{"$f":"'WACC Calc'!M376","v":0.10876153846153847},{"$f":"'WACC Calc'!N376","v":0.10568461538461539},{"$f":"'WACC Calc'!O376","v":0.10260769230769232},{"$f":"'WACC Calc'!P376","v":9.9530769230769228E-2},{"$f":"'WACC Calc'!Q376","v":9.6453846153846154E-2},{"$f":"'WACC Calc'!R376","v":9.337692307692308E-2},{"$f":"'WACC Calc'!S376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM376","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F377","v":0.1303},{"$f":"'WACC Calc'!G377","v":0.12722307692307694},{"$f":"'WACC Calc'!H377","v":0.12414615384615385},{"$f":"'WACC Calc'!I377","v":0.12106923076923078},{"$f":"'WACC Calc'!J377","v":0.1179923076923077},{"$f":"'WACC Calc'!K377","v":0.11491538461538461},{"$f":"'WACC Calc'!L377","v":0.11183846153846155},{"$f":"'WACC Calc'!M377","v":0.10876153846153847},{"$f":"'WACC Calc'!N377","v":0.10568461538461539},{"$f":"'WACC Calc'!O377","v":0.10260769230769232},{"$f":"'WACC Calc'!P377","v":9.9530769230769228E-2},{"$f":"'WACC Calc'!Q377","v":9.6453846153846154E-2},{"$f":"'WACC Calc'!R377","v":9.337692307692308E-2},{"$f":"'WACC Calc'!S377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM377","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F378","v":0.1303},{"$f":"'WACC Calc'!G378","v":0.1303},{"$f":"'WACC Calc'!H378","v":0.1303},{"$f":"'WACC Calc'!I378","v":0.1303},{"$f":"'WACC Calc'!J378","v":0.1303},{"$f":"'WACC Calc'!K378","v":0.1303},{"$f":"'WACC Calc'!L378","v":0.1303},{"$f":"'WACC Calc'!M378","v":0.1303},{"$f":"'WACC Calc'!N378","v":0.1303},{"$f":"'WACC Calc'!O378","v":0.1303},{"$f":"'WACC Calc'!P378","v":0.1303},{"$f":"'WACC Calc'!Q378","v":0.1303},{"$f":"'WACC Calc'!R378","v":0.1303},{"$f":"'WACC Calc'!S378","v":0.1303},{"$f":"'WACC Calc'!T378","v":0.1303},{"$f":"'WACC Calc'!U378","v":0.1303},{"$f":"'WACC Calc'!V378","v":0.1303},{"$f":"'WACC Calc'!W378","v":0.1303},{"$f":"'WACC Calc'!X378","v":0.1303},{"$f":"'WACC Calc'!Y378","v":0.1303},{"$f":"'WACC Calc'!Z378","v":0.1303},{"$f":"'WACC Calc'!AA378","v":0.1303},{"$f":"'WACC Calc'!AB378","v":0.1303},{"$f":"'WACC Calc'!AC378","v":0.1303},{"$f":"'WACC Calc'!AD378","v":0.1303},{"$f":"'WACC Calc'!AE378","v":0.1303},{"$f":"'WACC Calc'!AF378","v":0.1303},{"$f":"'WACC Calc'!AG378","v":0.1303},{"$f":"'WACC Calc'!AH378","v":0.1303},{"$f":"'WACC Calc'!AI378","v":0.1303},{"$f":"'WACC Calc'!AJ378","v":0.1303},{"$f":"'WACC Calc'!AK378","v":0.1303},{"$f":"'WACC Calc'!AL378","v":0.1303},{"$f":"'WACC Calc'!AM378","v":0.1303}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F379","v":0.10273170731707326},{"$f":"'WACC Calc'!G379","v":9.9729831144465431E-2},{"$f":"'WACC Calc'!H379","v":9.6727954971857599E-2},{"$f":"'WACC Calc'!I379","v":9.3726078799249546E-2},{"$f":"'WACC Calc'!J379","v":9.0724202626641715E-2},{"$f":"'WACC Calc'!K379","v":8.7722326454033883E-2},{"$f":"'WACC Calc'!L379","v":8.4720450281426052E-2},{"$f":"'WACC Calc'!M379","v":8.1718574108817998E-2},{"$f":"'WACC Calc'!N379","v":7.8716697936210167E-2},{"$f":"'WACC Calc'!O379","v":7.5714821763602336E-2},{"$f":"'WACC Calc'!P379","v":7.2712945590994504E-2},{"$f":"'WACC Calc'!Q379","v":6.9711069418386673E-2},{"$f":"'WACC Calc'!R379","v":6.670919324577862E-2},{"$f":"'WACC Calc'!S379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM379","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F380","v":0.10273170731707326},{"$f":"'WACC Calc'!G380","v":9.9729831144465431E-2},{"$f":"'WACC Calc'!H380","v":9.6727954971857599E-2},{"$f":"'WACC Calc'!I380","v":9.3726078799249546E-2},{"$f":"'WACC Calc'!J380","v":9.0724202626641715E-2},{"$f":"'WACC Calc'!K380","v":8.7722326454033883E-2},{"$f":"'WACC Calc'!L380","v":8.4720450281426052E-2},{"$f":"'WACC Calc'!M380","v":8.1718574108817998E-2},{"$f":"'WACC Calc'!N380","v":7.8716697936210167E-2},{"$f":"'WACC Calc'!O380","v":7.5714821763602336E-2},{"$f":"'WACC Calc'!P380","v":7.2712945590994504E-2},{"$f":"'WACC Calc'!Q380","v":6.9711069418386673E-2},{"$f":"'WACC Calc'!R380","v":6.670919324577862E-2},{"$f":"'WACC Calc'!S380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM380","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F381","v":0.10273170731707326},{"$f":"'WACC Calc'!G381","v":0.10273170731707326},{"$f":"'WACC Calc'!H381","v":0.10273170731707326},{"$f":"'WACC Calc'!I381","v":0.10273170731707326},{"$f":"'WACC Calc'!J381","v":0.10273170731707326},{"$f":"'WACC Calc'!K381","v":0.10273170731707326},{"$f":"'WACC Calc'!L381","v":0.10273170731707326},{"$f":"'WACC Calc'!M381","v":0.10273170731707326},{"$f":"'WACC Calc'!N381","v":0.10273170731707326},{"$f":"'WACC Calc'!O381","v":0.10273170731707326},{"$f":"'WACC Calc'!P381","v":0.10273170731707326},{"$f":"'WACC Calc'!Q381","v":0.10273170731707326},{"$f":"'WACC Calc'!R381","v":0.10273170731707326},{"$f":"'WACC Calc'!S381","v":0.10273170731707326},{"$f":"'WACC Calc'!T381","v":0.10273170731707326},{"$f":"'WACC Calc'!U381","v":0.10273170731707326},{"$f":"'WACC Calc'!V381","v":0.10273170731707326},{"$f":"'WACC Calc'!W381","v":0.10273170731707326},{"$f":"'WACC Calc'!X381","v":0.10273170731707326},{"$f":"'WACC Calc'!Y381","v":0.10273170731707326},{"$f":"'WACC Calc'!Z381","v":0.10273170731707326},{"$f":"'WACC Calc'!AA381","v":0.10273170731707326},{"$f":"'WACC Calc'!AB381","v":0.10273170731707326},{"$f":"'WACC Calc'!AC381","v":0.10273170731707326},{"$f":"'WACC Calc'!AD381","v":0.10273170731707326},{"$f":"'WACC Calc'!AE381","v":0.10273170731707326},{"$f":"'WACC Calc'!AF381","v":0.10273170731707326},{"$f":"'WACC Calc'!AG381","v":0.10273170731707326},{"$f":"'WACC Calc'!AH381","v":0.10273170731707326},{"$f":"'WACC Calc'!AI381","v":0.10273170731707326},{"$f":"'WACC Calc'!AJ381","v":0.10273170731707326},{"$f":"'WACC Calc'!AK381","v":0.10273170731707326},{"$f":"'WACC Calc'!AL381","v":0.10273170731707326},{"$f":"'WACC Calc'!AM381","v":0.10273170731707326}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F382","v":0.6},{"$f":"'WACC Calc'!G382","v":0.60769230769230764},{"$f":"'WACC Calc'!H382","v":0.61538461538461531},{"$f":"'WACC Calc'!I382","v":0.62307692307692297},{"$f":"'WACC Calc'!J382","v":0.63076923076923064},{"$f":"'WACC Calc'!K382","v":0.6384615384615383},{"$f":"'WACC Calc'!L382","v":0.64615384615384597},{"$f":"'WACC Calc'!M382","v":0.65384615384615363},{"$f":"'WACC Calc'!N382","v":0.6615384615384613},{"$f":"'WACC Calc'!O382","v":0.66923076923076896},{"$f":"'WACC Calc'!P382","v":0.67692307692307663},{"$f":"'WACC Calc'!Q382","v":0.68461538461538429},{"$f":"'WACC Calc'!R382","v":0.69230769230769196},{"$f":"'WACC Calc'!S382","v":0.7},{"$f":"'WACC Calc'!T382","v":0.7},{"$f":"'WACC Calc'!U382","v":0.7},{"$f":"'WACC Calc'!V382","v":0.7},{"$f":"'WACC Calc'!W382","v":0.7},{"$f":"'WACC Calc'!X382","v":0.7},{"$f":"'WACC Calc'!Y382","v":0.7},{"$f":"'WACC Calc'!Z382","v":0.7},{"$f":"'WACC Calc'!AA382","v":0.7},{"$f":"'WACC Calc'!AB382","v":0.7},{"$f":"'WACC Calc'!AC382","v":0.7},{"$f":"'WACC Calc'!AD382","v":0.7},{"$f":"'WACC Calc'!AE382","v":0.7},{"$f":"'WACC Calc'!AF382","v":0.7},{"$f":"'WACC Calc'!AG382","v":0.7},{"$f":"'WACC Calc'!AH382","v":0.7},{"$f":"'WACC Calc'!AI382","v":0.7},{"$f":"'WACC Calc'!AJ382","v":0.7},{"$f":"'WACC Calc'!AK382","v":0.7},{"$f":"'WACC Calc'!AL382","v":0.7},{"$f":"'WACC Calc'!AM382","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F383","v":0.6},{"$f":"'WACC Calc'!G383","v":0.60384615384615381},{"$f":"'WACC Calc'!H383","v":0.60769230769230764},{"$f":"'WACC Calc'!I383","v":0.61153846153846148},{"$f":"'WACC Calc'!J383","v":0.61538461538461531},{"$f":"'WACC Calc'!K383","v":0.61923076923076914},{"$f":"'WACC Calc'!L383","v":0.62307692307692297},{"$f":"'WACC Calc'!M383","v":0.62692307692307681},{"$f":"'WACC Calc'!N383","v":0.63076923076923064},{"$f":"'WACC Calc'!O383","v":0.63461538461538447},{"$f":"'WACC Calc'!P383","v":0.6384615384615383},{"$f":"'WACC Calc'!Q383","v":0.64230769230769214},{"$f":"'WACC Calc'!R383","v":0.64615384615384597},{"$f":"'WACC Calc'!S383","v":0.65},{"$f":"'WACC Calc'!T383","v":0.65},{"$f":"'WACC Calc'!U383","v":0.65},{"$f":"'WACC Calc'!V383","v":0.65},{"$f":"'WACC Calc'!W383","v":0.65},{"$f":"'WACC Calc'!X383","v":0.65},{"$f":"'WACC Calc'!Y383","v":0.65},{"$f":"'WACC Calc'!Z383","v":0.65},{"$f":"'WACC Calc'!AA383","v":0.65},{"$f":"'WACC Calc'!AB383","v":0.65},{"$f":"'WACC Calc'!AC383","v":0.65},{"$f":"'WACC Calc'!AD383","v":0.65},{"$f":"'WACC Calc'!AE383","v":0.65},{"$f":"'WACC Calc'!AF383","v":0.65},{"$f":"'WACC Calc'!AG383","v":0.65},{"$f":"'WACC Calc'!AH383","v":0.65},{"$f":"'WACC Calc'!AI383","v":0.65},{"$f":"'WACC Calc'!AJ383","v":0.65},{"$f":"'WACC Calc'!AK383","v":0.65},{"$f":"'WACC Calc'!AL383","v":0.65},{"$f":"'WACC Calc'!AM383","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F384","v":0.6},{"$f":"'WACC Calc'!G384","v":0.6},{"$f":"'WACC Calc'!H384","v":0.6},{"$f":"'WACC Calc'!I384","v":0.6},{"$f":"'WACC Calc'!J384","v":0.6},{"$f":"'WACC Calc'!K384","v":0.6},{"$f":"'WACC Calc'!L384","v":0.6},{"$f":"'WACC Calc'!M384","v":0.6},{"$f":"'WACC Calc'!N384","v":0.6},{"$f":"'WACC Calc'!O384","v":0.6},{"$f":"'WACC Calc'!P384","v":0.6},{"$f":"'WACC Calc'!Q384","v":0.6},{"$f":"'WACC Calc'!R384","v":0.6},{"$f":"'WACC Calc'!S384","v":0.6},{"$f":"'WACC Calc'!T384","v":0.6},{"$f":"'WACC Calc'!U384","v":0.6},{"$f":"'WACC Calc'!V384","v":0.6},{"$f":"'WACC Calc'!W384","v":0.6},{"$f":"'WACC Calc'!X384","v":0.6},{"$f":"'WACC Calc'!Y384","v":0.6},{"$f":"'WACC Calc'!Z384","v":0.6},{"$f":"'WACC Calc'!AA384","v":0.6},{"$f":"'WACC Calc'!AB384","v":0.6},{"$f":"'WACC Calc'!AC384","v":0.6},{"$f":"'WACC Calc'!AD384","v":0.6},{"$f":"'WACC Calc'!AE384","v":0.6},{"$f":"'WACC Calc'!AF384","v":0.6},{"$f":"'WACC Calc'!AG384","v":0.6},{"$f":"'WACC Calc'!AH384","v":0.6},{"$f":"'WACC Calc'!AI384","v":0.6},{"$f":"'WACC Calc'!AJ384","v":0.6},{"$f":"'WACC Calc'!AK384","v":0.6},{"$f":"'WACC Calc'!AL384","v":0.6},{"$f":"'WACC Calc'!AM384","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F385","v":0.25740000000000002},{"$f":"'WACC Calc'!G385","v":0.25740000000000002},{"$f":"'WACC Calc'!H385","v":0.25740000000000002},{"$f":"'WACC Calc'!I385","v":0.25740000000000002},{"$f":"'WACC Calc'!J385","v":0.25740000000000002},{"$f":"'WACC Calc'!K385","v":0.25740000000000002},{"$f":"'WACC Calc'!L385","v":0.25740000000000002},{"$f":"'WACC Calc'!M385","v":0.25740000000000002},{"$f":"'WACC Calc'!N385","v":0.25740000000000002},{"$f":"'WACC Calc'!O385","v":0.25740000000000002},{"$f":"'WACC Calc'!P385","v":0.25740000000000002},{"$f":"'WACC Calc'!Q385","v":0.25740000000000002},{"$f":"'WACC Calc'!R385","v":0.25740000000000002},{"$f":"'WACC Calc'!S385","v":0.25740000000000002},{"$f":"'WACC Calc'!T385","v":0.25740000000000002},{"$f":"'WACC Calc'!U385","v":0.25740000000000002},{"$f":"'WACC Calc'!V385","v":0.25740000000000002},{"$f":"'WACC Calc'!W385","v":0.25740000000000002},{"$f":"'WACC Calc'!X385","v":0.25740000000000002},{"$f":"'WACC Calc'!Y385","v":0.25740000000000002},{"$f":"'WACC Calc'!Z385","v":0.25740000000000002},{"$f":"'WACC Calc'!AA385","v":0.25740000000000002},{"$f":"'WACC Calc'!AB385","v":0.25740000000000002},{"$f":"'WACC Calc'!AC385","v":0.25740000000000002},{"$f":"'WACC Calc'!AD385","v":0.25740000000000002},{"$f":"'WACC Calc'!AE385","v":0.25740000000000002},{"$f":"'WACC Calc'!AF385","v":0.25740000000000002},{"$f":"'WACC Calc'!AG385","v":0.25740000000000002},{"$f":"'WACC Calc'!AH385","v":0.25740000000000002},{"$f":"'WACC Calc'!AI385","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ385","v":0.25740000000000002},{"$f":"'WACC Calc'!AK385","v":0.25740000000000002},{"$f":"'WACC Calc'!AL385","v":0.25740000000000002},{"$f":"'WACC Calc'!AM385","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F386","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!G386","v":6.6743048792899412E-2},{"$f":"'WACC Calc'!H386","v":6.479404686390533E-2},{"$f":"'WACC Calc'!I386","v":6.2892382213017767E-2},{"$f":"'WACC Calc'!J386","v":6.1038054840236701E-2},{"$f":"'WACC Calc'!K386","v":5.923106474556214E-2},{"$f":"'WACC Calc'!L386","v":5.7471411928994104E-2},{"$f":"'WACC Calc'!M386","v":5.5759096390532559E-2},{"$f":"'WACC Calc'!N386","v":5.4094118130177532E-2},{"$f":"'WACC Calc'!O386","v":5.2476477147929017E-2},{"$f":"'WACC Calc'!P386","v":5.0906173443786999E-2},{"$f":"'WACC Calc'!Q386","v":4.93832070177515E-2},{"$f":"'WACC Calc'!R386","v":4.7907577869822512E-2},{"$f":"'WACC Calc'!S386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!T386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM386","v":4.6479286000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F387","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!G387","v":6.7125833781065097E-2},{"$f":"'WACC Calc'!H387","v":6.5535948201183442E-2},{"$f":"'WACC Calc'!I387","v":6.3969731260355045E-2},{"$f":"'WACC Calc'!J387","v":6.2427182958579887E-2},{"$f":"'WACC Calc'!K387","v":6.0908303295857995E-2},{"$f":"'WACC Calc'!L387","v":5.9413092272189369E-2},{"$f":"'WACC Calc'!M387","v":5.7941549887573982E-2},{"$f":"'WACC Calc'!N387","v":5.6493676142011839E-2},{"$f":"'WACC Calc'!O387","v":5.506947103550297E-2},{"$f":"'WACC Calc'!P387","v":5.3668934568047347E-2},{"$f":"'WACC Calc'!Q387","v":5.2292066739644982E-2},{"$f":"'WACC Calc'!R387","v":5.0938867550295863E-2},{"$f":"'WACC Calc'!S387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!T387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM387","v":4.9609337000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!G388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!H388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!I388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!J388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!K388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!L388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!M388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!N388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!O388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!P388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!Q388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!R388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!S388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!T388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!U388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!V388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!W388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!X388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!Y388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!Z388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AA388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AB388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AC388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AD388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AE388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AF388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AG388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AH388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AI388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AJ388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AK388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AL388","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AM388","v":6.8739387999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F389","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!G389","v":4.0724925651609345E-2},{"$f":"'WACC Calc'!H389","v":3.8823460355029482E-2},{"$f":"'WACC Calc'!I389","v":3.6968177768798016E-2},{"$f":"'WACC Calc'!J389","v":3.5159077892914059E-2},{"$f":"'WACC Calc'!K389","v":3.3396160727377611E-2},{"$f":"'WACC Calc'!L389","v":3.1679426272189337E-2},{"$f":"'WACC Calc'!M389","v":3.0008874527349017E-2},{"$f":"'WACC Calc'!N389","v":2.8384505492856205E-2},{"$f":"'WACC Calc'!O389","v":2.6806319168711124E-2},{"$f":"'WACC Calc'!P389","v":2.5274315554914217E-2},{"$f":"'WACC Calc'!Q389","v":2.3788494651465042E-2},{"$f":"'WACC Calc'!R389","v":2.2348856458363597E-2},{"$f":"'WACC Calc'!S389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!T389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM389","v":2.0955400975609884E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F390","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!G390","v":4.1098374420551531E-2},{"$f":"'WACC Calc'!H390","v":3.95472665377401E-2},{"$f":"'WACC Calc'!I390","v":3.8019250010102645E-2},{"$f":"'WACC Calc'!J390","v":3.6514324837638945E-2},{"$f":"'WACC Calc'!K390","v":3.5032491020349221E-2},{"$f":"'WACC Calc'!L390","v":3.3573748558233696E-2},{"$f":"'WACC Calc'!M390","v":3.2138097451291703E-2},{"$f":"'WACC Calc'!N390","v":3.0725537699523908E-2},{"$f":"'WACC Calc'!O390","v":2.9336069302929868E-2},{"$f":"'WACC Calc'!P390","v":2.7969692261509804E-2},{"$f":"'WACC Calc'!Q390","v":2.6626406575263495E-2},{"$f":"'WACC Calc'!R390","v":2.5306212244191384E-2},{"$f":"'WACC Calc'!S390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!T390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM390","v":2.4009109268292583E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!G391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!H391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!I391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!J391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!K391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!L391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!M391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!N391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!O391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!P391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!Q391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!R391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!S391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!T391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!U391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!V391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!W391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!X391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!Y391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!Z391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AA391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AB391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AC391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AD391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AE391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AF391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AG391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AH391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AI391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AJ391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AK391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AL391","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AM391","v":4.2672573658536717E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L595 / (1 - (1 / (1 + L595)^$S$36))","v":7.9568322840473632E-2},{"$f":" M595 / (1 - (1 / (1 + M595)^$S$36))","v":7.796610662855237E-2},7.6414003974923872E-2,7.4911403357990611E-2,7.3457676772501743E-2,7.2052181710134999E-2,7.069426318229563E-2,6.9383255772158398E-2,6.8118485703387882E-2,6.689927291349955E-2,6.5724933120455881E-2,6.4594779871812391E-2,6.3508126566519066E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L596 / (1 - (1 / (1 + L596)^$S$36))","v":7.9568322840473632E-2},7.8272356223532194E-2,7.7003393568971429E-2,7.5761224199726071E-2,7.4545630103099211E-2,7.3356386274226901E-2,7.2193261074877849E-2,7.1056016606110356E-2,6.9944409093282103E-2,6.8858189281896687E-2,6.7797102842762996E-2,6.6760890784952148E-2,6.5749289875048134E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2,7.9568322840473632E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L598 / (1 - (1 / (1 + L598)^$S$36))","v":5.972123469395315E-2},{"$f":" M598 / (1 - (1 / (1 + M598)^$S$36))","v":5.8340189387192848E-2},5.7006833346125566E-2,5.5720309682045173E-2,5.4479751677540017E-2,5.3284285426531283E-2,5.2133032432582126E-2,5.1025112151958318E-2,4.9959644469353505E-2,4.8935752095653005E-2,4.795256287860164E-2,4.7009212018711576E-2,4.610484418420286E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L599 / (1 - (1 / (1 + L599)^$S$36))","v":5.972123469395315E-2},5.8603803049223184E-2,5.7512629783162468E-2,5.6447398603826832E-2,5.540778708059093E-2,5.4393467196742422E-2,5.3404105905846558E-2,5.2439365689785175E-2,5.149890511645875E-2,5.0582379395216176E-2,4.9689440928184052E-2,4.881973985576353E-2,4.7972924594676405E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2,5.972123469395315E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":"L595","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",{"$f":"L596","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",{"$f":"L597","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Low",{"$f":"L704","v":655.84399184621714},521.01529172335927,517.38091982328581,513.77189969180324,510.1880544862027,506.62920859735243,503.09518764109174,499.58581844968649,496.10092906334421,492.64034872178786,489.20390785588802,485.7914380793548,482.40277218048652,479.03774411397592,475.69618899277452,472.37794308001287,469.08284378097733,465.81072963514271,462.56144030826135,459.3348165845062,456.13070035866895,452.94893462841367,449.78936348658266,446.65183211355827,443.536186769675,440.44227478768784,437.36994456529055,434.3190455576875,431.28942827021694,428.28094425102563,425.29344608379472,422.32678738051595,419.38082277431977,416.45540791235072]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"L705","v":655.84399184621714},651.26911465419903,646.72614977910723,642.21487461475397,637.73506810775336,633.28651074669051,628.86898455136463,624.48227306210811,620.12616132918026,615.80043590223477,611.50488481985997,607.23929759919349,603.00346522560801,598.79718014246987,594.6202362409681,590.47242885001606,586.35355472622155,582.26341204392838,578.20180038532669,574.16852073063274,570.16337544833618,566.18616828551706,562.23670435822839,558.31479014194781,554.42023346209373,550.55284348460975,546.71243070661319,542.89880694710939,539.11178533777115,535.35118031378204,531.61680760474337,527.908484225645,524.22602846789971,520.56925989043839]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":"L706","v":655.84399184621714},655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"L707","v":684.42150067166256},543.71782354880531,539.92508884242341,536.15881057342494,532.41880419342112,528.70488644135128,525.01687533450217,521.35459015959168,517.71785146391369,514.10648104654433,510.52030194961037,506.95913844961882,503.42281604884556,499.91116146678536,496.42400263166104,492.96116867199203,489.52248990822147,486.10779784440177,482.71692515993868,479.34970570139234,476.00597447433529,472.68556763526863,469.38832248359256,466.11407745363533,462.86267210673509,459.63394712337924,456.42774429539782,453.24390651821039,450.08227778312914,446.94270316971335,443.82502883817892,440.72910202185955,437.65477101972203,434.6018851889321]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"L708","v":684.42150067166256},679.64727943600656,674.90636105302917,670.19851321678118,665.52350524177643,660.88110805168901,656.27109416812766,651.6932376994896,647.14731432989208,642.63310130818036,638.15037743701293,633.69892306202348,629.27852006105684,624.88895183348166,620.53000328957626,616.20146083998998,611.9031123852767,607.63474730550217,603.3961564499233,599.18713212674038,595.00746809291911,590.85695954408573,586.73540310449073,582.64259681704414,578.57834013341881,574.54243390422403,570.53468036924721,566.55488314776301,562.6028472289114,558.67837896214166,554.7812860477236,550.91137752732448,547.06846377465251,543.25235648616513]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":"L709","v":684.42150067166256},684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"L710","v":689.13610967095519},547.46320112894171,543.64434032751296,539.85211820753466,536.08634894936404,532.34684802955405,528.63343221181162,524.9459195380183,521.28412931931541,517.64788212724977,514.03699978498116,510.45130535855242,506.89062314821922,503.35477867984076,499.84359869633067,496.35691114916727,492.8945451899632,489.45633116209348,486.04210059238289,482.65168618285043,479.28492180251169,475.9416424792384,472.62168439167448,469.32488486120997,466.05108234400768,462.80011642308949,459.57182780047481,456.36605828937508,453.18265080644301,450.0214493640749,446.88229906276757,443.76504608352803,440.66953768033693,437.59562217266284]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"L711","v":689.13610967095519},684.32900141117716,679.5554254093912,674.81514775941832,670.10793618670505,665.43356003694259,660.79179026476447,656.18239942252285,651.60516164914429,647.05985265906224,642.54624973122645,638.06413169819052,633.61327893527391,629.19347334980091,624.80449837041328,620.44613893645908,616.11818148745385,611.82041395261683,607.55262574047856,603.31460772856303,599.10615225313961,594.92705309904795,590.77710548959317,586.6561060765124,582.5638529300096,578.50014552886182,574.46478475059348,570.45757286171886,566.4783135080537,562.52681170509356,558.60287382845945,554.70630760441009,550.83692210042113,546.99452771582855]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"L712","v":689.13610967095519},689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"L713","v":868.02252605679951},689.57406831284231,684.76390504756489,679.98729535064479,675.2440051672512,670.53380207521616,665.85645527364568,661.21173557161057,656.59941537691611,652.01926868495002,647.4710710676078,642.95459966229635,638.46963316101301,634.01595179950198,629.59333734648521,625.20157309296985,620.84044384162871,616.50973589625573,612.20923705129519,607.93873658144332,603.6980252313225,599.48689520522828,595.30514015694632,591.15255517964317,587.02893679582371,582.93408294736207,578.86779298560054,574.82986766151714,570.82010911596331,566.8383208699679,562.88430781511033,558.95787620395947,555.05883364058116,551.18698907110934]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"L714","v":868.02252605679951},861.96758539105281,855.95488130945603,849.98411918830595,844.05500645906397,838.16725259402017,832.3205690920571,826.51466946451319,820.74926922114514,815.02408585618753,809.33883883450972,803.69324957787035,798.08704145126615,792.51993974937739,786.99167168310646,781.50196636621229,776.05055480203578,770.63716987031967,765.26154631411896,759.92342072680412,754.6225315391531,749.35861900653526,744.13142519618293,738.94069397455394,733.78617099477958,728.6676036842025,723.58474123200062,718.53733457689646,713.52513639495407,708.54790108745988,703.60538476888792,698.69734525494937,693.82354205072636,688.98373633888662]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":"L715","v":868.02252605679951},868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"L716","v":467.05878723610829},371.0406336097671,368.45241849593356,365.88225762432762,363.33002505655236,360.79559573270126,358.2788454652304,355.77965093287304,353.29788967459712,350.83344008360439,348.38618140137169,345.95599371173415,343.54275793500858,341.14635582215914,338.76666994900273,336.40358371045556,334.0569813148191,331.72674777810636,329.41276891840783,327.1149313502965,324.83312247927159,322.56723049624202,320.3171443720471,318.08275385201682,315.86394945056833,313.66062244584214,311.47266487437417,309.29996952580558,307.14242993762969,304.99994038997488,302.87239590042481,300.75969221887351,298.66172582241819,296.57839391028546]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"L717","v":467.05878723610829},463.80079201220883,460.56552311991692,457.35282203040953,454.16253132069039,450.99449466587652,447.84855683153796,444.72456366609129,441.62236209324635,438.54180010450546,435.48272675171461,432.44499213966765,429.42844741876064,426.43294477769888,423.45833743625337,420.50447963806943,417.5712266435238,414.65843472263293,411.76596114800975,408.89366418787057,406.04140309908945,403.20903812030252,400.39643046505893,397.60344231502097,394.8299368132104,392.07577805730261,389.34083109296768,386.62496190725699,383.92803742203705,381.2499254874686,378.59049487553096,375.94961527359192,373.3271572780227,370.72299238785678]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":"L718","v":467.05878723610829},467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"L719","v":868.02252605679951},689.57406831284231,684.76390504756489,679.98729535064479,675.2440051672512,670.53380207521616,665.85645527364568,661.21173557161057,656.59941537691611,652.01926868495002,647.4710710676078,642.95459966229635,638.46963316101301,634.01595179950198,629.59333734648521,625.20157309296985,620.84044384162871,616.50973589625573,612.20923705129519,607.93873658144332,603.6980252313225,599.48689520522828,595.30514015694632,591.15255517964317,587.02893679582371,582.93408294736207,578.86779298560054,574.82986766151714,570.82010911596331,566.8383208699679,562.88430781511033,558.95787620395947,555.05883364058116,551.18698907110934]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"L720","v":868.02252605679951},861.96758539105281,855.95488130945603,849.98411918830595,844.05500645906397,838.16725259402017,832.3205690920571,826.51466946451319,820.74926922114514,815.02408585618753,809.33883883450972,803.69324957787035,798.08704145126615,792.51993974937739,786.99167168310646,781.50196636621229,776.05055480203578,770.63716987031967,765.26154631411896,759.92342072680412,754.6225315391531,749.35861900653526,744.13142519618293,738.94069397455394,733.78617099477958,728.6676036842025,723.58474123200062,718.53733457689646,713.52513639495407,708.54790108745988,703.60538476888792,698.69734525494937,693.82354205072636,688.98373633888662]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":"L721","v":868.02252605679951},868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"L722","v":790.49398076431476},627.9838759124475,623.60333854901194,619.25335787393817,614.93372073730268,610.64421547602149,606.38463190347875,602.15476129922683,597.95439639875985,593.78333138335745,589.64136186999895,585.52828490134982,581.44389893581547,577.38800383766636,573.36040086723131,569.36089267115869,565.38928327274687,561.44537806234052,557.52898378779526,553.6399085450081,549.77796176851393,545.94295422214805,542.13469798977303,538.3530064660722,534.59769434740372,530.86857762272234,527.16547356456283,523.48820072008493,519.83657890218387,516.21042918065984,512.60957387345104,509.03383653792656,505.48304196224211,501.95701615675262]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"L723","v":790.49398076431476},784.97984489055932,779.50417318626489,774.06669734242269,768.66715092162826,763.30526934502689,757.98078987934844,752.69345162403351,747.44299549844982,742.22916422919673,737.05170233749868,731.91035612668725,726.80487366976922,721.73500479708298,716.70050108403905,711.70111583894834,706.7366040909335,701.8067225779256,696.91122973474398,692.04988568126009,687.22245221064236,682.428692777685,677.6683724872164,672.94125808259025,668.24711793425456,663.58572202840287,658.95684195570345,654.36025090010617,649.79572362772979,645.26303647582472,640.76196734181372,636.29229567240827,631.8538024528026,627.44627019594077]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":"L724","v":790.49398076431476},{"$f":"M724","v":790.49398076431476},790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"L725","v":798.66212613522202},634.47281031784166,630.04700902215882,625.65208015598023,621.28780836691203,616.95397980476332,612.65038211106753,608.37680440867643,604.13303729142763,599.91887281388335,595.73410448114078,591.57852723871451,587.45193746248822,583.35413294873695,579.28491290421982,575.24407793634043,571.23143004337715,567.24677260477972,563.28991037153685,559.36064945660735,555.45879732542016,551.58416278644017,547.73655598179948,543.91578837799534,540.12167275665024,536.35402320533967,532.61265510848204,528.8973851382915,525.20803124579663,521.54441265191838,517.90634983861253,514.29366454007322,510.7061797339984,507.14371963291444]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"L726","v":798.66212613522202},793.09101289730199,787.55876127769852,782.06510019497523,776.60976045863993,771.19247475595409,765.81297763883435,760.47100551084554,755.16629661428453,749.89859101735419,744.66763060142591,739.47315904839309,734.31492182811007,729.19266618592121,724.10614113027475,719.05509742042557,714.03928755422123,709.05846575597468,704.11238796442103,699.20081182075921,694.32349665677521,689.48020348305022,684.67069497724947,679.89473547249418,675.1520909458128,670.44252900667459,665.76581888560247,661.1217314228644,656.51003905724576,651.93051581489794,647.38293729826569,642.86708067509164,638.382724667498,633.92964954114302]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":"L727","v":798.66212613522202},798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"L728","v":870.5518689566228},691.58342777210976,686.75924810525657,681.96871977896978,677.21160805640284,672.48767983812979,667.79670365072263,663.13844963540953,658.51268953681176,653.919196691759,649.35774601818252,644.82811400408684,640.33007869659696,635.86341969108287,631.42791812035932,627.02335664396219,622.64951943749782,618.30619218206789,613.99316205376772,609.7102177132582,605.45714929540975,601.23374839901896,597.0398080765965,592.87512282422801,588.73948857150231,584.63270267151381,580.55456389093172,576.50487240013956,572.48342976344441,568.49003892935218,564.52450422091317,560.58663132613287,556.67622728845197,552.79310049729008]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"L729","v":870.5518689566228},864.47928471513717,858.4490601315706,852.46089972371215,846.51451007050355,840.60959979766221,834.74587956340326,828.92306204426188,823.14086192101468,817.39899586469869,811.6971825227281,806.03514250510852,800.41259837074608,794.8292746138535,789.28489765044912,783.77919580495268,778.31189929687218,772.8827402275848,767.49145256720954,762.13777214157278,756.82143661926216,751.54218549877362,746.29976009574568,741.09390353028493,735.92436071437783,730.79087833939218,725.69320486366462,720.63109050017454,715.60428720430548,710.6125486616902,705.65563027614144,700.73328915766615,695.84528411056499,690.99137562161263]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":"L730","v":870.5518689566228},870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"L731","v":1019.5984788636704},809.98896919133631,804.33884491329206,798.72813339958361,793.15655972422417,787.62385087898883,782.12973576003742,776.67394515462956,771.25621172793399,765.87627000992904,760.53385638239365,755.22870906599155,749.96056810744255,744.72917536678563,739.53427450472975,734.37561097009348,729.25293198733129,724.16598654414804,719.11452537919922,714.09830096987707,709.11706752018188,704.17058094867798,699.25859887653326,694.38088061564417,689.53718715683931,684.72728115817017,679.9509269332807,675.20789043985769,670.4979392681646,665.82084262965122,661.17637134564666,656.56429783612839,651.98439610857213,647.43644174687665]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"L732","v":1019.5984788636704},1012.4862114891703,1005.423556141615,998.41016674947946,991.44569965528012,984.52981359873604,977.66216970004677,970.84243144328696,964.07026465991748,957.34533751241122,950.66732047799201,944.03588633248933,937.45071013430299,930.911469208482,924.41784313091216,917.96951371261673,911.56616498416395,905.20748318018502,898.89315672399891,892.62287621234634,886.39633440022726,880.21322618584736,874.07324859566666,867.97610076955516,861.92148394604908,855.9091014477126,849.93865866660076,844.00986304982223,838.12242408520569,832.27605328706397,826.47046418205832,820.7053722951606,814.98049513571516,809.29555218359576]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":"L733","v":1019.5984788636704},1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",{"$f":"L734","v":1150.4116766333893},913.90953146620859,907.5345033756056,901.20394465725099,894.91754511250065,888.67499670651932,882.47599355318607,876.32023190010568,870.20741011372593,864.13722866455612,858.10939011249036,852.1235990922338,846.17956229882896,840.27698847328327,834.41558838829849,828.59507483409766,822.81516260435217,817.07556848220611,811.37601122639899,805.71621155748517,800.09589214414837,794.51477758961278,788.97259441814822,783.46907106167112,778.00393784643518,772.5769269798194,767.187772537206,761.83621044894824,756.52197848743367,751.24481625423277,746.00446516734019,740.80066844850376,735.63317111064373,730.5017199453564]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",{"$f":"L735","v":1150.4116766333893},1142.3869143327606,1134.4181292195069,1126.5049308215637,1118.6469313906257,1110.843745883149,1103.0949919414825,1095.4002898751321,1087.7592626421574,1080.1715358306951,1072.6367376406129,1065.1544988652922,1057.7244528735359,1050.346235591604,1043.019485485373,1035.743843542622,1028.51895325544,1021.3444606027575,1014.2200140329986,1007.1452644468565,1000.1198651801853,993.14347198701591,986.21574302268539,979.33633882708887,972.50492230804389,965.72115872477423,958.98471567150739,952.29526306118532,945.65247310929203,939.05602031779085,932.50558145917512,926.00083556062975,919.54146388830463,913.12714993169539]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",{"$f":"L736","v":1150.4116766333893},1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",{"$f":"L737","v":1152.0426346860243},915.20519643554076,908.82113036000487,902.48159670169684,896.1862848221989,889.93488624996962,883.72709466522815,877.56260588494445,871.44111784793517,865.36233060006168,859.3259462795321,853.33166910230739,847.37920534760644,841.46826334351431,835.59855345268988,829.76978805817453,823.98168154929749,818.23395030768143,812.52631269334563,806.85848903090528,801.23020159586645,795.64117460101897,790.09113418292156,784.5798083884838,779.1069271616384,773.67222233011046,768.27542759227606,762.91627850411271,757.59451246624349,752.30986871106722,747.06208828998285,741.85091406069932,736.67609067463729,731.53736456441516]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",{"$f":"L738","v":1152.0426346860243},1144.0064955444259,1136.026412950006,1128.101995877121,1120.2328560277485,1112.4186078124619,1104.6588683315351,1096.9532573561805,1089.3013973099189,1081.702913250077,1074.157432849415,1066.6645863778842,1059.2240066845079,1051.8353291793928,1044.4981918158624,1037.2122350727182,1029.9771019366217,1022.7924378846018,1015.657890866682,1008.5731112886315,1001.537751994833,994.55146825127372,987.61391772865204,980.72476048560463,973.88365895204799,967.09027791263804,960.34428449034499,953.64534813014097,946.99314058280424,940.38733588883395,933.82761036247848,927.31364257587427,920.84511334329659,914.42170570551889]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",{"$f":"L739","v":1152.0426346860243},1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",{"$f":"L740","v":1273.8020710866795},1011.9332736384409,1004.8744753404177,997.86491609274515,990.90425242561741,983.99214326512254,977.12824991652838,970.31223604768752,963.54376767255656,956.82251313483107,950.14814309169344,943.5203304976767,936.93875058863739,930.40308086584287,923.91300108016912,917.46819321640839,911.06834147768586,904.71313226998541,898.40225418678438,892.13539799379441,885.91225661380759,879.73252511165163,873.59590067924591,867.50208262076615,861.45077233790767,855.44167331525568,849.47449110575644,843.54893331628693,837.6647095933306,831.82153160874736,826.0191130456468,820.25716958435817,814.53541888849952,808.85358059114162]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",{"$f":"L741","v":1273.8020710866795},1264.9165920480511,1256.0930941755221,1247.3311451159313,1238.6303155320218,1229.9901790814031,1221.4103123956604,1212.8902950596093,1204.4297095906957,1196.0281414185388,1187.6851788646168,1179.4004131220959,1171.1734382357965,1163.0038510823035,1154.8912513502114,1146.8352415205104,1138.8354268471071,1130.8914153374817,1123.0028177334805,1115.1692474922429,1107.3903207672595,1099.6656563895644,1091.9948758490575,1084.3776032759577,1076.8134654223845,1069.3020916440696,1061.8431138821954,1054.4361666453588,1047.0808869916632,1039.7769145109341,1032.5238913070584,1025.3214619804478,1018.1692736106244,1011.066975738927]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",{"$f":"L742","v":1273.8020710866795},1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",{"$f":"L743","v":840.28351869560549},667.5376584469459,662.88121141623469,658.25724569751446,653.66553471553982,649.10585347555423,644.57797855226443,640.08168807889308,635.61676173630758,631.18298074222366,626.78012784048542,622.4079872904199,618.06634485626535,613.75498779667362,609.47370485428632,605.22228624538263,601.00052364960015,596.80821019972677,592.64514047156467,588.51111047386439,584.40591763832879,580.32936080968761,576.2812402358403,572.26135755806934,568.26951580131868,564.30551936454356,560.36917401112589,556.46028685935516,552.57866637297946,548.72412235181787,544.8964659224423,541.09550952892164,537.32106692363254,533.57295315813178]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":"L744","v":840.28351869560549},834.42207305868237,828.60151427029325,822.82155712189297,817.08191839442475,811.3823168444427,805.72247319033045,800.10211009861632,794.52095217038436,788.97872592777958,783.47515980060678,778.00998411302487,772.58293107033148,767.19373474584199,761.84213106785785,756.52785780672821,751.25065456200002,746.01026274965841,740.80642558945578,735.63888809233049,730.50739704791101,725.41170101210946,720.3515502948004,715.32669694758658,710.33689475164829,705.38189920567947,700.46146751390734,695.57535857419407,690.72333296622423,685.90515293977228,681.12058240305282,676.36938691115211,671.65133365454062,666.96619144766476]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",{"$f":"L745","v":840.28351869560549},840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":"L746","v":518.10591646131058},411.59347125952502,408.72237751244637,405.87131124364447,403.04013275030167,400.22870330410547,397.43688514445034,394.66454147168793,391.91153644042356,389.17773515285995,386.46300365218684,383.76720891601764,381.09021884987089,378.43190228069767,375.79212895045424,373.17076950971926,370.56769551135568,367.98277940421667,365.41589452689573,362.86691510152048,360.33571622758888,357.82217387584978,355.32616488222482,352.84756694177423,350.38625860270275,347.9421192604093,345.51502915157727,343.10486934830544,340.71152175228144,338.33486908899408,335.97479490198742,333.63118354715385,331.3039201870684,328.99289078536066]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",{"$f":"L747","v":518.10591646131058},514.49183907440624,510.90297189055792,507.33913905455557,503.80016593787707,500.28587913013178,496.79610643056293,493.33067683960991,489.88942055052945,486.47216894107493,483.07875456523351,479.70901114502203,476.36277356233853,473.03987785087207,469.74016118806776,466.46346188714904,463.20961938919453,459.97847425527078,456.76986815861966,453.58364387690057,450.41964528448608,447.27771734481217,444.15770610278105,441.05945867721778,437.9828232533784,434.92764907551162,431.89378643947157,428.88108668538183,425.88940219035175,422.91858636124255,419.96849362748424,417.03897943394236,414.12990023383549,411.24111348170078]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",{"$f":"L748","v":518.10591646131058},518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Offshore Spur Line Costs ($/kW)","TRG 1 - Low",655.84399184621714,521.01529172335927,517.38091982328581,513.77189969180324,510.1880544862027,506.62920859735243,503.09518764109174,499.58581844968649,496.10092906334421,492.64034872178786,489.20390785588802,485.7914380793548,482.40277218048652,479.03774411397592,475.69618899277452,472.37794308001287,469.08284378097733,465.81072963514271,462.56144030826135,459.3348165845062,456.13070035866895,452.94893462841367,449.78936348658266,446.65183211355827,443.536186769675,440.44227478768784,437.36994456529055,434.3190455576875,431.28942827021694,428.28094425102563,425.29344608379472,422.32678738051595,419.38082277431977,416.45540791235072]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",655.84399184621714,651.26911465419903,646.72614977910723,642.21487461475397,637.73506810775336,633.28651074669051,628.86898455136463,624.48227306210811,620.12616132918026,615.80043590223477,611.50488481985997,607.23929759919349,603.00346522560801,598.79718014246987,594.6202362409681,590.47242885001606,586.35355472622155,582.26341204392838,578.20180038532669,574.16852073063274,570.16337544833618,566.18616828551706,562.23670435822839,558.31479014194781,554.42023346209373,550.55284348460975,546.71243070661319,542.89880694710939,539.11178533777115,535.35118031378204,531.61680760474337,527.908484225645,524.22602846789971,520.56925989043839]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714,655.84399184621714]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",684.42150067166256,543.71782354880531,539.92508884242341,536.15881057342494,532.41880419342112,528.70488644135128,525.01687533450217,521.35459015959168,517.71785146391369,514.10648104654433,510.52030194961037,506.95913844961882,503.42281604884556,499.91116146678536,496.42400263166104,492.96116867199203,489.52248990822147,486.10779784440177,482.71692515993868,479.34970570139234,476.00597447433529,472.68556763526863,469.38832248359256,466.11407745363533,462.86267210673509,459.63394712337924,456.42774429539782,453.24390651821039,450.08227778312914,446.94270316971335,443.82502883817892,440.72910202185955,437.65477101972203,434.6018851889321]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",684.42150067166256,679.64727943600656,674.90636105302917,670.19851321678118,665.52350524177643,660.88110805168901,656.27109416812766,651.6932376994896,647.14731432989208,642.63310130818036,638.15037743701293,633.69892306202348,629.27852006105684,624.88895183348166,620.53000328957626,616.20146083998998,611.9031123852767,607.63474730550217,603.3961564499233,599.18713212674038,595.00746809291911,590.85695954408573,586.73540310449073,582.64259681704414,578.57834013341881,574.54243390422403,570.53468036924721,566.55488314776301,562.6028472289114,558.67837896214166,554.7812860477236,550.91137752732448,547.06846377465251,543.25235648616513]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256,684.42150067166256]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",689.13610967095519,547.46320112894171,543.64434032751296,539.85211820753466,536.08634894936404,532.34684802955405,528.63343221181162,524.9459195380183,521.28412931931541,517.64788212724977,514.03699978498116,510.45130535855242,506.89062314821922,503.35477867984076,499.84359869633067,496.35691114916727,492.8945451899632,489.45633116209348,486.04210059238289,482.65168618285043,479.28492180251169,475.9416424792384,472.62168439167448,469.32488486120997,466.05108234400768,462.80011642308949,459.57182780047481,456.36605828937508,453.18265080644301,450.0214493640749,446.88229906276757,443.76504608352803,440.66953768033693,437.59562217266284]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",689.13610967095519,684.32900141117716,679.5554254093912,674.81514775941832,670.10793618670505,665.43356003694259,660.79179026476447,656.18239942252285,651.60516164914429,647.05985265906224,642.54624973122645,638.06413169819052,633.61327893527391,629.19347334980091,624.80449837041328,620.44613893645908,616.11818148745385,611.82041395261683,607.55262574047856,603.31460772856303,599.10615225313961,594.92705309904795,590.77710548959317,586.6561060765124,582.5638529300096,578.50014552886182,574.46478475059348,570.45757286171886,566.4783135080537,562.52681170509356,558.60287382845945,554.70630760441009,550.83692210042113,546.99452771582855]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519,689.13610967095519]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",868.02252605679951,689.57406831284231,684.76390504756489,679.98729535064479,675.2440051672512,670.53380207521616,665.85645527364568,661.21173557161057,656.59941537691611,652.01926868495002,647.4710710676078,642.95459966229635,638.46963316101301,634.01595179950198,629.59333734648521,625.20157309296985,620.84044384162871,616.50973589625573,612.20923705129519,607.93873658144332,603.6980252313225,599.48689520522828,595.30514015694632,591.15255517964317,587.02893679582371,582.93408294736207,578.86779298560054,574.82986766151714,570.82010911596331,566.8383208699679,562.88430781511033,558.95787620395947,555.05883364058116,551.18698907110934]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",868.02252605679951,861.96758539105281,855.95488130945603,849.98411918830595,844.05500645906397,838.16725259402017,832.3205690920571,826.51466946451319,820.74926922114514,815.02408585618753,809.33883883450972,803.69324957787035,798.08704145126615,792.51993974937739,786.99167168310646,781.50196636621229,776.05055480203578,770.63716987031967,765.26154631411896,759.92342072680412,754.6225315391531,749.35861900653526,744.13142519618293,738.94069397455394,733.78617099477958,728.6676036842025,723.58474123200062,718.53733457689646,713.52513639495407,708.54790108745988,703.60538476888792,698.69734525494937,693.82354205072636,688.98373633888662]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",467.05878723610829,371.0406336097671,368.45241849593356,365.88225762432762,363.33002505655236,360.79559573270126,358.2788454652304,355.77965093287304,353.29788967459712,350.83344008360439,348.38618140137169,345.95599371173415,343.54275793500858,341.14635582215914,338.76666994900273,336.40358371045556,334.0569813148191,331.72674777810636,329.41276891840783,327.1149313502965,324.83312247927159,322.56723049624202,320.3171443720471,318.08275385201682,315.86394945056833,313.66062244584214,311.47266487437417,309.29996952580558,307.14242993762969,304.99994038997488,302.87239590042481,300.75969221887351,298.66172582241819,296.57839391028546]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",467.05878723610829,463.80079201220883,460.56552311991692,457.35282203040953,454.16253132069039,450.99449466587652,447.84855683153796,444.72456366609129,441.62236209324635,438.54180010450546,435.48272675171461,432.44499213966765,429.42844741876064,426.43294477769888,423.45833743625337,420.50447963806943,417.5712266435238,414.65843472263293,411.76596114800975,408.89366418787057,406.04140309908945,403.20903812030252,400.39643046505893,397.60344231502097,394.8299368132104,392.07577805730261,389.34083109296768,386.62496190725699,383.92803742203705,381.2499254874686,378.59049487553096,375.94961527359192,373.3271572780227,370.72299238785678]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829,467.05878723610829]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",868.02252605679951,689.57406831284231,684.76390504756489,679.98729535064479,675.2440051672512,670.53380207521616,665.85645527364568,661.21173557161057,656.59941537691611,652.01926868495002,647.4710710676078,642.95459966229635,638.46963316101301,634.01595179950198,629.59333734648521,625.20157309296985,620.84044384162871,616.50973589625573,612.20923705129519,607.93873658144332,603.6980252313225,599.48689520522828,595.30514015694632,591.15255517964317,587.02893679582371,582.93408294736207,578.86779298560054,574.82986766151714,570.82010911596331,566.8383208699679,562.88430781511033,558.95787620395947,555.05883364058116,551.18698907110934]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",868.02252605679951,861.96758539105281,855.95488130945603,849.98411918830595,844.05500645906397,838.16725259402017,832.3205690920571,826.51466946451319,820.74926922114514,815.02408585618753,809.33883883450972,803.69324957787035,798.08704145126615,792.51993974937739,786.99167168310646,781.50196636621229,776.05055480203578,770.63716987031967,765.26154631411896,759.92342072680412,754.6225315391531,749.35861900653526,744.13142519618293,738.94069397455394,733.78617099477958,728.6676036842025,723.58474123200062,718.53733457689646,713.52513639495407,708.54790108745988,703.60538476888792,698.69734525494937,693.82354205072636,688.98373633888662]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951,868.02252605679951]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",790.49398076431476,627.9838759124475,623.60333854901194,619.25335787393817,614.93372073730268,610.64421547602149,606.38463190347875,602.15476129922683,597.95439639875985,593.78333138335745,589.64136186999895,585.52828490134982,581.44389893581547,577.38800383766636,573.36040086723131,569.36089267115869,565.38928327274687,561.44537806234052,557.52898378779526,553.6399085450081,549.77796176851393,545.94295422214805,542.13469798977303,538.3530064660722,534.59769434740372,530.86857762272234,527.16547356456283,523.48820072008493,519.83657890218387,516.21042918065984,512.60957387345104,509.03383653792656,505.48304196224211,501.95701615675262]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",790.49398076431476,784.97984489055932,779.50417318626489,774.06669734242269,768.66715092162826,763.30526934502689,757.98078987934844,752.69345162403351,747.44299549844982,742.22916422919673,737.05170233749868,731.91035612668725,726.80487366976922,721.73500479708298,716.70050108403905,711.70111583894834,706.7366040909335,701.8067225779256,696.91122973474398,692.04988568126009,687.22245221064236,682.428692777685,677.6683724872164,672.94125808259025,668.24711793425456,663.58572202840287,658.95684195570345,654.36025090010617,649.79572362772979,645.26303647582472,640.76196734181372,636.29229567240827,631.8538024528026,627.44627019594077]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476,790.49398076431476]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",798.66212613522202,634.47281031784166,630.04700902215882,625.65208015598023,621.28780836691203,616.95397980476332,612.65038211106753,608.37680440867643,604.13303729142763,599.91887281388335,595.73410448114078,591.57852723871451,587.45193746248822,583.35413294873695,579.28491290421982,575.24407793634043,571.23143004337715,567.24677260477972,563.28991037153685,559.36064945660735,555.45879732542016,551.58416278644017,547.73655598179948,543.91578837799534,540.12167275665024,536.35402320533967,532.61265510848204,528.8973851382915,525.20803124579663,521.54441265191838,517.90634983861253,514.29366454007322,510.7061797339984,507.14371963291444]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",798.66212613522202,793.09101289730199,787.55876127769852,782.06510019497523,776.60976045863993,771.19247475595409,765.81297763883435,760.47100551084554,755.16629661428453,749.89859101735419,744.66763060142591,739.47315904839309,734.31492182811007,729.19266618592121,724.10614113027475,719.05509742042557,714.03928755422123,709.05846575597468,704.11238796442103,699.20081182075921,694.32349665677521,689.48020348305022,684.67069497724947,679.89473547249418,675.1520909458128,670.44252900667459,665.76581888560247,661.1217314228644,656.51003905724576,651.93051581489794,647.38293729826569,642.86708067509164,638.382724667498,633.92964954114302]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202,798.66212613522202]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",870.5518689566228,691.58342777210976,686.75924810525657,681.96871977896978,677.21160805640284,672.48767983812979,667.79670365072263,663.13844963540953,658.51268953681176,653.919196691759,649.35774601818252,644.82811400408684,640.33007869659696,635.86341969108287,631.42791812035932,627.02335664396219,622.64951943749782,618.30619218206789,613.99316205376772,609.7102177132582,605.45714929540975,601.23374839901896,597.0398080765965,592.87512282422801,588.73948857150231,584.63270267151381,580.55456389093172,576.50487240013956,572.48342976344441,568.49003892935218,564.52450422091317,560.58663132613287,556.67622728845197,552.79310049729008]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",870.5518689566228,864.47928471513717,858.4490601315706,852.46089972371215,846.51451007050355,840.60959979766221,834.74587956340326,828.92306204426188,823.14086192101468,817.39899586469869,811.6971825227281,806.03514250510852,800.41259837074608,794.8292746138535,789.28489765044912,783.77919580495268,778.31189929687218,772.8827402275848,767.49145256720954,762.13777214157278,756.82143661926216,751.54218549877362,746.29976009574568,741.09390353028493,735.92436071437783,730.79087833939218,725.69320486366462,720.63109050017454,715.60428720430548,710.6125486616902,705.65563027614144,700.73328915766615,695.84528411056499,690.99137562161263]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228,870.5518689566228]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",1019.5984788636704,809.98896919133631,804.33884491329206,798.72813339958361,793.15655972422417,787.62385087898883,782.12973576003742,776.67394515462956,771.25621172793399,765.87627000992904,760.53385638239365,755.22870906599155,749.96056810744255,744.72917536678563,739.53427450472975,734.37561097009348,729.25293198733129,724.16598654414804,719.11452537919922,714.09830096987707,709.11706752018188,704.17058094867798,699.25859887653326,694.38088061564417,689.53718715683931,684.72728115817017,679.9509269332807,675.20789043985769,670.4979392681646,665.82084262965122,661.17637134564666,656.56429783612839,651.98439610857213,647.43644174687665]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",1019.5984788636704,1012.4862114891703,1005.423556141615,998.41016674947946,991.44569965528012,984.52981359873604,977.66216970004677,970.84243144328696,964.07026465991748,957.34533751241122,950.66732047799201,944.03588633248933,937.45071013430299,930.911469208482,924.41784313091216,917.96951371261673,911.56616498416395,905.20748318018502,898.89315672399891,892.62287621234634,886.39633440022726,880.21322618584736,874.07324859566666,867.97610076955516,861.92148394604908,855.9091014477126,849.93865866660076,844.00986304982223,838.12242408520569,832.27605328706397,826.47046418205832,820.7053722951606,814.98049513571516,809.29555218359576]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704,1019.5984788636704]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",1150.4116766333893,913.90953146620859,907.5345033756056,901.20394465725099,894.91754511250065,888.67499670651932,882.47599355318607,876.32023190010568,870.20741011372593,864.13722866455612,858.10939011249036,852.1235990922338,846.17956229882896,840.27698847328327,834.41558838829849,828.59507483409766,822.81516260435217,817.07556848220611,811.37601122639899,805.71621155748517,800.09589214414837,794.51477758961278,788.97259441814822,783.46907106167112,778.00393784643518,772.5769269798194,767.187772537206,761.83621044894824,756.52197848743367,751.24481625423277,746.00446516734019,740.80066844850376,735.63317111064373,730.5017199453564]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",1150.4116766333893,1142.3869143327606,1134.4181292195069,1126.5049308215637,1118.6469313906257,1110.843745883149,1103.0949919414825,1095.4002898751321,1087.7592626421574,1080.1715358306951,1072.6367376406129,1065.1544988652922,1057.7244528735359,1050.346235591604,1043.019485485373,1035.743843542622,1028.51895325544,1021.3444606027575,1014.2200140329986,1007.1452644468565,1000.1198651801853,993.14347198701591,986.21574302268539,979.33633882708887,972.50492230804389,965.72115872477423,958.98471567150739,952.29526306118532,945.65247310929203,939.05602031779085,932.50558145917512,926.00083556062975,919.54146388830463,913.12714993169539]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893,1150.4116766333893]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",1152.0426346860243,915.20519643554076,908.82113036000487,902.48159670169684,896.1862848221989,889.93488624996962,883.72709466522815,877.56260588494445,871.44111784793517,865.36233060006168,859.3259462795321,853.33166910230739,847.37920534760644,841.46826334351431,835.59855345268988,829.76978805817453,823.98168154929749,818.23395030768143,812.52631269334563,806.85848903090528,801.23020159586645,795.64117460101897,790.09113418292156,784.5798083884838,779.1069271616384,773.67222233011046,768.27542759227606,762.91627850411271,757.59451246624349,752.30986871106722,747.06208828998285,741.85091406069932,736.67609067463729,731.53736456441516]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",1152.0426346860243,1144.0064955444259,1136.026412950006,1128.101995877121,1120.2328560277485,1112.4186078124619,1104.6588683315351,1096.9532573561805,1089.3013973099189,1081.702913250077,1074.157432849415,1066.6645863778842,1059.2240066845079,1051.8353291793928,1044.4981918158624,1037.2122350727182,1029.9771019366217,1022.7924378846018,1015.657890866682,1008.5731112886315,1001.537751994833,994.55146825127372,987.61391772865204,980.72476048560463,973.88365895204799,967.09027791263804,960.34428449034499,953.64534813014097,946.99314058280424,940.38733588883395,933.82761036247848,927.31364257587427,920.84511334329659,914.42170570551889]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243,1152.0426346860243]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",1273.8020710866795,1011.9332736384409,1004.8744753404177,997.86491609274515,990.90425242561741,983.99214326512254,977.12824991652838,970.31223604768752,963.54376767255656,956.82251313483107,950.14814309169344,943.5203304976767,936.93875058863739,930.40308086584287,923.91300108016912,917.46819321640839,911.06834147768586,904.71313226998541,898.40225418678438,892.13539799379441,885.91225661380759,879.73252511165163,873.59590067924591,867.50208262076615,861.45077233790767,855.44167331525568,849.47449110575644,843.54893331628693,837.6647095933306,831.82153160874736,826.0191130456468,820.25716958435817,814.53541888849952,808.85358059114162]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",1273.8020710866795,1264.9165920480511,1256.0930941755221,1247.3311451159313,1238.6303155320218,1229.9901790814031,1221.4103123956604,1212.8902950596093,1204.4297095906957,1196.0281414185388,1187.6851788646168,1179.4004131220959,1171.1734382357965,1163.0038510823035,1154.8912513502114,1146.8352415205104,1138.8354268471071,1130.8914153374817,1123.0028177334805,1115.1692474922429,1107.3903207672595,1099.6656563895644,1091.9948758490575,1084.3776032759577,1076.8134654223845,1069.3020916440696,1061.8431138821954,1054.4361666453588,1047.0808869916632,1039.7769145109341,1032.5238913070584,1025.3214619804478,1018.1692736106244,1011.066975738927]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795,1273.8020710866795]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",840.28351869560549,667.5376584469459,662.88121141623469,658.25724569751446,653.66553471553982,649.10585347555423,644.57797855226443,640.08168807889308,635.61676173630758,631.18298074222366,626.78012784048542,622.4079872904199,618.06634485626535,613.75498779667362,609.47370485428632,605.22228624538263,601.00052364960015,596.80821019972677,592.64514047156467,588.51111047386439,584.40591763832879,580.32936080968761,576.2812402358403,572.26135755806934,568.26951580131868,564.30551936454356,560.36917401112589,556.46028685935516,552.57866637297946,548.72412235181787,544.8964659224423,541.09550952892164,537.32106692363254,533.57295315813178]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",840.28351869560549,834.42207305868237,828.60151427029325,822.82155712189297,817.08191839442475,811.3823168444427,805.72247319033045,800.10211009861632,794.52095217038436,788.97872592777958,783.47515980060678,778.00998411302487,772.58293107033148,767.19373474584199,761.84213106785785,756.52785780672821,751.25065456200002,746.01026274965841,740.80642558945578,735.63888809233049,730.50739704791101,725.41170101210946,720.3515502948004,715.32669694758658,710.33689475164829,705.38189920567947,700.46146751390734,695.57535857419407,690.72333296622423,685.90515293977228,681.12058240305282,676.36938691115211,671.65133365454062,666.96619144766476]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549,840.28351869560549]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",518.10591646131058,411.59347125952502,408.72237751244637,405.87131124364447,403.04013275030167,400.22870330410547,397.43688514445034,394.66454147168793,391.91153644042356,389.17773515285995,386.46300365218684,383.76720891601764,381.09021884987089,378.43190228069767,375.79212895045424,373.17076950971926,370.56769551135568,367.98277940421667,365.41589452689573,362.86691510152048,360.33571622758888,357.82217387584978,355.32616488222482,352.84756694177423,350.38625860270275,347.9421192604093,345.51502915157727,343.10486934830544,340.71152175228144,338.33486908899408,335.97479490198742,333.63118354715385,331.3039201870684,328.99289078536066]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",518.10591646131058,514.49183907440624,510.90297189055792,507.33913905455557,503.80016593787707,500.28587913013178,496.79610643056293,493.33067683960991,489.88942055052945,486.47216894107493,483.07875456523351,479.70901114502203,476.36277356233853,473.03987785087207,469.74016118806776,466.46346188714904,463.20961938919453,459.97847425527078,456.76986815861966,453.58364387690057,450.41964528448608,447.27771734481217,444.15770610278105,441.05945867721778,437.9828232533784,434.92764907551162,431.89378643947157,428.88108668538183,425.88940219035175,422.91858636124255,419.96849362748424,417.03897943394236,414.12990023383549,411.24111348170078]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058,518.10591646131058]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Low",{"$f":" ((L604 * L806 * $S$47 * (L435 * 1 + L657) +L482) * 1000 / (L247 * 8760)) + L529 + 0","v":90.406135056072699},65.423863717229437,62.161849125628663,59.083390009592897,56.177718164003089,53.434692586787136,50.844765510540931,48.398950016840097,46.088789174888142,43.906326648447198,41.844078717021617,39.895007659027435,38.052496446244902,36.310324700227511,35.083864567465504,33.901695524568559,32.762179212083304,31.663738369423047,30.604854550130565,29.58406592265516,28.599965153442376,27.65119736925476,26.736458195756732,25.854491869508639,25.004089420621337,24.184086923425816,23.393363812611309,22.630841262381036,21.895480626265947,21.186281935325656,20.50228245255062,19.842555281361385,19.206208026179691,18.592381503121899]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L436 * 1 + L658) +L483) * 1000 / (L248 * 8760)) + L530 + 0","v":90.406135056072699},86.141643413103225,82.093139253504745,78.249346936836801,74.599579470443828,71.133708736346563,67.842137137562773,64.715770600689766,61.745992874358087,58.924641065785934,56.243982360173156,53.696691870039579,51.275831563873645,48.97483022560241,47.323798912134343,45.73234202731215,44.19825671103812,42.719422235271139,41.293796933306204,39.919415243968089,38.594384866418089,37.316884021432706,36.085158815168391,34.897520701576255,33.752344039773149,32.648063742815253,31.583173014451969,30.556221170567081,29.565811542136863,28.610599456653667,27.689290295077974,26.800637621491322,25.943441382729102,25.11654617537345]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":" ((L606 * L808 * $S$47 * (L437 * 1 + L659) +L484) * 1000 / (L249 * 8760)) + L531 + 0","v":90.406135056072699},90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699,90.406135056072699]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":" ((L604 * L806 * $S$47 * (L438 * 1 + L660) +L485) * 1000 / (L250 * 8760)) + L532 + 0","v":94.656828967199644},68.493997841711064,65.073377099937517,61.845601739575343,58.799344670927255,55.923938994056613,53.209342236649348,50.646102258071885,48.225324758184307,45.938642331895757,43.778185012583855,41.736552249358795,39.806786264802476,37.982346741263683,36.702752642875481,35.469320442524385,34.280343288791826,33.134177970763687,32.029242538548715,30.964014012848505,29.937026180245063,28.946867470997226,27.992178916256563,27.07165218173013,26.184027674927599,25.328092723238399,24.502679820187147,23.706664937314972,22.938965899230155,22.198540819463098,21.484386594849592,20.795537456251221,20.131063573504054,19.49006971256555]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L439 * 1 + L661) +L486) * 1000 / (L251 * 8760)) + L533 + 0","v":94.656828967199644},90.186783808886219,85.943448495994303,81.914974727207138,78.090133213147666,74.45828235241558,71.009338401474949,67.733747071892054,64.622456491348487,61.666891467614406,58.858928997308091,56.190874963761047,53.655441970688472,51.245728260623117,49.522660553305506,47.861701570905495,46.260555704648851,44.717012918876947,43.22894555207359,41.794305237593889,40.411119939614487,39.077491099992557,37.791590891881533,36.5516595761082,35.356002956463968,34.202989930208624,33.09105013022203,32.018671655373915,30.984398885809387,29.986830379971874,29.024616850304316,28.096459214683271,27.201106720751849,26.33735514042257]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":" ((L606 * L808 * $S$47 * (L440 * 1 + L662) +L487) * 1000 / (L252 * 8760)) + L534 + 0","v":94.656828967199644},94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644,94.656828967199644]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":" ((L604 * L806 * $S$47 * (L441 * 1 + L663) +L488) * 1000 / (L253 * 8760)) + L535 + 0","v":97.540182477162787},70.577929470152441,67.050851406997694,63.722686182314206,60.581744982763496,57.617020587872702,54.818150429763321,52.175381374687163,49.679536162891125,47.321981445833799,45.094597361975524,42.98974859427976,41.000256854262624,39.119374738923028,37.798551060708917,36.525416533374312,35.298207323258907,34.115225368349101,32.974835919026177,31.875465170852731,30.815597985951708,29.793775699661413,28.808594009273737,27.858700941783081,26.942794897687509,26.05962276799541,25.207978121696993,24.386699461062474,23.594668542228153,22.830808758625931,22.094083584903895,21.383495079073377,20.698082440702816,20.036920623060325]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L442 * 1 + L664) +L489) * 1000 / (L254 * 8760)) + L536 + 0","v":97.540182477162787},92.930167894395055,88.554079269811609,84.399685816600439,80.455395972931413,76.710225046508356,73.15376440234779,69.776152125093873,66.568045090197941,63.520592381143835,60.625409992624462,57.874556762152103,55.260511475041177,52.77615109003591,50.997630689669244,49.283272399131974,47.630704013901749,46.037641766771969,44.501887021686123,43.021323091287094,41.593912173550443,40.217692403044467,38.890775012525836,37.611341600741298,36.377641502459674,35.187989256907692,34.040762170926207,32.934397973301635,31.867392556859482,30.838297805035296,29.845719499761053,28.888315307623184,27.964792841362808,27.073907793897938]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":" ((L606 * L808 * $S$47 * (L443 * 1 + L665) +L490) * 1000 / (L255 * 8760)) + L537 + 0","v":97.540182477162787},97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787,97.540182477162787]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":" ((L604 * L806 * $S$47 * (L444 * 1 + L666) +L491) * 1000 / (L256 * 8760)) + L538 + 0","v":114.92861822836457},83.169771690689089,79.023299644109571,75.110679926608853,71.418190731090235,67.932908655247687,64.642665555712227,61.536007407973564,58.602155098028952,55.830967074683265,53.212903794040095,50.738993890000671,48.400802006606739,46.190398229835822,44.656302716783287,43.177246641316934,41.751198924320079,40.376204160001755,39.050379787440669,37.771913367963087,36.539059964393232,35.35013961836313,34.203534922010981,33.097688680535427,32.031101662204392,31.002330432545445,30.00998526956646,29.052728156973593,28.129270852467304,27.238373028305976,26.378840481432562,25.549523410560177,24.749314757710764,23.977148611794195]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L445 * 1 + L667) +L492) * 1000 / (L257 * 8760)) + L539 + 0","v":114.92861822836457},109.51752871411847,104.38058132995812,99.50346415279256,94.872612212456914,90.475169725764317,86.298954131154659,82.332421843714314,78.564635653876891,74.98523369645207,71.584399919822573,68.352835988162909,65.281734552410711,62.362753828452043,60.295910376048226,58.303152561753109,56.381747586916916,54.529064446634912,52.742570125655256,51.019825936604278,49.35848399520318,47.756283827349215,46.211049103125646,44.720684492990749,43.28317264157279,41.896571254669716,40.559010295216858,39.268689284144692,38.023874702200821,36.822897488958255,35.664150635372295,34.546086866385586,33.46721641021113,32.426104851049679]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":" ((L606 * L808 * $S$47 * (L446 * 1 + L668) +L493) * 1000 / (L258 * 8760)) + L540 + 0","v":114.92861822836457},114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457,114.92861822836457]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":" ((L604 *L806* $S$47 * (L447 * 1 + L669) +L494) * 1000 / (L259 * 8760)) + L541 + 0","v":149.44024099999189},107.96599527395607,102.41317232136187,97.180385545361531,92.248459030995676,87.599352398437574,83.216098462676229,79.082743825399319,75.184292291379933,71.506651005706004,68.036579211731748,64.761639532717652,61.670151682863974,58.75114851586104,56.696245041313318,54.716473667235739,52.809044674105401,50.971272464743038,49.20057167134987,47.494453408182906,45.850521664419247,44.266469831963605,42.740077363149474,41.269206553473779,39.851799444686165,38.485874843729484,37.169525453196755,35.900915109131518,34.678276122155431,33.499906718056295,32.364168574115553,31.269484447592422,30.21433589291679,29.197261064271355]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":" ((L605 *L807* $S$47 * (L448 * 1 + L670) +L495) * 1000 / (L260 * 8760)) + L542 + 0","v":149.44024099999189},142.17165364605637,135.280094490122,128.74549241098964,122.54883962502704,116.67213735524611,111.09834410453051,105.81132641713586,100.79581201765592,96.037345221435544,91.522244514987861,87.23756220929674,83.171046073013343,79.311102856471379,76.540501103227257,73.871144741335272,71.299275484125801,68.821275291256242,66.433661125964946,64.133079908430304,61.916303657898673,59.780224816518761,57.721851748083203,55.738304405134933,53.826810158137917,51.984699780650018,50.209403584660691,48.49844770047622,46.849450495743916,45.26011912841026,43.72824622860206,42.251706704607372,40.828454668313384,39.456520475632324]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":" ((L606 *L808* $S$47 * (L449 * 1 + L671) +L496) * 1000 / (L261 * 8760)) + L543 + 0","v":149.44024099999189},149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189,149.44024099999189]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":" ((L604 * L806 * $S$47 * (L450 * 1 + L672) +L497) * 1000 / (L262 * 8760)) + L544 + 0","v":96.015802391598243},68.963617023278857,65.048043563304574,61.389163069324226,57.969272688858233,54.771893954025948,51.781691638113642,48.98439756035436,46.366739070948178,43.916371961717211,41.621817560310376,39.472403777621906,37.458209889164465,35.57001484159359,34.283981449570312,33.050182153671862,31.866391722281723,30.730481921867224,29.640417230733217,28.594250743940073,27.590120260803513,26.626244546781376,25.70091976192171,24.81251604839964,23.959474270007409,23.14030289678341,22.353575028273514,21.597925549210835,20.872048411680414,20.174694038102171,19.504666839621219,18.860822844737687,18.242067433241516,17.64735317073918]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L451 * 1 + L673) +L498) * 1000 / (L263 * 8760)) + L545 + 0","v":96.015802391598243},90.858707238079219,86.008335557333524,81.445616252176407,77.152675181881278,73.112761362357901,69.310177549402056,65.73021495694509,62.35909187573457,59.183895970625287,56.192530046730624,53.373661086087075,50.716672367276523,48.211618490660051,46.466389360089714,44.792195159861741,43.186003711181414,41.644915221323082,40.16615642636846,38.747074995418572,37.385134184531935,36.077907729173035,34.823074964460019,33.618416162984786,32.461808080439404,31.351219699723458,30.284708164627446,29.260414894588845,28.276561872400791,27.33144809711921,26.423446194764033,25.550999179743147,24.712617360246888,23.906875381164589]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":" ((L606 * L808 * $S$47 * (L452 * 1 + L674) +L499) * 1000 / (L264 * 8760)) + L546 + 0","v":96.015802391598243},96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243,96.015802391598243]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":" ((L604 * L806 * $S$47 * (L453 * 1 + L675) +L500) * 1000 / (L265 * 8760)) + L547 + 0","v":94.872692673604618},68.136241303273309,64.261551186899226,60.641038601001604,57.25715658594752,54.09357284434973,51.135089184577964,48.367565878302941,45.777850666049517,43.353712157983153,41.08377738956446,38.957473303353957,36.964971939230779,35.097139125657364,33.81909432495938,32.593039870694469,31.416761332001599,30.288140753293963,29.205152393295226,28.165858654035066,27.16840619127802,26.211022198245107,25.292010854853913,24.409749935053949,23.562687565168314,22.749339126472393,21.968284295545189,21.218164216220348,20.497678797241665,19.805584129993708,19.140690020931505,18.501857633575057,17.887997235166139,17.298066043304686]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L454 * 1 + L676) +L501) * 1000 / (L266 * 8760)) + L548 + 0","v":94.872692673604618},89.76652584017728,84.964361467125116,80.447282518978014,76.197559883446104,72.198579107431172,68.434771484480251,64.891549247439073,61.555244633461172,58.413052601180723,55.452976991837403,52.663779937455189,50.034934329890042,47.556579174690995,45.82251887025555,44.159152317827456,42.563462373133383,41.032563553842266,39.563696217205106,38.154220997508233,36.801613491671091,35.50345918184663,34.257448584384207,33.061372614995975,31.913118160424876,30.81066384735044,29.752075999686188,28.735504775820843,27.759180477736734,26.821410024302075,25.92057358138074,25.05512134173475,24.223570448010985,23.424502052405678]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":" ((L606 * L808 * $S$47 * (L455 * 1 + L677) +L502) * 1000 / (L267 * 8760)) + L549 + 0","v":94.872692673604618},94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618,94.872692673604618]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":" ((L604 * L806 * $S$47 * (L456 * 1 + L678) +L503) * 1000 / (L268 * 8760)) + L550 + 0","v":98.291596223860367},70.593366377374892,66.580584701071345,62.830979489703239,59.326386046182151,56.049896927171972,52.985778570006502,50.119393005229398,47.43712437943357,44.926310026789523,42.575175840500549,40.372775707477231,38.308934780892351,36.374196376008193,35.050817389134231,33.781256688704438,32.563222210605197,31.394521744591447,30.273058524178737,29.196827013141153,28.163908879791759,27.172469150619534,26.220752535236823,25.307079914954311,24.429844987646632,23.587511061902298,22.778607993767725,22.001729259696027,21.255529159599554,20.538720144179457,19.850070260968383,19.188400713772392,18.552583530437868,17.941539334097179]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L457 * 1 + L679) +L504) * 1000 / (L269 * 8760)) + L551 + 0","v":98.291596223860367},93.003742124742772,88.030626567304424,83.352667806756486,78.95151363617758,74.809965560078652,70.911907471532473,67.242238578013456,63.786810334962183,60.532367159182066,57.46649070657579,54.577547510439672,51.854639787620151,49.28755923032228,47.491987538383974,45.769595003628012,44.117258713306647,42.531992027232874,41.010938551630673,39.551366381889849,38.150662602148287,36.806328030169809,35.515972196505551,34.277308547424191,33.088149861569811,31.946403870759596,30.850069075765365,29.797230748336077,28.78605711111204,27.814795687458069,26.881769813602233,25.985375305808962,25.124077275643991,24.296407086700025]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":" ((L606 * L808 * $S$47 * (L458 * 1 + L680) +L505) * 1000 / (L270 * 8760)) + L552 + 0","v":98.291596223860367},98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367,98.291596223860367]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":" ((L604 *L806* $S$47 * (L459 * 1 + L681) +L506) * 1000 / (L271 * 8760)) + L553 + 0","v":104.31107425321309},74.943213849283168,70.708490934458055,66.750473479221668,63.050109172661742,59.589662495421216,56.352627475952772,53.32364576634717,50.488429749689153,47.833690405257485,45.347069671341472,43.017077058072495,40.833030274573062,38.784999645963175,37.383616278376628,36.039007092101805,34.7487597979665,33.510567027919436,32.322221706594682,31.181612629036099,30.086720235334845,29.03561257335069,28.026441441084508,27.057438700650724,26.126912756160181,25.23324518817067,24.374887537693297,23.550358233058066,22.758239653244118,21.997175321567283,21.265867223893228,20.563073245806027,19.887604723413382,19.238324102708255]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":" ((L605 *L807* $S$47 * (L460 * 1 + L682) +L507) * 1000 / (L272 * 8760)) + L554 + 0","v":104.31107425321309},98.732098016955703,93.483947355197884,88.546087146350914,83.899269992303658,79.525456856932834,75.407742416899822,71.530284858068882,67.87823986539351,64.43769856782086,61.195629212738638,58.139822356744368,55.258839371117602,52.541964071348808,50.64109121999239,48.817396997365059,47.067595374373006,45.388543486489617,43.777235310055701,42.230795620525626,40.746474220003883,39.321640421988675,37.953777781782442,36.640479061551147,35.379441419509646,34.168461813185104,33.00543260716362,31.888337376156858,30.815246894638598,29.784315304695394,28.793776454111352,27.84194039706664,26.927190050172374,26.047977996891785]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":" ((L606 *L808* $S$47 * (L461 * 1 + L683) +L508) * 1000 / (L273 * 8760)) + L555 + 0","v":104.31107425321309},104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309,104.31107425321309]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":" ((L604 *L806 * $S$47 * (L462 * 1 + L684) +L509) * 1000 / (L274 * 8760)) + L556 + 0","v":114.19402821957071},82.098342535238146,77.511296269694782,73.221936177912852,69.209867290751205,65.456099701986503,61.942955674891451,58.653982407325849,55.573870148741427,52.688375377838462,49.984248763981498,47.449167648959637,45.071672798383496,42.8411091840007,41.319592539882535,39.859243328295605,38.457472601358944,37.111803752314607,35.819867567758124,34.579397499996325,33.388225149667612,32.244275949204706,31.145565038143353,30.090193321686506,29.076343704319719,28.102277490642912,27.166330945936604,26.266912009316876,25.402497152655336,24.571628378746912,23.772910352501697,23.00500765921662,22.266642184250255,21.556590608678949]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":" ((L605 *L807 * $S$47 * (L463 * 1 + L685) +L510) * 1000 / (L275 * 8760)) + L557 + 0","v":114.19402821957071},108.15617402286433,102.47378363816121,97.124894640793286,92.088918123308588,87.346554165503207,82.879712321155793,78.671436837537442,74.705836339225996,70.968017722349586,67.444024019203454,64.120776006238842,60.986017340777167,58.028263023492421,55.965102138023127,53.985065021218823,52.084625962361507,50.260412506963817,48.509198697875448,46.827898617400685,45.213560216926894,43.66335942117388,42.174594494752661,40.744680659279382,39.371144949817719,38.051621299929828,36.783845845098377,35.565652434743193,34.394968343496103,33.269810172817742,32.188279934441681,31.148561307513699,30.148916061660533,29.187680638571191]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":" ((L606 *L808 * $S$47 * (L464 * 1 + L686) +L511) * 1000 / (L276 * 8760)) + L558 + 0","v":114.19402821957071},114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071,114.19402821957071]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",{"$f":" ((L604 * L806 * $S$47 * (L465 * 1 + L687) +L512) * 1000 / (L277 * 8760)) + L559 + 0","v":130.54331545570466},93.927569164065886,88.750954266071034,83.907382723392473,79.374174210317278,75.130205065165526,71.155805620923559,67.432663782994382,63.94373451536044,60.67315491345537,57.606164557964064,54.72903085870724,52.028979111842304,49.494127006890423,47.766485277629975,46.107668303508888,44.514778459552119,42.985043408921605,41.515810599095239,40.104542002449357,38.748809090307006,37.446288030007288,36.194755095020007,34.992082278579538,33.8362331017399,32.725258607162026,31.657293530335213,30.63055264030745,29.643327242355603,28.69398183536655,27.780950917025095,26.90273593021444,26.057902344331275,25.24507686550022]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L466 * 1 + L688) +L513) * 1000 / (L278 * 8760)) + L560 + 0","v":130.54331545570466},123.73453725433392,117.32304344956312,111.28442735519209,105.59580364882881,100.23571490354652,95.184043663141097,90.421929747221341,85.931692489453582,81.696757628416009,77.701588585795164,73.931621881088475,70.373206445634736,67.013546611716194,64.672187279845858,62.424307802335193,60.26596385843191,58.193381986095517,56.202952065519,54.29122013679121,52.45488153673405,50.690774340623577,48.995873095146294,47.367282829557723,45.802233332595627,44.298073683261094,42.852267024115328,41.462385566250383,40.126105815579869,38.841204010561007,37.605551761904188,36.417111885250144,35.273934418200689,34.174152813475629]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",{"$f":" ((L606 * L808 * $S$47 * (L467 * 1 + L689) +L514) * 1000 / (L279 * 8760)) + L561 + 0","v":130.54331545570466},130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466,130.54331545570466]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",{"$f":" ((L604 * L806 * $S$47 * (L468 * 1 + L690) +L515) * 1000 / (L280 * 8760)) + L562 + 0","v":152.25939001946995},109.56014839340425,103.52919035914124,97.885953675563954,92.604049401667055,87.658899117679624,83.027615543290281,78.688890419028255,74.622889256976052,70.811152586764067,67.236503341320926,63.882960044225385,60.735655476878485,57.780760519158264,55.767741614174135,53.834847796832548,51.978707060066561,50.196093161438753,48.483919220841592,46.839231602466228,45.259204068318788,43.74113219113697,42.282428015104834,40.880614953286809,39.533322911199676,38.238283626416987,36.993326214554884,35.79637291242225,34.645435009531774,33.538608959564513,32.474072663758335,31.450081918550211,30.464967020148215,29.517129519036587]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L469 * 1 + L691) +L516) * 1000 / (L281 * 8760)) + L563 + 0","v":152.25939001946995},144.32775018777963,136.85854529200344,129.82338112729934,123.19563285828049,116.95033633172838,111.06408583517747,105.51493793653032,100.28232105973152,95.34695047028994,90.690748362205269,86.296768754633135,82.149126922508714,78.232933100371099,75.50489749458572,72.885686833375047,70.370711177400779,67.955579366149095,65.636090274556764,63.408224458275427,61.268136170168027,59.212145731417657,57.23673224137476,55.338526610985447,53.514304905324423,51.760981981407411,50.075605408080769,48.455349655378917,46.897510541307426,45.399499924551264,43.958840632124492,42.573161611470958,41.240193296997624,39.957763181471265]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",{"$f":" ((L606 * L808 * $S$47 * (L470 * 1 + L692) +L517) * 1000 / (L282 * 8760)) + L564 + 0","v":152.25939001946995},152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995,152.25939001946995]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",{"$f":" ((L604 * L806 * $S$47 * (L471 * 1 + L693) +L518) * 1000 / (L283 * 8760)) + L565 + 0","v":170.3808941024775},122.55813963763605,115.77253467813303,109.42513043313753,103.48605200376856,97.927474960450752,92.723490162310853,87.849976800215416,83.28448321731986,79.006115083436384,74.995430520548339,71.234341796508346,67.706023222531357,64.394824907611266,62.163519952716001,60.021233713529696,57.964204447580016,55.988833649890871,54.091678860990612,52.269446795008847,50.518986773513177,48.8372844513841,47.221455821642913,45.668741486737986,44.176501184356368,42.742208556365519,41.363446150003206,40.037900640922679,38.763358268168645,37.537700471605604,36.358899722746955,35.225015540339612,34.134190682448775,33.084647507157285]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L472 * 1 + L694) +L519) * 1000 / (L284 * 8760)) + L566 + 0","v":170.3808941024775},161.46482940879409,153.07053035008312,145.1658970935267,137.72083193292818,130.70711624832759,124.09829476516533,117.86956669968403,111.99768339977824,106.46085211175873,101.23864552363392,96.311916754525001,91.66271947783008,87.274232882779629,84.247786030148319,81.342329774758809,78.552740725018197,75.874118195861627,73.301774383570887,70.831224978314069,68.45818019476944,66.178536202083762,63.988366935258099,61.883916270863566,59.861590550758237,57.917951438212832,56.04970909155498,54.253715641112478,52.526958955876268,50.866556686915061,49.269750575157488,47.733901011714671,46.256481839448647,44.835075384999747]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",{"$f":" ((L606 * L808 * $S$47 * (L473 * 1 + L695) +L520) * 1000 / (L285 * 8760)) + L567 + 0","v":170.3808941024775},170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775,170.3808941024775]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",{"$f":" ((L604 * L806 * $S$47 * (L474 * 1 + L696) +L521) * 1000 / (L286 * 8760)) + L568 + 0","v":180.89463994219685},129.8723605365447,122.4453849150099,115.50722314440388,109.02404866131643,102.96438016058967,97.298925895047347,92.000437477640304,87.043572671761822,82.40476668105056,78.062111473954786,73.995242700810678,70.185233782388181,66.614496768875412,64.166562776270723,61.818590724330335,59.56631527133942,57.405657096101436,55.332714676324017,53.343756433717921,51.435213229344591,49.603671193491635,47.845864875062098,46.158670696143638,44.539100698067507,42.984296565885501,41.491523918782157,40.058166854502012,38.681722736408304,37.359797212303178,36.090099454628458,34.870437612133578,33.698714463543901,32.572923264188638]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L475 * 1 + L697) +L522) * 1000 / (L287 * 8760)) + L569 + 0","v":180.89463994219685},171.10258851041564,161.89556350811284,153.23707948539604,145.09294511199801,137.43112159476951,130.22158950625663,123.43622354842398,117.04867480147766,111.03426003219168,105.36985765928941,100.03380999529993,95.005831405005694,90.266922040177676,86.945088388956165,83.759196947314223,80.70343553454812,77.772245859728642,74.960312286555492,72.26255109980417,69.674100250828687,67.190309560603239,64.806731359754266,62.519111545963597,60.323381040007469,58.215647622541006,56.192188134545468,54.249441025124852,52.383999231074611,50.592603373346627,48.872135256206356,47.219611655515742,45.632178383189654,44.107104615454155]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",{"$f":" ((L606 * L808 * $S$47 * (L476 * 1 + L698) +L523) * 1000 / (L288 * 8760)) + L570 + 0","v":180.89463994219685},180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685,180.89463994219685]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":" ((L$606 * L806 * $S$47 * (L477 * 1 + L699) +L524) * 1000 / (L289 * 8760)) + L571 + 0","v":192.34561778642143},140.45280200159274,134.62670172441176,129.05845656593999,123.73634613831167,118.64918843762985,113.78631508063189,109.13754767719993,104.69317528671516,100.44393290864156,96.380980959997316,92.495885694538956,88.780600520555851,85.22744817614452,81.896005975945826,78.705076703034607,75.648546557538026,72.720571948234564,69.915567435089443,67.228194213366706,64.653349114878623,62.186154103040394,59.821946239452657,57.556268100744973,55.384858625374363,53.303644370992266,51.308731163871528,49.396396122720859,47.563080040015031,45.805380104731725,44.120042951114264,42.503958018775606,40.954151210122497,39.467778831712998]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",{"$f":" ((L$606 * L807 * $S$47 * (L478 * 1 + L700) +L525) * 1000 / (L290 * 8760)) + L572 + 0","v":192.34561778642143},184.38307693355694,176.77003661696486,169.49076242295322,162.53023718978184,155.87412812250943,149.50875541865773,143.42106233526579,137.59858663109216,132.02943332076839,126.7022486806094,121.60619544855906,116.73092916338787,112.06657559078539,107.68562861430843,103.48947896099942,99.470085308592672,95.619761756666037,91.9311619659412,88.397264010013799,85.01135590736358,81.767021802950339,78.658128770090443,75.678814204636382,72.823473784747378,70.086749970748045,67.463521020726475,64.948890498624579,62.53817725262509,60.226905842643937,58.010797396695274,55.885760876810672,53.847884736068529,51.893428949123098]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",{"$f":" ((L$606 * L808 * $S$47 * (L479 * 1 + L701) +L526) * 1000 / (L291 * 8760)) + L573 + 0","v":192.34561778642143},192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143,192.34561778642143]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Low",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Mid",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Constant",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$810:$I$815,L810:L815)","v":0.83415717611545015},0.83831659061687369,0.8424107666890539,0.84643764787428333,0.85039518977244166,0.85428136215846273,0.85809415111893772,0.86183156120437876,0.86549161759354798,0.86907236826617928,0.87257188618029469,0.87598827145025904,0.87931965352160801,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$810:$I$815,L817:L822)","v":0.83415717611545015},0.83751637970480408,0.84084837779723975,0.8441523825344126,0.84742760558529628,0.85067325851105124,0.85388855313540724,0.85707270192030316,0.86022491834653936,0.86334441729917566,0.86643041545740274,0.86948213168860122,0.87249878744629494,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$810:$I$815,L824:L829)","v":0.83415717611545015},0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015,0.83415717611545015]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$594*L803*(1-L$802/2)-L$802)/(1-L$594)","v":1.0574844369349357},1.056042700747666,1.0546235775036865,1.0532277800123344,1.0518560169035465,1.0505089918939021,1.0491874030460349,1.0478919420226138,1.0466232933361443,1.0453821335958597,1.0441691307530194,1.0429849433459513,1.0418302197462135,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$594*L804*(1-L$802/2)-L$802)/(1-L$594)","v":1.0574844369349357},1.0563200698410766,1.0551651327161198,1.0540198986475118,1.0528846408865402,1.051759632721863,1.050645147351126,1.0495414577507596,1.0484488365440354,1.0473675558674822,1.0462978872357453,1.0452401014050015,1.0441944682350173,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",{"$f":"(1-L$594*L805*(1-L$802/2)-L$802)/(1-L$594)","v":1.0574844369349357},1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357,1.0574844369349357]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$598)*(1+L$577))^$K810","v":0.93568180533830947},0.93743287207877823,0.93914875176590207,0.94082902157782766,0.94247326515595387,0.94408107284901999,0.94565204195529295,0.94718577696260087,0.94868188978595835,0.95014000000253385,0.95155973508370495,0.95294073062395002,0.95428263056632467,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217]
[null,null,null,null,null,null,null,null,0.32,null,{"$f":"K810+1","v":2},{"$f":"1/((1+L$598)*(1+L$577))^$K811","v":0.87550044084115808},0.87878038965386684,0.88200037794345199,0.88515924784309252,0.8882558555337251,0.89128907211175668,0.89425778445421511,0.89716089608024596,0.89999732800785726,0.90276601960481506,0.90546592943257054,0.90809603608210765,0.91065533900058449,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393]
[null,null,null,null,null,null,null,null,0.192,null,{"$f":"K811+1","v":3},0.81918983306074056,0.82379762459973216,0.82832955400264674,0.83278350908878251,0.83715739645876519,0.8414491434178748,0.84565669990354475,0.849778040414231,0.85381116593680706,0.85775410586960643,0.86160491993817745,0.86536170010079649,0.86902257244074599,0.87258569904235439,0.87258569904235439,0.87258569904235439,{"$f":"1/((1+AB$598)*(1+AB$577))^$K812","v":0.87258569904235439},0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K812+1","v":4},{"$f":"1/((1+L$598)*(1+L$577))^$K813","v":0.76650102191306202},0.77225497324020209,0.77792466669239224,0.78350689404214924,0.78899846488994985,0.79439621006583616,0.79969698505696152,0.80489767345550978,0.80999519042128254,0.8149864861531213,0.81986854936318898,0.82463841074803657,0.82929314645026941,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K813+1","v":5},0.7172010599772729,0.72393719754168273,0.73058697969206554,0.73714602452115796,0.74360995940786623,0.74997442626615007,0.75623508686460705,0.76238762820734685,0.76842776796639956,0.77435125995559173,0.78015389963549753,0.78583152963880698,0.79138004530518735,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,{"$f":"K814+1","v":6},0.67107198259008394,0.6786425262961614,0.68612985003422389,0.6935283730102263,0.70083250644561812,0.70803666095867523,0.71513525409175405,0.72212271797025041,0.72899350707836985,0.73574210613616797,0.74236303806167325,0.74885087200134093,0.75520023141153148,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$599)*(1+L$577))^$K817","v":0.93568180533830947},0.93709660880083523,0.93849485011573763,0.93987636172264222,0.94124097730186407,0.94258853182066926,0.94391886157951621,0.94523180425824915,0.94652719896222259,0.94780488626833748,0.94906470827096268,0.95030650862772026,0.95153013260511266,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$599)*(1+L$577))^$K818","v":0.87550044084115808},0.87815005422602577,0.88077258369376066,0.88336757532499111,0.88593457735216818,0.88847314031984481,0.89098281724556994,0.89346316378130497,0.89591373837527088,0.89833410243413625,0.90072382048544741,0.90308246034020745,0.90540959325550319,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048]
[null,null,null,null,null,null,null,null,null,null,3,0.81918983306074056,0.82291143783347831,0.82660053391972688,0.83025630276020479,0.83387792741246869,0.83746459289618203,0.84101548654134861,0.84452979833928643,0.84800672129611865,0.85144545178855557,0.85484518992172809,0.85820513988883418,0.86152451033234989,0.86480251470656533,0.86480251470656533,0.86480251470656533,{"$f":"1/((1+AB$599)*(1+AB$577))^$K819","v":0.86480251470656533},0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$599)*(1+L$577))^$K820","v":0.76650102191306202},0.77114751773717205,0.7757603441865828,0.78033827313555382,0.78488007534816484,0.78938452106980672,0.79385038062685265,0.7982764250340989,0.8026614266095532,0.80700415959614524,0.81130340078990049,0.81555793017412237,0.81976653155909562,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414]
[null,null,null,null,null,null,null,null,null,null,5,0.7172010599772729,0.72263972375668584,0.7280470879431199,0.73342149706757376,0.73876128918546735,0.74406479675715131,0.74933034754576444,0.75455626553180621,0.75974087184376204,0.76488248570409967,0.76997942538990671,0.77503000920742038,0.78003255647965952,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689]
[null,null,null,null,null,null,null,null,null,null,6,0.67107198259008394,0.67718323451716278,0.68326844267637754,0.68932552827304494,0.69535239782571434,0.70134694435476796,0.70730704860238125,0.71323058028299569,0.71911539936339297,0.72495935737141759,0.73076029873231518,0.73651606213161358,0.74222448190339529,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$600)*(1+L$577))^$K824","v":0.93568180533830947},0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947,0.93568180533830947]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$600)*(1+L$577))^$K825","v":0.87550044084115808},0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808,0.87550044084115808]
[null,null,null,null,null,null,null,null,null,null,3,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,{"$f":"1/((1+AB$600)*(1+AB$577))^$K826","v":0.81918983306074056},0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056,0.81918983306074056]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$600)*(1+L$577))^$K827","v":0.76650102191306202},0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202,0.76650102191306202]
[null,null,null,null,null,null,null,null,null,null,5,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729,0.7172010599772729]
[null,null,null,null,null,null,null,null,null,null,6,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394,0.67107198259008394]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Musial et al., 2016"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Musial et al., 2016"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Beiter et al., 2019; Musial et al., 2019 (forthcoming)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Beiter et al., 2019; Musial et al., 2019 (forthcoming)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"Beiter et al., 2019; Musial et al., 2019 (forthcoming)"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Adapted from Valpy et al., 2017 and Hundleby et al., 2017"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Adapted from Valpy et al., 2017 and Hundleby et al., 2018"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Adapted from Valpy et al., 2017 and Hundleby et al., 2019"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"Beiter et al, 2019"]

{"sheet":"Land-Based Wind","index":3,"n_rows":784,"n_cols":45,"rows_kept":784,"cut":false,"hidden":false,"merged":[[33,24,33,26],[36,24,36,26],[11,16,11,19],[22,9,31,9],[28,14,28,18],[29,14,29,17],[14,14,15,14],[14,15,15,15],[14,16,15,16],[32,14,32,17],[31,14,31,17],[14,17,15,17],[43,14,43,17],[41,14,41,17],[42,14,42,17],[33,9,42,9],[89,7,98,7],[89,9,98,9],[11,7,86,7],[11,9,20,9],[11,14,11,15],[44,9,53,9],[44,14,44,17],[45,14,45,17],[47,14,47,15],[55,9,64,9],[39,14,39,17],[30,14,30,17],[40,14,40,17],[33,14,33,17],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[66,9,75,9],[660,0,677,4],[161,6,161,19],[164,7,385,7],[164,9,193,9],[196,9,225,9],[228,9,257,9],[260,9,289,9],[420,9,449,9],[292,9,321,9],[324,9,353,9],[356,9,385,9],[532,9,538,9],[101,7,132,7],[101,9,110,9],[135,7,155,7],[137,21,137,27],[77,9,86,9],[138,21,138,22],[139,21,139,22],[146,9,155,9],[112,9,121,9],[123,9,132,9],[135,9,144,9],[388,7,449,7],[766,6,766,19],[453,7,482,7],[453,9,482,9],[486,7,515,7],[486,9,515,9],[557,6,557,19],[519,9,525,9],[519,7,525,7],[388,9,415,9],[783,7,783,11],[783,12,783,26],[779,7,779,11],[779,12,779,26],[780,7,780,11],[780,12,780,26],[781,7,781,11],[781,12,781,26],[782,7,782,11],[782,12,782,26],[769,7,769,11],[769,12,769,26],[768,7,768,11],[775,12,775,26],[770,7,770,11],[770,12,770,26],[771,7,771,11],[771,12,771,26],[772,7,772,11],[772,12,772,26],[773,7,773,11],[773,12,773,26],[776,7,776,11],[777,7,777,11],[778,7,778,11],[778,12,778,26],[774,7,774,11],[774,12,774,26],[775,7,775,11]]}
["Land-Based Wind Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2019/index.html?t=lw"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1",{"$f":"L167","v":0.47595300000000001},null,null,"Basis Year:",null,2017]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L170","v":0.453351}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"L173","v":0.441328},null,null,"Land-Based Wind Techno-Resource Groups (TRG)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",{"$f":"L176","v":0.42659200000000003},null,null,"Techno-Resource Group (TRG)","Wind Speed Range (m/s)","Weighted Average Wind Speed (m/s)","Potential Wind Plant Capacity (GW)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",{"$f":"L179","v":0.39777400000000002}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",{"$f":"L182","v":0.35212300000000002},null,null,"TRG1","8.2 - 13.5",8.7439551300165199,99.795000000000101]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",{"$f":"L185","v":0.29170000000000001},null," ","TRG2","8.0 - 10.9",8.3524094160037698,200.089979999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",{"$f":"L188","v":0.22797799999999999},null,null,"TRG3","7.7 - 11.1",8.1577166133619201,400.00163999999796]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",{"$f":"L191","v":0.165713},null,null,"TRG4","7.5 - 13.1",7.9297432154676999,800.108939999992]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",{"$f":"L194","v":0.10073799999999999},null,null,"TRG5","6.9 - 11.1",7.5121736390925999,1599.68424000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRG6","6.1 - 9.4",6.9092676373757804,1600.20318000003]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1",{"$f":"(L12)*8760","v":4169.3482800000002},null,null,"TRG7","5.4 - 8.3",6.1865712197272398,1600.0722600000099]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"(L13)*8760","v":3971.3547600000002},null,null,"TRG8","4.7 - 6.9",5.4767500392428401,1600.03691999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",3866.0332800000001,null,null,"TRG9","4.0 - 6.0",4.7923560222306101,1599.6396600000098]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",3736.9459200000001,null,null,"TRG10","1.0 - 5.3",4.0174473218470199,1147.5117600000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",3484.5002400000003,null,null,"Total",null,null,{"$f":"ROUNDUP(10647.14358,0)","v":10648}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",3084.5974800000004]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",2555.2919999999999,null,null,"Financial Assumptions (2016)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",1997.08728,null,null,"Inflation Rate",null,null,null,{"$f":"M389","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",1451.64588,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",882.46487999999999,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"M391","v":5.1107509999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"M394","v":2.547074146341477E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1",{"$f":" $S$42 * (L56 + L102)","v":1623.2133966249016},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"S32","v":5.1107509999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":" $S$42 * (L57 + L103)","v":1623.2133966249016},null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"M398","v":0.10305106}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":" $S$42 * (L58 + L104)","v":1623.2133966249016},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"M401","v":7.6147375609756374E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",1623.2133966249016,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"M404","v":0.39999999999999997}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",1623.2133966249016,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"M406","v":0.25739999999999996}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",1623.2133966249016,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"M408","v":7.7011610770400002E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",1623.2133966249016,null,null,"WACC Real - Mid",null,null,null,{"$f":"M411","v":5.0743034897951178E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",1623.2133966249016,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",1623.2133966249016,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P51:P53,Q51:Q53)","v":1.0306116803967629}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",1623.2133966249016,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O56:T56,O58:T58)","v":0.81728245853336734}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S38 * S43) / (1 - S38)","v":1.0633335512705511}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1",{"$f":"(L56+L102)*($S$42-1)","v":48.213396624901527},null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"M414","v":8.6335036590398734E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"(L57+L103)*($S$42-1)","v":48.213396624901527},null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"M417","v":6.5603456289764689E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"(L58+L104)*($S$42-1)","v":48.213396624901527}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",48.213396624901527,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",48.213396624901527,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",48.213396624901527,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",48.213396624901527,null,null,0,0.8,{"$f":"1+(1-S38)*((1+S34)^(O51+0.5)-1)","v":1.0187397662418847}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",48.213396624901527,null,null,1,0.1,{"$f":"1+(1-S38)*((1+S34)^(O52+0.5)-1)","v":1.0576499459584896}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",48.213396624901527,null,null,2,0.1,{"$f":"1+(1-S38)*((1+S34)^(O53+0.5)-1)","v":1.0985487280740625}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",48.213396624901527]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1",{"$f":"L295","v":1575},null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L298","v":1575},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"L301","v":1575},null,"Depreciation",{"$f":"1/((1+S40)*(1+S30))^O55","v":0.92849509698849708},{"$f":"1/((1+S40)*(1+S30))^P55","v":0.86210314513167863},{"$f":"1/((1+S40)*(1+S30))^Q55","v":0.80045854335312627},{"$f":"1/((1+S40)*(1+S30))^R55","v":0.74322183284593202},{"$f":"1/((1+S40)*(1+S30))^S55","v":0.69007782777225224},{"$f":"1/((1+S40)*(1+S30))^T55","v":0.64073387962700878}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",{"$f":"L304","v":1575},null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",{"$f":"L307","v":1575}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",{"$f":"L310","v":1575}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",{"$f":"L313","v":1575}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",{"$f":"L316","v":1575}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",{"$f":"L319","v":1575}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",{"$f":"L322","v":1575}]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1",{"$f":"L327","v":43.56}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L330","v":43.56}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"L333","v":43.56}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",{"$f":"L336","v":43.56}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",{"$f":"L339","v":43.56}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",{"$f":"L342","v":43.56}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",{"$f":"L345","v":43.56}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",{"$f":"L348","v":43.56}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",{"$f":"L351","v":43.56}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",{"$f":"L354","v":43.56}]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1",{"$f":"L359","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L362","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"L365","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",{"$f":"L368","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",{"$f":"L371","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",{"$f":"L374","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",{"$f":"L377","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",{"$f":"L380","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",{"$f":"L383","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",{"$f":"L386","v":0}]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1",{"$f":"L423","v":6.711669838000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L426","v":6.711669838000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"L429","v":6.711669838000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",{"$f":"L432","v":6.711669838000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",{"$f":"L435","v":6.711669838000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",{"$f":"L438","v":6.711669838000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",{"$f":"L441","v":6.711669838000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",{"$f":"L444","v":6.711669838000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",{"$f":"L447","v":6.711669838000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",{"$f":"L450","v":6.711669838000002E-2}]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1",{"$f":"L113+L124","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L114+L125","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","TRG 1",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","TRG 1",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1",{"$f":"L489","v":16.619016342976224}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L492","v":18.394894831120453}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"L495","v":19.413678112770128}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",{"$f":"L498","v":20.740676657414227}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",{"$f":"L501","v":23.61992920788655}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",{"$f":"L504","v":29.145593956321832}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",{"$f":"L507","v":39.118838873184778}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",{"$f":"L510","v":55.364038493106918}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",{"$f":"L513","v":83.306167660464112}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",{"$f":"L516","v":149.29362689045089}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","TRG 1",{"$f":"(((L56*$S$46*(1-$S$38*$S$43))/(8760*L12*(1-$S$38))+L67/(8760*L12))*1000)+L78","v":36.799375018808249},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",38.634022949826601]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",39.68652099646259]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",41.05743412517544]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",44.031970260315767]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",49.740496753483413]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",60.043787927071797]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",76.826592646337986]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",105.69341535260868]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",173.86460857200703]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[null,null,null,null,null,null,null,null,null,"High"]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Low",0.47595300000000001,0.48847669230769231,0.50100038461538465,0.51352407692307689,0.52604776923076924,0.53857146153846158,0.55109515384615382,0.56361884615384616,0.57614253846153851,0.58866623076923075,0.60118992307692309,0.61371361538461544,0.62623730769230768,0.63876100000000002,0.63939976100000007,0.640038522,0.64067728300000004,0.64131604400000009,0.64195480499999991,0.64259356600000006,0.64323232699999999,0.64387108800000004,0.64450984899999997,0.64514861000000001,0.64578737099999994,0.64642613199999999,0.64706489300000003,0.64770365400000007,0.64834241499999989,0.64898117600000005,0.64961993699999998,0.65025869799999991,0.65089745900000007,0.65153622]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0.47595300000000001,0.480962,0.48597100000000004,0.49098000000000003,0.49598900000000007,0.50099799999999994,0.5060070000000001,0.51101600000000003,0.51602500000000007,0.52103400000000011,0.52604300000000004,0.53105200000000008,0.53606100000000001,0.54107000000000005,0.54134053500000001,0.54161107000000008,0.54188160500000004,0.54215214,0.54242267500000008,0.54269321000000004,0.542963745,0.54323428000000007,0.54350481500000003,0.54377534999999999,0.54404588500000006,0.54431642000000002,0.54458695499999998,0.54485749000000006,0.54512802500000002,0.54539855999999998,0.54566909500000005,0.54593963000000012,0.54621016499999997,0.54648070000000004]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001,0.47595300000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0.453351,0.4662174615384615,0.4790839230769231,0.49195038461538465,0.50481684615384614,0.51768330769230775,0.53054976923076924,0.54341623076923073,0.55628269230769234,0.56914915384615383,0.58201561538461533,0.59488207692307693,0.60774853846153853,0.62061500000000003,0.62154592250000007,0.622476845,0.62340776750000004,0.62433869000000008,0.62526961250000002,0.62620053500000006,0.62713145749999999,0.62806238000000003,0.62899330249999996,0.62992422500000012,0.63085514750000005,0.63178607000000009,0.63271699250000002,0.63364791500000006,0.6345788375000001,0.63550976000000003,0.63644068250000019,0.63737160500000001,0.63830252750000016,0.63923345000000009]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0.453351,0.45838576923076924,0.46342053846153852,0.4684553076923077,0.47349007692307699,0.47852484615384616,0.48355961538461539,0.48859438461538462,0.49362915384615386,0.49866392307692309,0.50369869230769226,0.50873346153846155,0.51376823076923073,0.51880300000000001,0.51919210225000001,0.5195812045,0.51997030675,0.52035940899999999,0.52074851124999999,0.52113761349999999,0.52152671574999998,0.52191581799999986,0.52230492025000008,0.52269402249999997,0.52308312474999996,0.52347222699999985,0.52386132924999995,0.52425043149999995,0.52463953374999994,0.52502863599999994,0.52541773824999993,0.52580684049999993,0.52619594274999992,0.52658504499999992]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351,0.453351]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0.441328,0.45434707692307696,0.46736615384615382,0.48038523076923079,0.4934043076923077,0.50642338461538461,0.51944246153846152,0.53246153846153854,0.54548061538461545,0.55849969230769225,0.57151876923076927,0.58453784615384619,0.5975569230769231,0.61057600000000001,0.61179715200000007,0.61301830400000001,0.61423945600000007,0.61546060800000002,0.61668175999999997,0.61790291200000003,0.61912406399999997,0.62034521600000003,0.62156636800000009,0.62278752000000004,0.6240086720000001,0.62522982400000005,0.62645097599999999,0.62767212800000005,0.62889328,0.63011443200000006,0.63133558400000012,0.63255673600000006,0.63377788800000012,0.63499904000000007]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0.441328,0.44636592307692308,0.45140384615384616,0.45644176923076923,0.46147969230769231,0.46651761538461539,0.47155553846153847,0.47659346153846155,0.48163138461538463,0.48666930769230771,0.49170723076923079,0.49674515384615375,0.50178307692307689,0.50682099999999997,0.50732782099999996,0.50783464199999995,0.50834146300000005,0.50884828399999993,0.50935510499999992,0.50986192599999991,0.51036874700000001,0.510875568,0.51138238899999988,0.51188920999999998,0.51239603099999997,0.51290285200000008,0.51340967299999996,0.51391649400000006,0.51442331499999994,0.51493013600000004,0.51543695700000003,0.51594377799999991,0.51645059900000001,0.51695742]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328,0.441328]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0.42659200000000003,0.43977284615384615,0.45295369230769233,0.46613453846153846,0.47931538461538459,0.49249623076923077,0.50567707692307695,0.51885792307692313,0.5320387692307692,0.54521961538461539,0.55840046153846157,0.57158130769230764,0.58476215384615393,0.597943,0.59943785750000012,0.60093271500000001,0.60242757250000012,0.60392243000000001,0.60541728750000001,0.60691214500000012,0.60840700250000013,0.60990186000000013,0.61139671750000002,0.61289157500000002,0.61438643250000002,0.61588129000000014,0.61737614750000003,0.61887100500000014,0.62036586250000003,0.62186072000000003,0.62335557750000015,0.62485043500000004,0.62634529250000015,0.62784015000000004]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0.42659200000000003,0.43162484615384616,0.43665769230769236,0.4416905384615385,0.44672338461538463,0.45175623076923077,0.45678907692307696,0.46182192307692305,0.4668547692307693,0.47188761538461538,0.47692046153846152,0.48195330769230765,0.48698615384615385,0.49201899999999998,0.49263402374999998,0.49324904749999998,0.49386407124999998,0.49447909499999998,0.49509411874999998,0.49570914249999998,0.49632416624999998,0.49693918999999998,0.49755421374999997,0.49816923749999997,0.49878426124999997,0.49939928499999997,0.50001430874999997,0.50062933249999997,0.50124435624999997,0.50185937999999997,0.50247440374999996,0.50308942749999996,0.50370445124999996,0.50431947499999996]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003,0.42659200000000003]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0.39777400000000002,0.41119761538461541,0.42462123076923075,0.4380448461538462,0.45146846153846154,0.46489207692307694,0.47831569230769233,0.49173930769230773,0.50516292307692312,0.51858653846153857,0.53201015384615391,0.54543376923076925,0.5588573846153847,0.57228100000000004,0.57399784300000012,0.57571468600000009,0.57743152900000005,0.57914837200000002,0.58086521499999999,0.58258205800000007,0.58429890100000004,0.58601574400000001,0.58773258699999997,0.58944943000000005,0.59116627300000002,0.5928831160000001,0.59459995900000007,0.59631680200000003,0.59803364500000011,0.59975048800000008,0.60146733100000005,0.60318417400000013,0.6049010170000001,0.60661786000000006]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0.39777400000000002,0.40277100000000005,0.40776799999999996,0.41276499999999999,0.41776200000000002,0.42275900000000005,0.42775600000000008,0.432753,0.43775000000000003,0.44274700000000006,0.44774400000000003,0.452741,0.45773800000000003,0.46273500000000001,0.46342910249999997,0.46412320500000004,0.46481730750000005,0.46551141000000007,0.46620551250000003,0.46689961499999999,0.46759371749999995,0.46828782000000002,0.46898192250000009,0.46967602500000005,0.47037012750000001,0.47106422999999997,0.47175833250000004,0.472452435,0.47314653750000008,0.47384064000000004,0.47453474250000005,0.47522884500000007,0.47592294750000008,0.47661705000000004]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002,0.39777400000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0.35212300000000002,0.36574453846153848,0.37936607692307694,0.39298761538461535,0.40660915384615381,0.42023069230769228,0.4338522307692308,0.44747376923076926,0.46109530769230772,0.47471684615384613,0.48833838461538459,0.50195992307692305,0.51558146153846152,0.52920299999999998,0.53105521050000004,0.53290742099999999,0.53475963150000005,0.53661184199999989,0.53846405249999996,0.54031626300000002,0.54216847349999997,0.54402068400000003,0.54587289449999998,0.54772510499999993,0.5495773155,0.55142952599999995,0.55328173650000001,0.55513394700000007,0.55698615750000002,0.55883836799999997,0.56069057850000004,0.56254278899999999,0.56439499950000005,0.56624721]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0.35212300000000002,0.35699753846153853,0.36187207692307699,0.36674661538461539,0.37162115384615385,0.37649569230769231,0.38137023076923077,0.38624476923076922,0.39111930769230763,0.39599384615384614,0.4008683846153846,0.40574292307692306,0.41061746153846151,0.41549199999999997,0.41621911099999992,0.41694622199999998,0.41767333299999992,0.41840044399999998,0.41912755499999993,0.41985466599999999,0.42058177699999993,0.42130888799999988,0.42203599899999994,0.42276311,0.42349022099999994,0.42421733199999989,0.42494444299999995,0.4256715539999999,0.42639866499999995,0.4271257759999999,0.4278528869999999,0.42857999799999991,0.42930710899999996,0.43003421999999991]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002,0.35212300000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0.29170000000000001,0.30522269230769228,0.31874538461538465,0.33226807692307692,0.34579076923076923,0.35931346153846155,0.37283615384615387,0.38635884615384614,0.39988153846153845,0.41340423076923077,0.42692692307692304,0.44044961538461541,0.45397230769230767,0.46749499999999999,0.46936498000000004,0.47123495999999998,0.47310493999999997,0.47497492000000002,0.47684490000000002,0.47871487999999995,0.48058485999999989,0.48245483999999994,0.48432481999999999,0.48619479999999998,0.48806478000000003,0.48993475999999997,0.49180473999999996,0.4936747199999999,0.49554469999999995,0.49741468,0.49928465999999999,0.50115463999999998,0.50302461999999992,0.50489459999999997]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0.29170000000000001,0.29628892307692306,0.30087784615384616,0.30546676923076926,0.31005569230769231,0.31464461538461536,0.31923353846153846,0.32382246153846156,0.32841138461538461,0.33300030769230771,0.33758923076923075,0.34217815384615385,0.3467670769230769,0.351356,0.352058712,0.35276142399999999,0.35346413600000004,0.35416684800000003,0.35486956000000003,0.35557227199999997,0.35627498400000002,0.35697769600000001,0.35768040800000001,0.35838312,0.35908583199999999,0.35978854399999999,0.36049125599999998,0.36119396799999998,0.36189667999999997,0.36259939200000002,0.36330210400000001,0.36400481600000001,0.364707528,0.36541024]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001,0.29170000000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0.22797799999999999,0.23839538461538459,0.24881276923076923,0.25923015384615383,0.26964753846153844,0.2800649230769231,0.29048230769230765,0.30089969230769231,0.31131707692307692,0.32173446153846152,0.33215184615384619,0.34256923076923079,0.3529866153846154,0.363404,0.365039318,0.36667463600000005,0.36830995399999999,0.36994527199999999,0.37158059000000004,0.37321590800000004,0.37485122599999998,0.37648654400000003,0.37812186200000009,0.37975718000000003,0.38139249800000002,0.38302781600000008,0.38466313400000002,0.38629845200000001,0.38793377000000007,0.38956908800000006,0.39120440600000006,0.39283972400000006,0.39447504200000005,0.39611036000000005]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0.22797799999999999,0.23209269230769228,0.2362073846153846,0.24032207692307692,0.24443676923076924,0.24855146153846153,0.25266615384615387,0.25678084615384617,0.26089553846153846,0.2650102307692308,0.26912492307692309,0.27323961538461539,0.27735430769230773,0.28146900000000002,0.28210230525000002,0.28273561050000001,0.28336891575000001,0.28400222100000005,0.28463552624999999,0.28526883149999999,0.28590213675000004,0.28653544200000003,0.28716874725000002,0.28780205250000002,0.28843535775000001,0.289068663,0.28970196825,0.29033527350000005,0.29096857875000004,0.29160188399999998,0.29223518925000003,0.29286849450000002,0.29350179975000001,0.29413510500000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999,0.22797799999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0.165713,0.17527546153846155,0.18483792307692307,0.19440038461538461,0.20396284615384616,0.21352530769230768,0.2230877692307692,0.23265023076923075,0.24221269230769232,0.25177515384615384,0.26133761538461536,0.27090007692307688,0.28046253846153846,0.29002499999999998,0.29147512499999995,0.29292524999999997,0.29437537499999999,0.29582549999999996,0.29727562499999999,0.29872575000000001,0.30017587499999998,0.30162600000000001,0.30307612499999997,0.30452625,0.30597637500000002,0.30742649999999999,0.30887662500000002,0.31032675000000004,0.31177687500000001,0.31322700000000003,0.314677125,0.31612724999999997,0.31757737500000005,0.31902750000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0.165713,0.16915038461538459,0.17258776923076924,0.17602515384615383,0.17946253846153848,0.18289992307692307,0.18633730769230772,0.18977469230769228,0.19321207692307693,0.19664946153846152,0.20008684615384617,0.20352423076923079,0.20696161538461541,0.210399,0.21092499749999999,0.211450995,0.21197699249999999,0.21250299,0.21302898749999999,0.21355498500000003,0.21408098249999999,0.21460698000000003,0.21513297750000002,0.21565897500000003,0.21618497250000002,0.21671097,0.21723696750000002,0.217762965,0.21828896250000002,0.21881496,0.21934095749999999,0.219866955,0.22039295249999999,0.22091895]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713,0.165713]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0.10073799999999999,0.10967423076923076,0.11861046153846154,0.12754669230769228,0.13648292307692306,0.14541915384615384,0.15435538461538462,0.16329161538461537,0.17222784615384615,0.18116407692307693,0.19010030769230768,0.19903653846153846,0.20797276923076924,0.21690899999999999,0.21810199950000003,0.21929499899999999,0.22048799849999998,0.22168099799999999,0.22287399749999998,0.22406699699999999,0.2252599965,0.22645299599999999,0.2276459955,0.22883899499999999,0.2300319945,0.23122499400000002,0.2324179935,0.23361099300000002,0.2348039925,0.23599699200000002,0.23718999150000003,0.23838299099999999,0.23957599050000003,0.24076899000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0.10073799999999999,0.10317046153846153,0.10560292307692308,0.1080353846153846,0.11046784615384614,0.11290030769230769,0.11533276923076922,0.11776523076923076,0.12019769230769231,0.12263015384615385,0.12506261538461538,0.12749507692307693,0.12992753846153846,0.13236000000000001,0.13272398999999999,0.13308798000000002,0.13345197,0.13381596000000001,0.13417994999999999,0.13454394,0.13490793000000001,0.13527192000000002,0.13563591000000003,0.13599990000000001,0.13636389000000002,0.13672788000000002,0.13709187,0.13745586000000001,0.13781985000000002,0.13818384,0.13854782999999998,0.13891182000000002,0.13927581,0.13963980000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999,0.10073799999999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1 - Low",{"$f":"(L165)*8760","v":4169.3482800000002},4279.0558246153842,4388.76336923077,4498.470913846154,4608.1784584615389,4717.8860030769238,4827.5935476923078,4937.3010923076927,5047.0086369230776,5156.7161815384616,5266.4237261538465,5376.1312707692314,5485.8388153846154,5595.5463600000003,5601.1419063600006,5606.73745272,5612.3329990800003,5617.9285454400006,5623.524091799999,5629.1196381600002,5634.7151845199996,5640.3107308799999,5645.9062772399993,5651.5018236000005,5657.0973699599999,5662.6929163200002,5668.2884626800005,5673.8840090400008,5679.4795553999993,5685.0751017600005,5690.6706481199999,5696.2661944799993,5701.8617408400005,5707.4572871999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"(L166)*8760","v":4169.3482800000002},4213.2271199999996,4257.1059600000008,4300.9848000000002,4344.8636400000005,4388.7424799999999,4432.6213200000011,4476.5001600000005,4520.3790000000008,4564.2578400000011,4608.1366800000005,4652.0155200000008,4695.8943600000002,4739.7732000000005,4742.1430866000001,4744.5129732000005,4746.8828598,4749.2527464000004,4751.6226330000009,4753.9925196000004,4756.3624061999999,4758.7322928000003,4761.1021793999998,4763.4720660000003,4765.8419526000007,4768.2118392000002,4770.5817257999997,4772.9516124000002,4775.3214990000006,4777.6913856000001,4780.0612722000005,4782.431158800001,4784.8010453999996,4787.170932]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":"(L167)*8760","v":4169.3482800000002},4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002,4169.3482800000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"(L168)*8760","v":3971.3547600000002},4084.0649630769226,4196.7751661538459,4309.4853692307697,4422.1955723076926,4534.9057753846155,4647.6159784615384,4760.3261815384612,4873.036384615385,4985.7465876923079,5098.4567907692299,5211.1669938461537,5323.8771969230775,5436.5874000000003,5444.7422811000006,5452.8971621999999,5461.0520433000002,5469.2069244000004,5477.3618054999997,5485.5166866000009,5493.6715677000002,5501.8264488000004,5509.9813298999998,5518.1362110000009,5526.2910921000002,5534.4459732000005,5542.6008542999998,5550.755735400001,5558.9106165000012,5567.0654976000005,5575.2203787000017,5583.3752598000001,5591.5301409000012,5599.6850220000006]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"(L169)*8760","v":3971.3547600000002},4015.4593384615387,4059.5639169230776,4103.6684953846152,4147.7730738461541,4191.8776523076922,4235.9822307692311,4280.0868092307692,4324.1913876923081,4368.2959661538462,4412.4005446153842,4456.5051230769232,4500.6097015384612,4544.7142800000001,4548.1228157100004,4551.5313514199997,4554.93988713,4558.3484228400002,4561.7569585499996,4565.1654942599998,4568.5740299700001,4571.9825656799985,4575.3911013900006,4578.7996370999999,4582.2081728099993,4585.6167085199986,4589.0252442299998,4592.4337799399991,4595.8423156499994,4599.2508513599996,4602.659387069999,4606.0679227799992,4609.4764584899995,4612.8849941999997]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":"(L170)*8760","v":3971.3547600000002},3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002,3971.3547600000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"(L171)*8760","v":3866.0332800000001},3980.080393846154,4094.1275076923075,4208.1746215384619,4322.2217353846154,4436.2688492307689,4550.3159630769233,4664.3630769230776,4778.4101907692311,4892.4573046153837,5006.504418461539,5120.5515323076925,5234.5986461538459,5348.6457600000003,5359.3430515200007,5370.0403430400002,5380.7376345600005,5391.43492608,5402.1322175999994,5412.8295091199998,5423.5268006400001,5434.2240921600005,5444.9213836800009,5455.6186752000003,5466.3159667200007,5477.0132582400001,5487.7105497599996,5498.4078412800009,5509.1051328000003,5519.8024243200007,5530.499715840001,5541.1970073600005,5551.8942988800009,5562.5915904000003]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"(L172)*8760","v":3866.0332800000001},3910.1654861538464,3954.2976923076922,3998.4298984615384,4042.5621046153847,4086.6943107692309,4130.8265169230772,4174.958723076923,4219.0909292307697,4263.2231353846155,4307.3553415384613,4351.4875476923071,4395.6197538461538,4439.7519599999996,4444.1917119599993,4448.63146392,4453.0712158800006,4457.5109678399995,4461.9507197999992,4466.3904717599989,4470.8302237200005,4475.2699756800002,4479.7097276399991,4484.1494795999997,4488.5892315599995,4493.028983520001,4497.4687354799999,4501.9084874400005,4506.3482393999993,4510.78799136,4515.2277433200006,4519.6674952799995,4524.1072472400001,4528.5469991999998]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"(L173)*8760","v":3866.0332800000001},3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001,3866.0332800000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"(L174)*8760","v":3736.9459200000001},3852.4101323076925,3967.8743446153849,4083.3385569230768,4198.8027692307687,4314.2669815384616,4429.7311938461544,4545.1954061538463,4660.6596184615382,4776.1238307692311,4891.588043076923,5007.0522553846149,5122.5164676923087,5237.9806799999997,5251.0756317000014,5264.1705834000004,5277.2655351000012,5290.3604868000002,5303.4554385000001,5316.5503902000009,5329.6453419000009,5342.7402936000008,5355.8352452999998,5368.9301970000006,5382.0251487000005,5395.1201004000013,5408.2150521000003,5421.3100038000011,5434.4049555000001,5447.4999072000001,5460.5948589000009,5473.6898105999999,5486.7847623000016,5499.8797140000006]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"(L175)*8760","v":3736.9459200000001},3781.0336523076926,3825.1213846153851,3869.2091169230771,3913.2968492307696,3957.3845815384616,4001.4723138461541,4045.5600461538461,4089.647778461539,4133.735510769231,4177.8232430769231,4221.9109753846151,4265.998707692308,4310.08644,4315.4740480499995,4320.8616560999999,4326.2492641500003,4331.6368721999997,4337.0244802500001,4342.4120882999996,4347.79969635,4353.1873043999994,4358.5749124499998,4363.9625205000002,4369.3501285499997,4374.7377366000001,4380.1253446499995,4385.5129526999999,4390.9005607499994,4396.2881687999998,4401.6757768499992,4407.0633848999996,4412.45099295,4417.8386009999995]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":"(L176)*8760","v":3736.9459200000001},3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001,3736.9459200000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"(L177)*8760","v":3484.5002400000003},3602.0911107692309,3719.6819815384615,3837.2728523076926,3954.8637230769232,4072.4545938461538,4190.0454646153848,4307.6363353846154,4425.227206153847,4542.8180769230776,4660.4089476923082,4777.9998184615388,4895.5906892307703,5013.18156,5028.2211046800012,5043.2606493600006,5058.3001940400009,5073.3397387200002,5088.3792833999996,5103.4188280800008,5118.4583727600002,5133.4979174400005,5148.5374621199999,5163.5770068000002,5178.6165514800005,5193.6560961600007,5208.695640840001,5223.7351855200004,5238.7747302000007,5253.814274880001,5268.8538195600004,5283.8933642400016,5298.932908920001,5313.9724536000003]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"(L178)*8760","v":3484.5002400000003},3528.2739600000004,3572.0476799999997,3615.8213999999998,3659.5951200000004,3703.3688400000005,3747.1425600000007,3790.9162799999999,3834.69,3878.4637200000006,3922.2374400000003,3966.01116,4009.7848800000002,4053.5585999999998,4059.6389378999997,4065.7192758000006,4071.7996137000005,4077.8799516000008,4083.9602895000003,4090.0406273999997,4096.1209652999996,4102.2013032000004,4108.2816411000013,4114.3619790000002,4120.4423169000002,4126.5226548000001,4132.6029927,4138.6833305999999,4144.7636685000007,4150.8440064000006,4156.9243443000005,4163.0046822000004,4169.0850201000003,4175.1653580000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":"(L179)*8760","v":3484.5002400000003},3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003,3484.5002400000003]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"(L180)*8760","v":3084.5974800000004},3203.9221569230772,3323.246833846154,3442.5715107692304,3561.8961876923072,3681.2208646153845,3800.5455415384617,3919.8702184615386,4039.1948953846158,4158.5195723076922,4277.8442492307686,4397.1689261538459,4516.4936030769231,4635.8182799999995,4652.0436439800005,4668.2690079599997,4684.4943719400007,4700.719735919999,4716.9450999000001,4733.1704638800002,4749.3958278599994,4765.6211918400004,4781.8465558199996,4798.0719197999997,4814.2972837799998,4830.5226477599999,4846.74801174,4862.9733757200011,4879.1987397000003,4895.4241036799995,4911.6494676600005,4927.8748316399997,4944.1001956200007,4960.3255595999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(L181)*8760","v":3084.5974800000004},3127.2984369230776,3169.9993938461544,3212.7003507692307,3255.4013076923079,3298.1022646153847,3340.8032215384615,3383.5041784615382,3426.205135384615,3468.9060923076922,3511.607049230769,3554.3080061538458,3597.008963076923,3639.7099199999998,3646.0794123599994,3652.44890472,3658.8183970799992,3665.1878894399997,3671.5573817999993,3677.9268741599999,3684.2963665199995,3690.6658588799992,3697.0353512399993,3703.4048435999998,3709.7743359599995,3716.1438283199991,3722.5133206799997,3728.8828130399993,3735.2523053999994,3741.621797759999,3747.9912901199991,3754.3607824799992,3760.7302748399998,3767.0997671999994]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":"(L182)*8760","v":3084.5974800000004},3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004,3084.5974800000004]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"(L183)*8760","v":2555.2919999999999},2673.7507846153844,2792.2095692307694,2910.6683538461539,3029.1271384615384,3147.5859230769233,3266.0447076923078,3384.5034923076923,3502.9622769230768,3621.4210615384618,3739.8798461538458,3858.3386307692308,3976.7974153846153,4095.2561999999998,4111.6372248000007,4128.0182495999998,4144.3992743999997,4160.7802992000006,4177.1613239999997,4193.5423487999997,4209.9233735999987,4226.3043983999996,4242.6854231999996,4259.0664479999996,4275.4474728000005,4291.8284975999995,4308.2095223999995,4324.5905471999995,4340.9715719999995,4357.3525968000004,4373.7336216000003,4390.1146464000003,4406.4956711999994,4422.8766959999994]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"(L184)*8760","v":2555.2919999999999},2595.4909661538459,2635.6899323076923,2675.8888984615387,2716.0878646153847,2756.2868307692306,2796.485796923077,2836.6847630769234,2876.8837292307689,2917.0826953846154,2957.2816615384613,2997.4806276923077,3037.6795938461537,3077.8785600000001,3084.0343171199997,3090.1900742399998,3096.3458313600004,3102.5015884800005,3108.6573456000001,3114.8131027199997,3120.9688598400003,3127.1246169599999,3133.28037408,3139.4361312000001,3145.5918883199997,3151.7476454399998,3157.9034025599999,3164.05915968,3170.2149167999996,3176.3706739200002,3182.5264310400003,3188.6821881599999,3194.83794528,3200.9937024000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":"(L185)*8760","v":2555.2919999999999},2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999,2555.2919999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"(L186)*8760","v":1997.08728},2088.3435692307689,2179.5998584615386,2270.8561476923078,2362.1124369230765,2453.3687261538462,2544.6250153846149,2635.8813046153846,2727.1375938461538,2818.393883076923,2909.6501723076926,3000.9064615384618,3092.162750769231,3183.4190400000002,3197.7444256799999,3212.0698113600006,3226.3951970399999,3240.72058272,3255.0459684000002,3269.3713540800004,3283.6967397599997,3298.0221254400003,3312.3475111200009,3326.6728968000002,3340.9982824800004,3355.3236681600006,3369.6490538400003,3383.97443952,3398.2998252000007,3412.6252108800004,3426.9505965600006,3441.2759822400003,3455.6013679200005,3469.9267536000007]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"(L187)*8760","v":1997.08728},2033.1319846153845,2069.1766892307692,2105.2213938461537,2141.2660984615386,2177.3108030769231,2213.355507692308,2249.4002123076925,2285.444916923077,2321.489621538462,2357.5343261538465,2393.5790307692309,2429.6237353846159,2465.6684400000004,2471.2161939900002,2476.76394798,2482.3117019699998,2487.8594559600006,2493.4072099499999,2498.9549639399997,2504.5027179300005,2510.0504719200003,2515.5982259100001,2521.1459798999999,2526.6937338900002,2532.24148788,2537.7892418699998,2543.3369958600006,2548.8847498500004,2554.4325038399998,2559.98025783,2565.5280118200003,2571.0757658100001,2576.6235197999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":"(L188)*8760","v":1997.08728},1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728,1997.08728]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(L189)*8760","v":1451.64588},1535.4130430769233,1619.180206153846,1702.9473692307693,1786.7145323076925,1870.4816953846153,1954.2488584615382,2038.0160215384612,2121.7831846153849,2205.5503476923077,2289.3175107692305,2373.0846738461537,2456.8518369230769,2540.6189999999997,2553.3220949999995,2566.0251899999998,2578.7282850000001,2591.4313799999995,2604.1344749999998,2616.8375700000001,2629.540665,2642.2437599999998,2654.9468549999997,2667.64995,2680.3530450000003,2693.0561400000001,2705.759235,2718.4623300000003,2731.1654250000001,2743.8685200000004,2756.5716149999998,2769.2747099999997,2781.9778050000004,2794.6809000000003]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"(L190)*8760","v":1451.64588},1481.757369230769,1511.8688584615386,1541.9803476923075,1572.0918369230772,1602.2033261538461,1632.3148153846157,1662.4263046153844,1692.5377938461538,1722.649283076923,1752.7607723076924,1782.8722615384618,1812.9837507692309,1843.0952400000001,1847.7029780999999,1852.3107162000001,1856.9184542999999,1861.5261924000001,1866.1339304999999,1870.7416686000004,1875.3494066999999,1879.9571448000004,1884.5648829000002,1889.1726210000002,1893.7803591000002,1898.3880971999999,1902.9958353000002,1907.6035734,1912.2113115000002,1916.8190496,1921.4267877,1926.0345258,1930.6422639,1935.250002]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":"(L191)*8760","v":1451.64588},1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588,1451.64588]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"(L192)*8760","v":882.46487999999999},960.74626153846145,1039.0276430769231,1117.3090246153843,1195.5904061538461,1273.8717876923076,1352.1531692307692,1430.4345507692306,1508.7159323076924,1586.9973138461539,1665.2786953846153,1743.5600769230768,1821.8414584615384,1900.12284,1910.5735156200003,1921.0241912399999,1931.4748668599998,1941.9255424799999,1952.3762180999997,1962.8268937199998,1973.2775693400001,1983.72824496,1994.1789205800001,2004.6295961999999,2015.08027182,2025.5309474400001,2035.9816230599999,2046.4322986800003,2056.8829743000001,2067.33364992,2077.7843255400003,2088.2350011599997,2098.6856767800004,2109.1363524000003]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"(L193)*8760","v":882.46487999999999},903.77324307692299,925.08160615384622,946.38996923076911,967.69833230769223,989.00669538461534,1010.3150584615385,1031.6234215384616,1052.9317846153847,1074.2401476923078,1095.5485107692307,1116.856873846154,1138.1652369230769,1159.4736,1162.6621524,1165.8507048000001,1169.0392572000001,1172.2278096,1175.4163619999999,1178.6049144000001,1181.7934668,1184.9820192000002,1188.1705716000001,1191.3591240000001,1194.5476764000002,1197.7362288000002,1200.9247812000001,1204.1133336,1207.3018860000002,1210.4904384000001,1213.6789907999998,1216.8675432000002,1220.0560955999999,1223.2446480000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":"(L194)*8760","v":882.46487999999999},882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999,882.46487999999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1 - Low",{"$f":" $S$42*(L293 + L454)","v":1623.2133966249016},1585.5564313796353,1547.8994661343688,1510.2425008891025,1472.5855356438362,1434.9285703985699,1397.2716051533034,1359.6146399080371,1321.9576746627708,1284.3007094175045,1246.643744172238,1208.986778926972,1171.3298136817054,1133.6728484364392,1118.5257336511154,1103.3220307051452,1088.0617395985291,1072.7448603312664,1057.3713929033568,1041.9413373148013,1026.454693565599,1010.9114616557506,995.31164158525633,979.65523335411513,963.94223696232768,948.17265240989354,932.34647969681373,916.46371882308699,900.52436978871356,884.52843259369479,868.47590723802864,852.36679372171625,836.20109204475773,819.97880220715274]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":" $S$42*(L294 + L455)","v":1623.2133966249016},1595.466159075758,1567.7189215266144,1539.9716839774708,{"$f":" $S$42*(P294 + P455)","v":1512.2244464283272},{"$f":" $S$42*(Q294 + Q455)","v":1484.4772088791835},1456.7299713300399,1428.9827337808961,1401.2354962317524,1373.4882586826088,1345.7410211334652,1317.9937835843218,1290.2465460351782,1262.4993084860346,1248.8628269830049,1235.2055587633206,1221.5275038269804,1207.8286621739851,1194.1090338043343,1180.3686187180288,1166.6074169150677,1152.8254283954511,1139.0226531591793,1125.1990912062524,1111.3547425366701,1097.4896071504327,1083.6036850475389,1069.6969762279912,1055.7694806917882,1041.8211984389297,1027.8521294694156,1013.8622737832466,999.85163138042174,985.82020226094198]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":" $S$42*(L295 + L456)","v":1623.2133966249016},1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":" $S$42*(L296 + L457)","v":1623.2133966249016},1585.5564313796353,1547.8994661343688,1510.2425008891025,1472.5855356438362,1434.9285703985699,1397.2716051533034,1359.6146399080371,1321.9576746627708,1284.3007094175045,1246.643744172238,1208.986778926972,1171.3298136817054,1133.6728484364392,1119.4547226217269,1105.151714566045,1090.7638242693936,1076.291051731773,1061.7333969531817,1047.0908599336224,1032.3634406730926,1017.551139171593,1002.653955429124,987.67188944568579,972.60494122127784,957.45311075590041,942.21639804955316,926.89480310223701,911.48832591395046,895.99696648469455,880.42072481446962,864.75960090327396,849.01359475110996,833.18270635797558]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":" $S$42*(L297 + L458)","v":1623.2133966249016},1595.466159075758,1567.7189215266144,1539.9716839774708,1512.2244464283272,1484.4772088791835,1456.7299713300399,1428.9827337808961,1401.2354962317524,1373.4882586826088,1345.7410211334652,1317.9937835843218,1290.2465460351782,1262.4993084860346,1249.3772982202236,1236.2241078794291,1223.0397374636523,1209.824186972892,1196.5774564071492,1183.2995457664233,1169.9904550507147,1156.6501842600228,1143.2787333943486,1129.8761024536909,1116.4422914380505,1102.9773003474268,1089.481129181821,1075.9537779412319,1062.3952466256596,1048.8055352351048,1035.1846437695665,1021.5325722290453,1007.8493206135419,994.13488892305509]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":" $S$42*(L298 + L459)","v":1623.2133966249016},1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":" $S$42*(L299 + L460)","v":1623.2133966249016},1585.5564313796353,1547.8994661343688,1510.2425008891025,1472.5855356438362,1434.9285703985699,1397.2716051533034,1359.6146399080371,1321.9576746627708,1284.3007094175045,1246.643744172238,1208.986778926972,1171.3298136817054,1133.6728484364392,1120.3837115923382,1106.9813984269449,1093.4659089402587,1079.8372431322791,1066.0954010030071,1052.240382552443,1038.2721877805857,1024.1908166874357,1009.9962692729929,995.68854553725703,981.26764548022891,966.73356910190762,952.08631640229328,937.32588738138691,922.45228203918714,907.46550037569523,892.36554239091038,877.15240808483225,861.82609745746186,846.3866105087983]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":" $S$42*(L300 + L461)","v":1623.2133966249016},1595.466159075758,1567.7189215266144,1539.9716839774708,1512.2244464283272,1484.4772088791835,1456.7299713300399,1428.9827337808961,1401.2354962317524,1373.4882586826088,1345.7410211334652,1317.9937835843218,1290.2465460351782,1262.4993084860346,1249.8917694574411,1237.2426569955383,1224.551971100324,1211.8197117717991,1199.0458790099635,1186.2304728148181,1173.3734931863621,1160.4749401245952,1147.5348136295172,1134.5531137011299,1121.5298403394308,1108.4649935444227,1095.3585733161024,1082.210579654472,1069.0210125595311,1055.7898720312796,1042.5171580697177,1029.2028706748447,1015.8470098466621,1002.4495755851682]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":" $S$42*(L301 + L462)","v":1623.2133966249016},1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":" $S$42*(L302 + L463)","v":1623.2133966249016},1585.5564313796353,1547.8994661343688,1510.2425008891025,1472.5855356438362,1434.9285703985699,1397.2716051533034,1359.6146399080371,1321.9576746627708,1284.3007094175045,1246.643744172238,1208.986778926972,1171.3298136817054,1133.6728484364392,1121.3127005629508,1108.811082287845,1096.1679936111238,1083.3834345327866,1070.4574050528333,1057.3899051712647,1044.1809348880797,1030.8304942032785,1017.3385831168613,1003.7052016288287,989.93034973917963,976.01402744791505,961.95623475503396,947.75697166053726,933.41623816442439,918.93403426669579,904.31035996735147,889.54521526639064,874.63860016381432,859.5905146596217]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":" $S$42*(L303 + L464)","v":1623.2133966249016},1595.466159075758,1567.7189215266144,1539.9716839774708,1512.2244464283272,1484.4772088791835,1456.7299713300399,1428.9827337808961,1401.2354962317524,1373.4882586826088,1345.7410211334652,1317.9937835843218,1290.2465460351782,1262.4993084860346,1250.4062406946596,1238.2612061116467,1226.0642047369961,1213.8152365707058,1201.5143016127788,1189.1613998632129,1176.7565313220093,1164.2996959891668,1151.790893864687,1139.2301249485681,1126.6173892408112,1113.9526867414165,1101.2360174503829,1088.4673813677121,1075.6467784934025,1062.7742088274542,1049.8496723698684,1036.8731691206444,1023.8446990797822,1010.7642622472812]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":" $S$42*(L304 + L465)","v":1623.2133966249016},1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":" $S$42*(L305 + L466)","v":1623.2133966249016},1585.5564313796353,1547.8994661343688,1510.2425008891025,1472.5855356438362,1434.9285703985699,1397.2716051533034,1359.6146399080371,1321.9576746627708,1284.3007094175045,1246.643744172238,1208.986778926972,1171.3298136817054,1133.6728484364392,1122.2416895335614,1110.6407661487447,1098.8700782819888,1086.9296259332932,1074.819409102658,1062.539427790085,1050.0896819955722,1037.4701717191201,1024.6808969607291,1011.7218577203993,998.59305399813002,985.29448579392147,971.82615310777442,958.18805593968727,944.38019428966106,930.40256815769624,916.25517754379189,901.9380224479487,887.45110287016587,872.79441881044409]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":" $S$42*(L306 + L467)","v":1623.2133966249016},1595.466159075758,1567.7189215266144,1539.9716839774708,1512.2244464283272,1484.4772088791835,1456.7299713300399,1428.9827337808961,1401.2354962317524,1373.4882586826088,1345.7410211334652,1317.9937835843218,1290.2465460351782,1262.4993084860346,1250.9207119318783,1239.2797552277559,1227.576438373668,1215.8107613696141,1203.9827242155939,1192.0923269116081,1180.139569457657,1168.1244518537399,1156.0469740998567,1143.9071361960073,1131.7049381421923,1119.4403799384118,1107.1134615846649,1094.7241830809521,1082.2725444272744,1069.7585456236302,1057.18218667002,1044.543467566444,1031.8423883129026,1019.0789489093947]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":" $S$42*(L307 + L468)","v":1623.2133966249016},1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":" $S$42*(L308 + L469)","v":1623.2133966249016},1585.5564313796353,1547.8994661343688,1510.2425008891025,1472.5855356438362,1434.9285703985699,1397.2716051533034,1359.6146399080371,1321.9576746627708,1284.3007094175045,1246.643744172238,1208.986778926972,1171.3298136817054,1133.6728484364392,1123.1706785041729,1112.4704500096436,1101.5721629528528,1090.4758173337993,1079.1814131524834,1067.6889504089058,1055.9984291030646,1044.1098492349627,1032.0232108045973,1019.7385138119697,1007.2557582570804,994.57494413992777,981.69607146051385,968.61914021883717,955.34415041489774,941.871102048696,928.1999951202323,914.33082962950607,900.26360557651788,885.99832296126681]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":" $S$42*(L309 + L470)","v":1623.2133966249016},1595.466159075758,1567.7189215266144,1539.9716839774708,1512.2244464283272,1484.4772088791835,1456.7299713300399,1428.9827337808961,1401.2354962317524,1373.4882586826088,1345.7410211334652,1317.9937835843218,1290.2465460351782,1262.4993084860346,1251.4351831690963,1240.2983043438644,1229.088672010339,1217.8062861685207,1206.451146818408,1195.0232539600029,1183.5226075933037,1171.9492077183108,1160.3030543350251,1148.5841474434455,1136.7924870435718,1124.9280731354056,1112.9909057189454,1100.980984794192,1088.8983103611454,1076.7428824198041,1064.5147009701702,1052.2137660122426,1039.8400775460218,1027.3936355715075]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":" $S$42*(L310 + L471)","v":1623.2133966249016},1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":" $S$42*(L311 + L472)","v":1623.2133966249016},1585.5564313796353,1547.8994661343688,1510.2425008891025,1472.5855356438362,1434.9285703985699,1397.2716051533034,1359.6146399080371,1321.9576746627708,1284.3007094175045,1246.643744172238,1208.986778926972,1171.3298136817054,1133.6728484364392,1124.0996674747844,1114.3001338705444,1104.2742476237177,1094.0220087343066,1083.5434172023097,1072.8384730277264,1061.9071762105582,1050.7495267508052,1039.3655246484655,1027.7551699035409,1015.9184625160312,1003.8554024859351,991.56598981325362,979.05022449798719,966.30810654013408,953.33963593969679,940.14481269667363,926.72363681106447,913.07610828286931,899.2022271120893]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":" $S$42*(L312 + L473)","v":1623.2133966249016},1595.466159075758,1567.7189215266144,1539.9716839774708,1512.2244464283272,1484.4772088791835,1456.7299713300399,1428.9827337808961,1401.2354962317524,1373.4882586826088,1345.7410211334652,1317.9937835843218,1290.2465460351782,1262.4993084860346,1251.9496544063138,1241.3168534599731,1230.6009056470111,1219.8018109674281,1208.9195694212233,1197.9541810083981,1186.9056457289512,1175.7739635828837,1164.5591345701944,1153.2611586908843,1141.8800359449524,1130.4157663324006,1118.8683498532264,1107.2377865074325,1095.5240762950161,1083.7272192159796,1071.8472152703216,1059.8840644580423,1047.8377667791419,1035.7083222336205]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":" $S$42*(L313 + L474)","v":1623.2133966249016},1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":" $S$42*(L314 + L475)","v":1623.2133966249016},1585.5564313796353,1547.8994661343688,1510.2425008891025,1472.5855356438362,1434.9285703985699,1397.2716051533034,1359.6146399080371,1321.9576746627708,1284.3007094175045,1246.643744172238,1208.986778926972,1171.3298136817054,1133.6728484364392,1125.028656445395,1116.1298177314438,1106.9763322945821,1097.5682001348123,1087.9054212521346,1077.9879956465475,1067.8159233180515,1057.3892042666466,1046.7078384923343,1035.7718259951116,1024.5811667749811,1013.1358608319416,1001.4359081659934,989.48130877713675,977.27206266537098,964.80816983069701,952.08963027311381,939.11644399262161,925.88861098922143,912.40613126291214]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":" $S$42*(L315 + L476)","v":1623.2133966249016},1595.466159075758,1567.7189215266144,1539.9716839774708,1512.2244464283272,1484.4772088791835,1456.7299713300399,1428.9827337808961,1401.2354962317524,1373.4882586826088,1345.7410211334652,1317.9937835843218,1290.2465460351782,1262.4993084860346,1252.4641256435325,1242.3354025760823,1232.1131392836824,1221.797335766335,1211.3879920240377,1200.8851080567918,1190.2886838645986,1179.5987194474551,1168.8152148053634,1157.9381699383221,1146.9675848463328,1135.9034595293947,1124.7457939875078,1113.4945882206725,1102.149842228888,1090.711556012154,1079.1797295704723,1067.5543629038416,1055.8354560122623,1044.0230088957333]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":" $S$42*(L316 + L477)","v":1623.2133966249016},1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":" $S$42*(L317 + L478)","v":1623.2133966249016},1585.5564313796353,1547.8994661343688,1510.2425008891025,1472.5855356438362,1434.9285703985699,1397.2716051533034,1359.6146399080371,1321.9576746627708,1284.3007094175045,1246.643744172238,1208.986778926972,1171.3298136817054,1133.6728484364392,1125.9576454160072,1117.9595015923435,1109.6784169654479,1101.1143915353196,1092.2674253019604,1083.1375182653692,1073.7246704255454,1064.0288817824896,1054.0501523362025,1043.788482086683,1033.2438710339325,1022.4163191779492,1011.3058265187341,999.91239305628733,988.23601879060823,976.27670372169803,964.03444784955479,951.50925117417989,938.70111369557401,925.61003541373555]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":" $S$42*(L318 + L479)","v":1623.2133966249016},1595.466159075758,1567.7189215266144,1539.9716839774708,1512.2244464283272,1484.4772088791835,1456.7299713300399,1428.9827337808961,1401.2354962317524,1373.4882586826088,1345.7410211334652,1317.9937835843218,1290.2465460351782,1262.4993084860346,1252.9785968807505,1243.353951692191,1233.6253729203543,1223.7928605652419,1213.8564146268527,1203.8160351051879,1193.6717220002456,1183.4234753120274,1173.0712950405327,1162.6151811857615,1152.0551337477139,1141.3911527263892,1130.6232381217892,1119.7513899339124,1108.775608162759,1097.6958928083291,1086.5122438706235,1075.2246613496411,1063.8331452453824,1052.3376955578467]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":" $S$42*(L319 + L480)","v":1623.2133966249016},1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":" $S$42*(L320 + L481)","v":1623.2133966249016},1585.5564313796353,1547.8994661343688,1510.2425008891025,1472.5855356438362,1434.9285703985699,1397.2716051533034,1359.6146399080371,1321.9576746627708,1284.3007094175045,1246.643744172238,1208.986778926972,1171.3298136817054,1133.6728484364392,1126.8866343866189,1119.7891854532431,1112.3805016363121,1104.6605829358261,1096.6294293517847,1088.2870408841884,1079.6334175330383,1070.6685592983315,1061.3924661800702,1051.8051381782543,1041.9065752928825,1031.6967775239555,1021.1757448714739,1010.3434773354368,999.1999749158449,987.74523761269779,975.97926542599555,963.90205835573772,951.51361640192579,938.81393956455793]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":" $S$42*(L321 + L482)","v":1623.2133966249016},1595.466159075758,1567.7189215266144,1539.9716839774708,1512.2244464283272,1484.4772088791835,1456.7299713300399,1428.9827337808961,1401.2354962317524,1373.4882586826088,1345.7410211334652,1317.9937835843218,1290.2465460351782,1262.4993084860346,1253.4930681179694,1244.3725008083002,1235.1376065570269,1225.7883853641495,1216.3248372296678,1206.7469621535822,1197.054760135893,1187.2482311765998,1177.327375275702,1167.2921924332002,1157.1426826490945,1146.8788459233845,1136.5006822560699,1126.0081916471524,1115.4013740966309,1104.680229604505,1093.8447581707744,1082.8949597954406,1071.8308344785016,1060.6523822199599]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":" $S$42*(L322 + L483)","v":1623.2133966249016},1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016,1623.2133966249016]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1 - Low",{"$f":"(L293+L454)*($S$42-1)","v":48.213396624901527},47.094892918096733,45.976389211291931,44.857885504487136,43.739381797682334,42.620878090877547,41.502374384072745,40.38387067726795,39.265366970463148,38.146863263658354,37.028359556853552,35.909855850048757,34.791352143243955,33.67284843643916,33.222942186043369,32.771355129267356,32.318087266111121,31.863138596574654,31.40650912065794,30.948198838361023,30.488207749683855,30.026535854626481,29.563183153188884,29.098149645371048,28.631435331172987,28.163040210594691,27.692964283636186,27.221207550297443,26.747770010578456,26.272651664479277,25.79585251199984,25.317372553140181,24.837211787900305,24.355370216280193]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"(L294+L455)*($S$42-1)","v":48.213396624901527},47.389235998834835,46.565075372768142,45.740914746701449,44.916754120634756,44.092593494568064,43.268432868501371,42.444272242434678,41.620111616367986,40.795950990301293,39.9717903642346,39.147629738167907,38.323469112101215,37.499308486034522,37.094271728304001,36.688617554393517,36.28234596430304,35.875456958032593,35.467950535582162,35.059826696951767,34.651085442141394,34.241726771151043,33.831750683980708,33.421157180630402,33.009946261100119,32.598117925389865,32.185672173499604,31.772609005429409,31.358928421179233,30.944630420749071,30.529715004138925,30.114182171348819,29.698031922378718,29.281264257228653]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":"(L295+L456)*($S$42-1)","v":48.213396624901527},48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"(L296+L457)*($S$42-1)","v":48.213396624901527},47.094892918096733,45.976389211291931,44.857885504487136,43.739381797682334,42.620878090877547,41.502374384072745,40.38387067726795,39.265366970463148,38.146863263658354,37.028359556853552,35.909855850048757,34.791352143243955,33.67284843643916,33.250535424118766,32.825701202228046,32.398345770766966,31.968469129735571,31.536071279133793,31.101152218961715,30.66371194921928,30.223750469906498,29.781267781023374,29.33626388256992,28.88873877454612,28.438692456951983,27.986124929787501,27.531036193052692,27.07342624674752,26.613295090872015,26.150642725426181,25.685469150409975,25.217774365823463,24.747558371666589]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"(L297+L458)*($S$42-1)","v":48.213396624901527},47.389235998834835,46.565075372768142,45.740914746701449,44.916754120634756,44.092593494568064,43.268432868501371,42.444272242434678,41.620111616367986,40.795950990301293,39.9717903642346,39.147629738167907,38.323469112101215,37.499308486034522,37.109552778758427,36.718870947212352,36.327262991396324,35.934728911310316,35.541268706954355,35.146882378328428,34.751569925432541,34.355331348266681,33.958166646830868,33.560075821125082,33.161058871149329,32.76111579690361,32.360246598387945,31.958451275602307,31.555729828546699,31.152082257221128,30.747508561625587,30.342008741760075,29.935582797624622,29.528230729219192]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":"(L298+L459)*($S$42-1)","v":48.213396624901527},48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"(L299+L460)*($S$42-1)","v":48.213396624901527},47.094892918096733,45.976389211291931,44.857885504487136,43.739381797682334,42.620878090877547,41.502374384072745,40.38387067726795,39.265366970463148,38.146863263658354,37.028359556853552,35.909855850048757,34.791352143243955,33.67284843643916,33.27812866219417,32.880047275188737,32.478604275422832,32.073799662896469,31.665633437609653,31.254105599562408,30.839216148754687,30.42096508518652,29.999352408857895,29.574378119768813,29.14604221791928,28.71434470330929,28.279285575938832,27.840864835807942,27.399082482916576,26.953938517264778,26.505432938852515,26.053565747679784,25.598336943746617,25.139746527052978]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"(L300+L461)*($S$42-1)","v":48.213396624901527},47.389235998834835,46.565075372768142,45.740914746701449,44.916754120634756,44.092593494568064,43.268432868501371,42.444272242434678,41.620111616367986,40.795950990301293,39.9717903642346,39.147629738167907,38.323469112101215,37.499308486034522,37.124833829212818,36.749124340031202,36.372180018489594,35.994000864588045,35.614586878326534,35.233938059705096,34.852054408723696,34.46893592538234,34.084582609681014,33.698994461619769,33.312171481198547,32.924113668417405,32.534821023276265,32.144293545775191,31.752531235914162,31.359534093693185,30.965302119112255,30.569835312171353,30.173133672870531,29.775197201209735]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"(L301+L462)*($S$42-1)","v":48.213396624901527},48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"(L302+L463)*($S$42-1)","v":48.213396624901527},47.094892918096733,45.976389211291931,44.857885504487136,43.739381797682334,42.620878090877547,41.502374384072745,40.38387067726795,39.265366970463148,38.146863263658354,37.028359556853552,35.909855850048757,34.791352143243955,33.67284843643916,33.305721900269603,32.934393348149435,32.558862780078705,32.179130196057407,31.795195596085545,31.407058980163121,31.014720348290123,30.618179700466548,30.217437036692406,29.812492356967713,29.403345661292434,28.989996949666597,28.572446222090178,28.150693478563202,27.72473871908565,27.294581943657533,26.860223152278859,26.421662344949599,25.978899521669785,25.531934682439392]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"(L303+L464)*($S$42-1)","v":48.213396624901527},47.389235998834835,46.565075372768142,45.740914746701449,44.916754120634756,44.092593494568064,43.268432868501371,42.444272242434678,41.620111616367986,40.795950990301293,39.9717903642346,39.147629738167907,38.323469112101215,37.499308486034522,37.140114879667244,36.77937773285003,36.417097045582885,36.053272817865761,35.687905049698742,35.320993741081757,34.952538892014843,34.582540502497977,34.210998572531189,33.837913102114442,33.463284091247758,33.087111539931136,32.709395448164564,32.330135815948069,31.949332643281625,31.566985930165227,31.183095676598899,30.797661882582641,30.410684548116436,30.022163673200279]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":"(L304+L465)*($S$42-1)","v":48.213396624901527},48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"(L305+L466)*($S$42-1)","v":48.213396624901527},47.094892918096733,45.976389211291931,44.857885504487136,43.739381797682334,42.620878090877547,41.502374384072745,40.38387067726795,39.265366970463148,38.146863263658354,37.028359556853552,35.909855850048757,34.791352143243955,33.67284843643916,33.333315138344979,32.988739421110111,32.639121284734564,32.284460729218324,31.924757754561384,31.560012360763803,31.190224547825515,30.815394315746548,30.435521664526902,30.050606594166585,29.660649104665573,29.26564919602388,28.865606868241521,28.460522121318451,28.050394955254706,27.635225370050293,27.215013365705182,26.789758942219407,26.359462099592925,25.924122837825774]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"(L306+L467)*($S$42-1)","v":48.213396624901527},47.389235998834835,46.565075372768142,45.740914746701449,44.916754120634756,44.092593494568064,43.268432868501371,42.444272242434678,41.620111616367986,40.795950990301293,39.9717903642346,39.147629738167907,38.323469112101215,37.499308486034522,37.155395930121671,36.809631125668879,36.462014072676169,36.112544771143526,35.761223221070942,35.408049422458433,35.053023375306012,34.696145079613657,34.337414535381363,33.976831742609136,33.61439670129699,33.25010941144491,32.883969873052905,32.51597808612096,32.146134050649103,31.774437766637313,31.400889234085582,31.025488452993926,30.648235423362351,30.269130145190832]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":"(L307+L468)*($S$42-1)","v":48.213396624901527},48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"(L308+L469)*($S$42-1)","v":48.213396624901527},47.094892918096733,45.976389211291931,44.857885504487136,43.739381797682334,42.620878090877547,41.502374384072745,40.38387067726795,39.265366970463148,38.146863263658354,37.028359556853552,35.909855850048757,34.791352143243955,33.67284843643916,33.360908376420376,33.043085494070773,32.719379789390402,32.389791262379219,32.054319913037247,31.712965741364492,31.365728747360905,31.01260893102657,30.653606292361403,30.288720831365445,29.917952548038716,29.541301442381155,29.158767514392832,28.770350764073701,28.376051191423759,27.975868796443027,27.569803579131509,27.157855539489187,26.740024677516082,26.316310993212166]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(L309+L470)*($S$42-1)","v":48.213396624901527},47.389235998834835,46.565075372768142,45.740914746701449,44.916754120634756,44.092593494568064,43.268432868501371,42.444272242434678,41.620111616367986,40.795950990301293,39.9717903642346,39.147629738167907,38.323469112101215,37.499308486034522,37.170676980576076,36.839884518487708,36.506931099769425,36.171816724421241,35.834541392443114,35.495105103835094,35.153507858597152,34.809749656729274,34.463830498231502,34.115750383103801,33.765509311346172,33.413107282958649,33.058544297941197,32.70182035629383,32.342935458016555,31.981889603109337,31.618682791572219,31.253315023405175,30.885786298608231,30.516096617181365]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":"(L310+L471)*($S$42-1)","v":48.213396624901527},48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"(L311+L472)*($S$42-1)","v":48.213396624901527},47.094892918096733,45.976389211291931,44.857885504487136,43.739381797682334,42.620878090877547,41.502374384072745,40.38387067726795,39.265366970463148,38.146863263658354,37.028359556853552,35.909855850048757,34.791352143243955,33.67284843643916,33.38850161449578,33.097431567031492,32.799638294046261,32.495121795540157,32.183882071513132,31.865919121965177,31.541232946896326,31.209823546306588,30.871690920195906,30.526835068564338,30.17525599141187,29.816953688738465,29.451928160544153,29.080179406828954,28.701707427592805,28.316512222835794,27.924593792557857,27.525952136759003,27.120587255439222,26.708499148598552]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"(L312+L473)*($S$42-1)","v":48.213396624901527},47.389235998834835,46.565075372768142,45.740914746701449,44.916754120634756,44.092593494568064,43.268432868501371,42.444272242434678,41.620111616367986,40.795950990301293,39.9717903642346,39.147629738167907,38.323469112101215,37.499308486034522,37.185958031030474,36.87013791130655,36.551848126862716,36.231088677698978,35.907859563815322,35.582160785211776,35.253992341888306,34.923354233844947,34.590246461081662,34.254669023598488,33.916621921395389,33.576105154472422,33.233118722829502,32.887662626466728,32.539736865384008,32.189341439581405,31.836476349058895,31.48114159381646,31.123337173854136,30.763063089171904]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":"(L313+L474)*($S$42-1)","v":48.213396624901527},48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"(L314+L475)*($S$42-1)","v":48.213396624901527},47.094892918096733,45.976389211291931,44.857885504487136,43.739381797682334,42.620878090877547,41.502374384072745,40.38387067726795,39.265366970463148,38.146863263658354,37.028359556853552,35.909855850048757,34.791352143243955,33.67284843643916,33.416094852571149,33.151777639992169,32.879896798702113,32.600452328701046,32.313444229988981,32.01887250256587,31.71673714643174,31.407038161586577,31.089775548030428,30.764949305763214,30.432559434784995,30.092605935095747,29.745088806695478,29.390008049584193,29.027363663761871,28.657155649228542,28.279384005984177,27.894048734028779,27.501149833362376,27.100687303984945]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"(L315+L476)*($S$42-1)","v":48.213396624901527},47.389235998834835,46.565075372768142,45.740914746701449,44.916754120634756,44.092593494568064,43.268432868501371,42.444272242434678,41.620111616367986,40.795950990301293,39.9717903642346,39.147629738167907,38.323469112101215,37.499308486034522,37.2012390814849,36.900391304125399,36.596765153955971,36.2903606309767,35.981177735187501,35.669216466588409,35.354476825179461,35.036958810960577,34.716662423931822,34.393587664093147,34.0677345314446,33.739103025986161,33.407693147717829,33.073504896639605,32.736538272751481,32.396793276053444,32.054269906545535,31.708968164227738,31.360888049100048,31.01002956116244]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":"(L316+L477)*($S$42-1)","v":48.213396624901527},48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(L317+L478)*($S$42-1)","v":48.213396624901527},47.094892918096733,45.976389211291931,44.857885504487136,43.739381797682334,42.620878090877547,41.502374384072745,40.38387067726795,39.265366970463148,38.146863263658354,37.028359556853552,35.909855850048757,34.791352143243955,33.67284843643916,33.443688090646567,33.206123712952852,32.960155303357993,32.705782861861977,32.443006388464852,32.171825883166591,31.892241345967168,31.604252776866616,31.307860175864935,31.003063542962103,30.689862878158163,30.368258181453061,30.038249452846824,29.69983669233946,29.353019899930942,28.997799075621316,28.634174219410518,28.262145331298587,27.881712411285552,27.492875459371358]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"(L318+L479)*($S$42-1)","v":48.213396624901527},47.389235998834835,46.565075372768142,45.740914746701449,44.916754120634756,44.092593494568064,43.268432868501371,42.444272242434678,41.620111616367986,40.795950990301293,39.9717903642346,39.147629738167907,38.323469112101215,37.499308486034522,37.216520131939305,36.930644696944235,36.641682181049262,36.349632584254429,36.054495906559694,35.756272147965106,35.454961308470608,35.150563388076236,34.843078386781983,34.532506304587855,34.218847141493832,33.902100897499913,33.582267572606149,33.259347166812482,32.933339680118934,32.604245112525504,32.272063464032207,31.936794734639019,31.598438924345952,31.256996033152991]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":"(L319+L480)*($S$42-1)","v":48.213396624901527},48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"(L320+L481)*($S$42-1)","v":48.213396624901527},47.094892918096733,45.976389211291931,44.857885504487136,43.739381797682334,42.620878090877547,41.502374384072745,40.38387067726795,39.265366970463148,38.146863263658354,37.028359556853552,35.909855850048757,34.791352143243955,33.67284843643916,33.471281328721979,33.260469785913536,33.040413808013838,32.811113395022893,32.572568546940687,32.32477926376724,32.067745545502575,31.801467392146616,31.525944803699421,31.241177780160996,30.947166321531295,30.64391042781034,30.331410098998145,30.009665335094692,29.678676136100002,29.33844250201405,28.988964432836852,28.630241928568388,28.262274989208702,27.885063614757737]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"(L321+L482)*($S$42-1)","v":48.213396624901527},47.389235998834835,46.565075372768142,45.740914746701449,44.916754120634756,44.092593494568064,43.268432868501371,42.444272242434678,41.620111616367986,40.795950990301293,39.9717903642346,39.147629738167907,38.323469112101215,37.499308486034522,37.231801182393738,36.960898089763084,36.68659920814256,36.408904537532166,36.127814077931895,35.84332782934176,35.555445791761763,35.264167965191895,34.96949434963215,34.671424945082535,34.36995975154305,34.065098769013687,33.756841997494448,33.445189436985366,33.130141087486415,32.811696948997579,32.489857021518866,32.164621305050304,31.835989799591836,31.503962505143534]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":"(L322+L483)*($S$42-1)","v":48.213396624901527},48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527,48.213396624901527]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Low",1575,1538.4615384615386,1501.9230769230769,1465.3846153846155,1428.8461538461538,1392.3076923076924,1355.7692307692307,1319.2307692307693,1282.6923076923076,1246.1538461538462,1209.6153846153845,1173.0769230769231,1136.5384615384614,1100,1085.302791465072,1070.5506755758779,1055.7436523324179,1040.8817217346918,1025.9648837826987,1010.9931384764403,995.96648581591501,980.88492580112415,965.74845843206742,950.55708370874413,935.31080163115473,920.00961219929889,904.6535154131775,889.24251127278956,873.77659977813505,858.25578092921546,842.68005472602874,827.04942116857603,811.36388025685744,795.62343199087252]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",1575,1548.0769230769231,1521.1538461538462,1494.2307692307693,1467.3076923076924,1440.3846153846155,1413.4615384615386,1386.5384615384614,1359.6153846153845,1332.6923076923076,1305.7692307692307,1278.8461538461538,1251.9230769230769,1225,1211.7685552547009,1198.5169412089272,1185.2451578626774,1171.9532052159525,1158.6410832687523,1145.3087920210769,1131.9563314729262,1118.5837016243001,1105.1909024751985,1091.777934025622,1078.3447962755699,1064.8914892250427,1051.4180128740393,1037.9243672225618,1024.4105522706091,1010.8765680181806,997.32241446527655,983.74809161189773,970.153599458043,956.53893800371338]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",1575,1538.4615384615386,1501.9230769230769,1465.3846153846155,1428.8461538461538,1392.3076923076924,1355.7692307692307,1319.2307692307693,1282.6923076923076,1246.1538461538462,1209.6153846153845,1173.0769230769231,1136.5384615384614,1100,1086.204187197608,1072.3260133638171,1058.3654784986265,1044.3225826020375,1030.197325674048,1015.9897077146605,1001.6997287238732,987.32738870168657,972.87268764810062,958.33562556311585,943.7162024467317,929.01441829894839,914.23027311976568,899.36376690918428,884.41489966720292,869.38367139382251,854.2700820890434,839.07413175286399,823.79582038528645,808.43514798630895]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",1575,1548.0769230769231,1521.1538461538462,1494.2307692307693,1467.3076923076924,1440.3846153846155,1413.4615384615386,1386.5384615384614,1359.6153846153845,1332.6923076923076,1305.7692307692307,1278.8461538461538,1251.9230769230769,1225,1212.2677454414652,1199.5052369322168,1186.712474472256,1173.8894580615818,1161.0361877001949,1148.1526633880949,1135.2388851252822,1122.2948529117562,1109.3205667475177,1096.3160266325658,1083.2812325669011,1070.2161845505232,1057.1208825834331,1043.9953266656296,1030.839516797113,1017.6534529778836,1004.437135207941,991.1905634872852,977.91373781591722,964.60665819383587]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",1575,1538.4615384615386,1501.9230769230769,1465.3846153846155,1428.8461538461538,1392.3076923076924,1355.7692307692307,1319.2307692307693,1282.6923076923076,1246.1538461538462,1209.6153846153845,1173.0769230769231,1136.5384615384614,1100,1087.105582930144,1074.1013511517563,1060.9873046648358,1047.7634434693828,1034.4297675653975,1020.9862769528806,1007.4329716318309,993.7698516022491,979.99691686413496,966.11416741748826,952.12160326230958,938.01922439859834,923.80703082635443,909.485022545579,895.05319955627056,880.51156185843047,865.86010945205783,851.0988423371524,836.22776051371522,821.24686398174526]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",1575,1548.0769230769231,1521.1538461538462,1494.2307692307693,1467.3076923076924,1440.3846153846155,1413.4615384615386,1386.5384615384614,1359.6153846153845,1332.6923076923076,1305.7692307692307,1278.8461538461538,1251.9230769230769,1225,1212.7669356282283,1200.4935326555071,1188.1797910818343,1175.825710907211,1163.4312921316371,1150.9965347551131,1138.5214387776384,1126.0060041992128,1113.4502310198361,1100.8541192395101,1088.2176688582324,1075.5408798760052,1062.8237522928262,1050.0662861086969,1037.2684813236169,1024.4303379375865,1011.5518559506055,998.63303536267335,985.67387617379154,972.67437838395847]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",1575,1538.4615384615386,1501.9230769230769,1465.3846153846155,1428.8461538461538,1392.3076923076924,1355.7692307692307,1319.2307692307693,1282.6923076923076,1246.1538461538462,1209.6153846153845,1173.0769230769231,1136.5384615384614,1100,1088.0069786626811,1075.8766889396957,1063.6091308310451,1051.2043043367291,1038.6622094567479,1025.9828461911015,1013.1662145397895,1000.2123145028119,987.12114608016884,973.89270927186101,960.52700407788723,947.02403049824841,933.38378853294375,919.60627818197406,905.69149944533876,891.6394523230382,877.4501368150726,863.12355292144105,848.65970064214457,834.05857997718226]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",1575,1548.0769230769231,1521.1538461538462,1494.2307692307693,1467.3076923076924,1440.3846153846155,1413.4615384615386,1386.5384615384614,1359.6153846153845,1332.6923076923076,1305.7692307692307,1278.8461538461538,1251.9230769230769,1225,1213.2661258149924,1201.4818283787968,1189.6471076914131,1177.7619637528401,1165.8263965630802,1153.8404061221311,1141.8039924299944,1129.7171554866688,1117.5798952921557,1105.3922118464536,1093.1541051495635,1080.8655752014854,1068.5266220022183,1056.137245551764,1043.6974458501209,1031.2072228972891,1018.6665766932693,1006.0755072380617,993.43401453166575,980.74209857408096]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",1575,1538.4615384615386,1501.9230769230769,1465.3846153846155,1428.8461538461538,1392.3076923076924,1355.7692307692307,1319.2307692307693,1282.6923076923076,1246.1538461538462,1209.6153846153845,1173.0769230769231,1136.5384615384614,1100,1088.9083743952165,1077.6520267276346,1066.2309569972542,1054.6451652040748,1042.8946513480967,1030.9794154293213,1018.8994574477466,1006.6547774033736,994.24537529620227,981.67125112623273,968.93240489346442,956.02883659789757,942.96054623953285,929.72753381836878,916.3297993344064,902.76734278764593,889.04016417808668,875.14826350572935,861.09164077057289,846.87029597261835]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",1575,1548.0769230769231,1521.1538461538462,1494.2307692307693,1467.3076923076924,1440.3846153846155,1413.4615384615386,1386.5384615384614,1359.6153846153845,1332.6923076923076,1305.7692307692307,1278.8461538461538,1251.9230769230769,1225,1213.7653160017567,1202.4701241020871,1191.1144243009919,1179.6982165984705,1168.221500994523,1156.6842774891497,1145.0865460823509,1133.4283067741262,1121.7095595644753,1109.9303044533981,1098.0905414408953,1086.1902705269667,1074.2294917116121,1062.2082049948312,1050.1264103766252,1037.984107856993,1025.7812974359344,1013.5179791134501,1001.1941528895402,988.8098187642039]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",1575,1538.4615384615386,1501.9230769230769,1465.3846153846155,1428.8461538461538,1392.3076923076924,1355.7692307692307,1319.2307692307693,1282.6923076923076,1246.1538461538462,1209.6153846153845,1173.0769230769231,1136.5384615384614,1100,1089.8097701277525,1079.4273645155729,1068.8527831634624,1058.0860260714201,1047.1270932394461,1035.9759846675413,1024.6327003557037,1013.0972403039361,1001.3696045122358,989.44979298060423,977.33780570904173,965.03364269754661,952.53730394612103,939.84878945476351,926.96809922347393,913.89523325225298,900.63019154110077,887.17297409001685,873.52358089900179,859.68201196805467]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",1575,1548.0769230769231,1521.1538461538462,1494.2307692307693,1467.3076923076924,1440.3846153846155,1413.4615384615386,1386.5384615384614,1359.6153846153845,1332.6923076923076,1305.7692307692307,1278.8461538461538,1251.9230769230769,1225,1214.2645061885203,1203.4584198253767,1192.5817409105696,1181.6344694440995,1170.616605425965,1159.5281488561677,1148.3690997347067,1137.1394580615815,1125.8392238367935,1114.4683970603417,1103.0269777322255,1091.5149658524469,1079.9323614210043,1068.2791644378981,1056.5553749031287,1044.7609928166949,1032.8960181785981,1020.9604509888374,1008.9542912474136,996.87753895432616]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",1575,1538.4615384615386,1501.9230769230769,1465.3846153846155,1428.8461538461538,1392.3076923076924,1355.7692307692307,1319.2307692307693,1282.6923076923076,1246.1538461538462,1209.6153846153845,1173.0769230769231,1136.5384615384614,1100,1090.7111658602887,1081.202702303513,1071.4746093296715,1061.5268869387664,1051.3595351307965,1040.9725539057613,1030.3659432636618,1019.5397032044986,1008.4938337282696,997.22833483497664,985.74320652461938,974.03844879719668,962.11406165270944,949.97004509115823,937.60639911254123,925.02312371686105,912.22021890411577,899.19768467430549,885.95552102743011,872.49372796349076]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",1575,1548.0769230769231,1521.1538461538462,1494.2307692307693,1467.3076923076924,1440.3846153846155,1413.4615384615386,1386.5384615384614,1359.6153846153845,1332.6923076923076,1305.7692307692307,1278.8461538461538,1251.9230769230769,1225,1214.7636963752834,1204.4467155486666,1194.0490575201484,1183.570722289729,1173.0117098574081,1162.3720202231864,1151.6516533870629,1140.8506093490387,1129.9688881091126,1119.0064896672857,1107.9634140235571,1096.8396611779283,1085.635231130397,1074.3501238809658,1062.9843394296322,1051.5378777763983,1040.0107389212628,1028.4029228642257,1016.7144296052878,1004.9452591444486]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",1575,1538.4615384615386,1501.9230769230769,1465.3846153846155,1428.8461538461538,1392.3076923076924,1355.7692307692307,1319.2307692307693,1282.6923076923076,1246.1538461538462,1209.6153846153845,1173.0769230769231,1136.5384615384614,1100,1091.6125615928238,1082.9780400914517,1074.0964354958801,1064.9677478061112,1055.5919770221456,1045.9691231439815,1036.0991861716197,1025.9821661050601,1015.6180629443038,1005.0068766893485,994.14860734019612,983.04325489684584,971.69081935929796,960.09130072755261,948.24469900160909,936.15101418146844,923.81024626712963,911.22239525859288,898.387461155859,885.30544395892719]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",1575,1548.0769230769231,1521.1538461538462,1494.2307692307693,1467.3076923076924,1440.3846153846155,1413.4615384615386,1386.5384615384614,1359.6153846153845,1332.6923076923076,1305.7692307692307,1278.8461538461538,1251.9230769230769,1225,1215.2628865620477,1205.4350112719569,1195.5163741297263,1185.5069751353583,1175.4068142888502,1165.2158915902035,1154.9342070394191,1144.5617606364945,1134.0985523814315,1123.544582274229,1112.8998503148882,1102.1643565034085,1091.3381008397901,1080.4210833240329,1069.4133039561366,1058.3147627361006,1047.1254596639267,1035.8453947396138,1024.4745679631621,1013.0129793345709]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",1575,1538.4615384615386,1501.9230769230769,1465.3846153846155,1428.8461538461538,1392.3076923076924,1355.7692307692307,1319.2307692307693,1282.6923076923076,1246.1538461538462,1209.6153846153845,1173.0769230769231,1136.5384615384614,1100,1092.5139573253605,1084.7533778793907,1076.7182616620898,1068.4086086734576,1059.8244189134955,1050.9656923822026,1041.8324290795781,1032.424629005623,1022.7422921603376,1012.7854185437209,1002.5540081557742,992.04806099649613,981.26757706588728,970.2125563639479,958.8829988906773,947.27890464607674,935.40027363014428,923.2471058428813,910.81940128428846,898.11715995436418]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",1575,1548.0769230769231,1521.1538461538462,1494.2307692307693,1467.3076923076924,1440.3846153846155,1413.4615384615386,1386.5384615384614,1359.6153846153845,1332.6923076923076,1305.7692307692307,1278.8461538461538,1251.9230769230769,1225,1215.7620767488113,1206.4233069952468,1196.9836907393051,1187.4432279809876,1177.8019187202931,1168.0597629572228,1158.2167606917751,1148.2729119239511,1138.2282166537507,1128.0826748811737,1117.83628660622,1107.4890518288894,1097.0409705491832,1086.4920427671,1075.8422684826401,1065.0916476958037,1054.2401804065912,1043.287866615002,1032.2347063210364,1021.0806995246937]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",1575,1538.4615384615386,1501.9230769230769,1465.3846153846155,1428.8461538461538,1392.3076923076924,1355.7692307692307,1319.2307692307693,1282.6923076923076,1246.1538461538462,1209.6153846153845,1173.0769230769231,1136.5384615384614,1100,1093.4153530578969,1086.5287156673296,1079.3400878282982,1071.8494695408033,1064.0568608048441,1055.9622616204213,1047.5656719875358,1038.8670919061849,1029.8665213763707,1020.5639603980933,1010.9594089713513,1001.0528670961452,990.84433477247569,980.33381200034205,969.52129877974494,958.40679511068379,946.99030099315871,935.27181642716937,923.25134141271712,910.92887594980016]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",1575,1548.0769230769231,1521.1538461538462,1494.2307692307693,1467.3076923076924,1440.3846153846155,1413.4615384615386,1386.5384615384614,1359.6153846153845,1332.6923076923076,1305.7692307692307,1278.8461538461538,1251.9230769230769,1225,1216.2612669355756,1207.4116027185371,1198.4510073488843,1189.3794808266173,1180.1970231517359,1170.9036343242406,1161.4993143441313,1151.9840632114078,1142.3578809260698,1132.6207674881177,1122.7727228975514,1112.8137471543707,1102.7438402585756,1092.563002210167,1082.2712330091445,1071.8685326555074,1061.3549011492555,1050.7303384903903,1039.9948446789099,1029.1484197148163]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575,1575]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1 - Low",43.56,42.853846153846156,42.14769230769231,41.441538461538464,40.735384615384618,40.029230769230772,39.323076923076925,38.616923076923079,37.910769230769233,37.204615384615387,36.498461538461541,35.792307692307695,35.086153846153849,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",43.56,43.205384615384624,42.850769230769238,42.496153846153852,42.141538461538467,41.786923076923081,41.432307692307695,41.07769230769231,40.723076923076931,40.368461538461538,40.01384615384616,39.659230769230774,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",43.56,42.853846153846156,42.14769230769231,41.441538461538464,40.735384615384618,40.029230769230772,39.323076923076925,38.616923076923079,37.910769230769233,37.204615384615387,36.498461538461541,35.792307692307695,35.086153846153849,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",43.56,43.205384615384624,42.850769230769238,42.496153846153852,42.141538461538467,41.786923076923081,41.432307692307695,41.07769230769231,40.723076923076931,40.368461538461538,40.01384615384616,39.659230769230774,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",43.56,42.853846153846156,42.14769230769231,41.441538461538464,40.735384615384618,40.029230769230772,39.323076923076925,38.616923076923079,37.910769230769233,37.204615384615387,36.498461538461541,35.792307692307695,35.086153846153849,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",43.56,43.205384615384624,42.850769230769238,42.496153846153852,42.141538461538467,41.786923076923081,41.432307692307695,41.07769230769231,40.723076923076931,40.368461538461538,40.01384615384616,39.659230769230774,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",43.56,42.853846153846156,42.14769230769231,41.441538461538464,40.735384615384618,40.029230769230772,39.323076923076925,38.616923076923079,37.910769230769233,37.204615384615387,36.498461538461541,35.792307692307695,35.086153846153849,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",43.56,43.205384615384624,42.850769230769238,42.496153846153852,42.141538461538467,41.786923076923081,41.432307692307695,41.07769230769231,40.723076923076931,40.368461538461538,40.01384615384616,39.659230769230774,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",43.56,42.853846153846156,42.14769230769231,41.441538461538464,40.735384615384618,40.029230769230772,39.323076923076925,38.616923076923079,37.910769230769233,37.204615384615387,36.498461538461541,35.792307692307695,35.086153846153849,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",43.56,43.205384615384624,42.850769230769238,42.496153846153852,42.141538461538467,41.786923076923081,41.432307692307695,41.07769230769231,40.723076923076931,40.368461538461538,40.01384615384616,39.659230769230774,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",43.56,42.853846153846156,42.14769230769231,41.441538461538464,40.735384615384618,40.029230769230772,39.323076923076925,38.616923076923079,37.910769230769233,37.204615384615387,36.498461538461541,35.792307692307695,35.086153846153849,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",43.56,43.205384615384624,42.850769230769238,42.496153846153852,42.141538461538467,41.786923076923081,41.432307692307695,41.07769230769231,40.723076923076931,40.368461538461538,40.01384615384616,39.659230769230774,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",43.56,42.853846153846156,42.14769230769231,41.441538461538464,40.735384615384618,40.029230769230772,39.323076923076925,38.616923076923079,37.910769230769233,37.204615384615387,36.498461538461541,35.792307692307695,35.086153846153849,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",43.56,43.205384615384624,42.850769230769238,42.496153846153852,42.141538461538467,41.786923076923081,41.432307692307695,41.07769230769231,40.723076923076931,40.368461538461538,40.01384615384616,39.659230769230774,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",43.56,42.853846153846156,42.14769230769231,41.441538461538464,40.735384615384618,40.029230769230772,39.323076923076925,38.616923076923079,37.910769230769233,37.204615384615387,36.498461538461541,35.792307692307695,35.086153846153849,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",43.56,43.205384615384624,42.850769230769238,42.496153846153852,42.141538461538467,41.786923076923081,41.432307692307695,41.07769230769231,40.723076923076931,40.368461538461538,40.01384615384616,39.659230769230774,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",43.56,42.853846153846156,42.14769230769231,41.441538461538464,40.735384615384618,40.029230769230772,39.323076923076925,38.616923076923079,37.910769230769233,37.204615384615387,36.498461538461541,35.792307692307695,35.086153846153849,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",43.56,43.205384615384624,42.850769230769238,42.496153846153852,42.141538461538467,41.786923076923081,41.432307692307695,41.07769230769231,40.723076923076931,40.368461538461538,40.01384615384616,39.659230769230774,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",43.56,42.853846153846156,42.14769230769231,41.441538461538464,40.735384615384618,40.029230769230772,39.323076923076925,38.616923076923079,37.910769230769233,37.204615384615387,36.498461538461541,35.792307692307695,35.086153846153849,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",43.56,43.205384615384624,42.850769230769238,42.496153846153852,42.141538461538467,41.786923076923081,41.432307692307695,41.07769230769231,40.723076923076931,40.368461538461538,40.01384615384616,39.659230769230774,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56,43.56]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions",{"$f":"'WACC Calc'!B342","v":"Inflation Rate"},{"$f":"'WACC Calc'!F342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM342","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B343","v":"Interest Rate Nominal - Low"},{"$f":"'WACC Calc'!F343","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G343","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H343","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I343","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J343","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K343","v":6.046091E-2},{"$f":"'WACC Calc'!L343","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M343","v":6.058852E-2},{"$f":"'WACC Calc'!N343","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O343","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P343","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q343","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R343","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S343","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T343","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U343","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V343","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W343","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X343","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y343","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z343","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA343","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB343","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC343","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD343","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE343","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF343","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG343","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH343","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI343","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ343","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK343","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL343","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM343","v":5.9082639999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B344","v":"Interest Rate Nominal - Mid"},{"$f":"'WACC Calc'!F344","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G344","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H344","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I344","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J344","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K344","v":6.046091E-2},{"$f":"'WACC Calc'!L344","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M344","v":6.058852E-2},{"$f":"'WACC Calc'!N344","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O344","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P344","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q344","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R344","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S344","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T344","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U344","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V344","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W344","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X344","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y344","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z344","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA344","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB344","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC344","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD344","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE344","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF344","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG344","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH344","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI344","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ344","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK344","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL344","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM344","v":5.9082639999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B345","v":"Interest Rate Nominal - Constant"},{"$f":"'WACC Calc'!F345","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G345","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H345","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I345","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J345","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K345","v":6.046091E-2},{"$f":"'WACC Calc'!L345","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M345","v":6.058852E-2},{"$f":"'WACC Calc'!N345","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O345","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P345","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q345","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R345","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S345","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T345","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U345","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V345","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W345","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X345","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y345","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z345","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA345","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB345","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC345","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD345","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE345","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF345","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG345","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH345","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI345","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ345","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK345","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL345","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM345","v":5.9082639999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B346","v":"Calculated Interest Rate Real - Low"},{"$f":"'WACC Calc'!F346","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G346","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H346","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I346","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J346","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K346","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L346","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M346","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N346","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O346","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P346","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q346","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R346","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S346","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T346","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U346","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V346","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W346","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X346","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y346","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z346","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA346","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB346","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC346","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD346","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE346","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF346","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG346","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH346","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI346","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ346","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK346","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL346","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM346","v":3.3251356097561136E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B347","v":"Calculated Interest Rate Real - Mid"},{"$f":"'WACC Calc'!F347","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G347","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H347","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I347","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J347","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K347","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L347","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M347","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N347","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O347","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P347","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q347","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R347","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S347","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T347","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U347","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V347","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W347","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X347","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y347","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z347","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA347","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB347","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC347","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD347","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE347","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF347","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG347","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH347","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI347","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ347","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK347","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL347","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM347","v":3.3251356097561136E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B348","v":"Calculated Interest Rate Real - Constant"},{"$f":"'WACC Calc'!F348","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G348","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H348","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I348","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J348","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K348","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L348","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M348","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N348","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O348","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P348","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q348","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R348","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S348","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T348","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U348","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V348","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W348","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X348","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y348","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z348","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA348","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB348","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC348","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD348","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE348","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF348","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG348","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH348","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI348","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ348","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK348","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL348","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM348","v":3.3251356097561136E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B349","v":"Interest During Construction  - Nominal"},{"$f":"'WACC Calc'!F349","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G349","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H349","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I349","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J349","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K349","v":6.046091E-2},{"$f":"'WACC Calc'!L349","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M349","v":6.058852E-2},{"$f":"'WACC Calc'!N349","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O349","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P349","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q349","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R349","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S349","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T349","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U349","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V349","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W349","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X349","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y349","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z349","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA349","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB349","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC349","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD349","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE349","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF349","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG349","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH349","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI349","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ349","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK349","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL349","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM349","v":5.9082639999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B350","v":"Rate of Return on Equity Nominal - Low"},{"$f":"'WACC Calc'!F350","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G350","v":0.10305106},{"$f":"'WACC Calc'!H350","v":0.11000505000000001},{"$f":"'WACC Calc'!I350","v":0.11259182000000001},{"$f":"'WACC Calc'!J350","v":0.11256482000000001},{"$f":"'WACC Calc'!K350","v":0.11224855},{"$f":"'WACC Calc'!L350","v":0.11199609000000001},{"$f":"'WACC Calc'!M350","v":0.11209051},{"$f":"'WACC Calc'!N350","v":0.11214176000000001},{"$f":"'WACC Calc'!O350","v":0.11204269},{"$f":"'WACC Calc'!P350","v":0.11201256000000001},{"$f":"'WACC Calc'!Q350","v":0.11203352},{"$f":"'WACC Calc'!R350","v":0.11200473},{"$f":"'WACC Calc'!S350","v":0.11197456},{"$f":"'WACC Calc'!T350","v":0.11200802000000001},{"$f":"'WACC Calc'!U350","v":0.11206550000000001},{"$f":"'WACC Calc'!V350","v":0.11218883000000002},{"$f":"'WACC Calc'!W350","v":0.11224525},{"$f":"'WACC Calc'!X350","v":0.11220646000000001},{"$f":"'WACC Calc'!Y350","v":0.11222635},{"$f":"'WACC Calc'!Z350","v":0.11230738000000001},{"$f":"'WACC Calc'!AA350","v":0.11234888000000001},{"$f":"'WACC Calc'!AB350","v":0.11245556000000001},{"$f":"'WACC Calc'!AC350","v":0.11254224000000002},{"$f":"'WACC Calc'!AD350","v":0.11253830000000001},{"$f":"'WACC Calc'!AE350","v":0.11248714000000001},{"$f":"'WACC Calc'!AF350","v":0.11242018000000001},{"$f":"'WACC Calc'!AG350","v":0.11233703},{"$f":"'WACC Calc'!AH350","v":0.11233332000000001},{"$f":"'WACC Calc'!AI350","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ350","v":0.11242062},{"$f":"'WACC Calc'!AK350","v":0.11242921},{"$f":"'WACC Calc'!AL350","v":0.11245795},{"$f":"'WACC Calc'!AM350","v":0.11253994}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B351","v":"Rate of Return on Equity Nominal - Mid"},{"$f":"'WACC Calc'!F351","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G351","v":0.10305106},{"$f":"'WACC Calc'!H351","v":0.11000505000000001},{"$f":"'WACC Calc'!I351","v":0.11259182000000001},{"$f":"'WACC Calc'!J351","v":0.11256482000000001},{"$f":"'WACC Calc'!K351","v":0.11224855},{"$f":"'WACC Calc'!L351","v":0.11199609000000001},{"$f":"'WACC Calc'!M351","v":0.11209051},{"$f":"'WACC Calc'!N351","v":0.11214176000000001},{"$f":"'WACC Calc'!O351","v":0.11204269},{"$f":"'WACC Calc'!P351","v":0.11201256000000001},{"$f":"'WACC Calc'!Q351","v":0.11203352},{"$f":"'WACC Calc'!R351","v":0.11200473},{"$f":"'WACC Calc'!S351","v":0.11197456},{"$f":"'WACC Calc'!T351","v":0.11200802000000001},{"$f":"'WACC Calc'!U351","v":0.11206550000000001},{"$f":"'WACC Calc'!V351","v":0.11218883000000002},{"$f":"'WACC Calc'!W351","v":0.11224525},{"$f":"'WACC Calc'!X351","v":0.11220646000000001},{"$f":"'WACC Calc'!Y351","v":0.11222635},{"$f":"'WACC Calc'!Z351","v":0.11230738000000001},{"$f":"'WACC Calc'!AA351","v":0.11234888000000001},{"$f":"'WACC Calc'!AB351","v":0.11245556000000001},{"$f":"'WACC Calc'!AC351","v":0.11254224000000002},{"$f":"'WACC Calc'!AD351","v":0.11253830000000001},{"$f":"'WACC Calc'!AE351","v":0.11248714000000001},{"$f":"'WACC Calc'!AF351","v":0.11242018000000001},{"$f":"'WACC Calc'!AG351","v":0.11233703},{"$f":"'WACC Calc'!AH351","v":0.11233332000000001},{"$f":"'WACC Calc'!AI351","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ351","v":0.11242062},{"$f":"'WACC Calc'!AK351","v":0.11242921},{"$f":"'WACC Calc'!AL351","v":0.11245795},{"$f":"'WACC Calc'!AM351","v":0.11253994}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B352","v":"Rate of Return on Equity Nominal - Constant"},{"$f":"'WACC Calc'!F352","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G352","v":0.10305106},{"$f":"'WACC Calc'!H352","v":0.11000505000000001},{"$f":"'WACC Calc'!I352","v":0.11259182000000001},{"$f":"'WACC Calc'!J352","v":0.11256482000000001},{"$f":"'WACC Calc'!K352","v":0.11224855},{"$f":"'WACC Calc'!L352","v":0.11199609000000001},{"$f":"'WACC Calc'!M352","v":0.11209051},{"$f":"'WACC Calc'!N352","v":0.11214176000000001},{"$f":"'WACC Calc'!O352","v":0.11204269},{"$f":"'WACC Calc'!P352","v":0.11201256000000001},{"$f":"'WACC Calc'!Q352","v":0.11203352},{"$f":"'WACC Calc'!R352","v":0.11200473},{"$f":"'WACC Calc'!S352","v":0.11197456},{"$f":"'WACC Calc'!T352","v":0.11200802000000001},{"$f":"'WACC Calc'!U352","v":0.11206550000000001},{"$f":"'WACC Calc'!V352","v":0.11218883000000002},{"$f":"'WACC Calc'!W352","v":0.11224525},{"$f":"'WACC Calc'!X352","v":0.11220646000000001},{"$f":"'WACC Calc'!Y352","v":0.11222635},{"$f":"'WACC Calc'!Z352","v":0.11230738000000001},{"$f":"'WACC Calc'!AA352","v":0.11234888000000001},{"$f":"'WACC Calc'!AB352","v":0.11245556000000001},{"$f":"'WACC Calc'!AC352","v":0.11254224000000002},{"$f":"'WACC Calc'!AD352","v":0.11253830000000001},{"$f":"'WACC Calc'!AE352","v":0.11248714000000001},{"$f":"'WACC Calc'!AF352","v":0.11242018000000001},{"$f":"'WACC Calc'!AG352","v":0.11233703},{"$f":"'WACC Calc'!AH352","v":0.11233332000000001},{"$f":"'WACC Calc'!AI352","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ352","v":0.11242062},{"$f":"'WACC Calc'!AK352","v":0.11242921},{"$f":"'WACC Calc'!AL352","v":0.11245795},{"$f":"'WACC Calc'!AM352","v":0.11253994}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B353","v":"Calculated Rate of Return on Equity Real - Low"},{"$f":"'WACC Calc'!F353","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G353","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H353","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I353","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J353","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K353","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L353","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M353","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N353","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O353","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P353","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q353","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R353","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S353","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T353","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U353","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V353","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W353","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X353","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y353","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z353","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA353","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB353","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC353","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD353","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE353","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF353","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG353","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH353","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI353","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ353","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK353","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL353","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM353","v":8.5404819512195251E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B354","v":"Calculated Rate of Return on Equity Real - Mid"},{"$f":"'WACC Calc'!F354","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G354","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H354","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I354","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J354","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K354","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L354","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M354","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N354","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O354","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P354","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q354","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R354","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S354","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T354","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U354","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V354","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W354","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X354","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y354","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z354","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA354","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB354","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC354","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD354","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE354","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF354","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG354","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH354","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI354","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ354","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK354","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL354","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM354","v":8.5404819512195251E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B355","v":"Calculated Rate of Return on Equity Real - Constant"},{"$f":"'WACC Calc'!F355","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G355","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H355","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I355","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J355","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K355","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L355","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M355","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N355","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O355","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P355","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q355","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R355","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S355","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T355","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U355","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V355","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W355","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X355","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y355","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z355","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA355","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB355","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC355","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD355","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE355","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF355","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG355","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH355","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI355","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ355","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK355","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL355","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM355","v":8.5404819512195251E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B356","v":"Debt Fraction - Low"},{"$f":"'WACC Calc'!F356","v":0.39999999999999997},{"$f":"'WACC Calc'!G356","v":0.39999999999999997},{"$f":"'WACC Calc'!H356","v":0.39999999999999997},{"$f":"'WACC Calc'!I356","v":0.46153846153846145},{"$f":"'WACC Calc'!J356","v":0.52307692307692299},{"$f":"'WACC Calc'!K356","v":0.58461538461538454},{"$f":"'WACC Calc'!L356","v":0.64615384615384597},{"$f":"'WACC Calc'!M356","v":0.65384615384615363},{"$f":"'WACC Calc'!N356","v":0.6615384615384613},{"$f":"'WACC Calc'!O356","v":0.66923076923076896},{"$f":"'WACC Calc'!P356","v":0.67692307692307663},{"$f":"'WACC Calc'!Q356","v":0.68461538461538429},{"$f":"'WACC Calc'!R356","v":0.69230769230769196},{"$f":"'WACC Calc'!S356","v":0.7},{"$f":"'WACC Calc'!T356","v":0.7},{"$f":"'WACC Calc'!U356","v":0.7},{"$f":"'WACC Calc'!V356","v":0.7},{"$f":"'WACC Calc'!W356","v":0.7},{"$f":"'WACC Calc'!X356","v":0.7},{"$f":"'WACC Calc'!Y356","v":0.7},{"$f":"'WACC Calc'!Z356","v":0.7},{"$f":"'WACC Calc'!AA356","v":0.7},{"$f":"'WACC Calc'!AB356","v":0.7},{"$f":"'WACC Calc'!AC356","v":0.7},{"$f":"'WACC Calc'!AD356","v":0.7},{"$f":"'WACC Calc'!AE356","v":0.7},{"$f":"'WACC Calc'!AF356","v":0.7},{"$f":"'WACC Calc'!AG356","v":0.7},{"$f":"'WACC Calc'!AH356","v":0.7},{"$f":"'WACC Calc'!AI356","v":0.7},{"$f":"'WACC Calc'!AJ356","v":0.7},{"$f":"'WACC Calc'!AK356","v":0.7},{"$f":"'WACC Calc'!AL356","v":0.7},{"$f":"'WACC Calc'!AM356","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B357","v":"Debt Fraction - Mid"},{"$f":"'WACC Calc'!F357","v":0.39999999999999997},{"$f":"'WACC Calc'!G357","v":0.39999999999999997},{"$f":"'WACC Calc'!H357","v":0.39999999999999997},{"$f":"'WACC Calc'!I357","v":0.4557692307692307},{"$f":"'WACC Calc'!J357","v":0.5115384615384615},{"$f":"'WACC Calc'!K357","v":0.56730769230769229},{"$f":"'WACC Calc'!L357","v":0.62307692307692297},{"$f":"'WACC Calc'!M357","v":0.62692307692307681},{"$f":"'WACC Calc'!N357","v":0.63076923076923064},{"$f":"'WACC Calc'!O357","v":0.63461538461538447},{"$f":"'WACC Calc'!P357","v":0.6384615384615383},{"$f":"'WACC Calc'!Q357","v":0.64230769230769214},{"$f":"'WACC Calc'!R357","v":0.64615384615384597},{"$f":"'WACC Calc'!S357","v":0.65},{"$f":"'WACC Calc'!T357","v":0.65},{"$f":"'WACC Calc'!U357","v":0.65},{"$f":"'WACC Calc'!V357","v":0.65},{"$f":"'WACC Calc'!W357","v":0.65},{"$f":"'WACC Calc'!X357","v":0.65},{"$f":"'WACC Calc'!Y357","v":0.65},{"$f":"'WACC Calc'!Z357","v":0.65},{"$f":"'WACC Calc'!AA357","v":0.65},{"$f":"'WACC Calc'!AB357","v":0.65},{"$f":"'WACC Calc'!AC357","v":0.65},{"$f":"'WACC Calc'!AD357","v":0.65},{"$f":"'WACC Calc'!AE357","v":0.65},{"$f":"'WACC Calc'!AF357","v":0.65},{"$f":"'WACC Calc'!AG357","v":0.65},{"$f":"'WACC Calc'!AH357","v":0.65},{"$f":"'WACC Calc'!AI357","v":0.65},{"$f":"'WACC Calc'!AJ357","v":0.65},{"$f":"'WACC Calc'!AK357","v":0.65},{"$f":"'WACC Calc'!AL357","v":0.65},{"$f":"'WACC Calc'!AM357","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B358","v":"Debt Fraction - Constant"},{"$f":"'WACC Calc'!F358","v":0.39999999999999997},{"$f":"'WACC Calc'!G358","v":0.39999999999999997},{"$f":"'WACC Calc'!H358","v":0.39999999999999997},{"$f":"'WACC Calc'!I358","v":0.44999999999999996},{"$f":"'WACC Calc'!J358","v":0.49999999999999994},{"$f":"'WACC Calc'!K358","v":0.54999999999999993},{"$f":"'WACC Calc'!L358","v":0.6},{"$f":"'WACC Calc'!M358","v":0.6},{"$f":"'WACC Calc'!N358","v":0.6},{"$f":"'WACC Calc'!O358","v":0.6},{"$f":"'WACC Calc'!P358","v":0.6},{"$f":"'WACC Calc'!Q358","v":0.6},{"$f":"'WACC Calc'!R358","v":0.6},{"$f":"'WACC Calc'!S358","v":0.6},{"$f":"'WACC Calc'!T358","v":0.6},{"$f":"'WACC Calc'!U358","v":0.6},{"$f":"'WACC Calc'!V358","v":0.6},{"$f":"'WACC Calc'!W358","v":0.6},{"$f":"'WACC Calc'!X358","v":0.6},{"$f":"'WACC Calc'!Y358","v":0.6},{"$f":"'WACC Calc'!Z358","v":0.6},{"$f":"'WACC Calc'!AA358","v":0.6},{"$f":"'WACC Calc'!AB358","v":0.6},{"$f":"'WACC Calc'!AC358","v":0.6},{"$f":"'WACC Calc'!AD358","v":0.6},{"$f":"'WACC Calc'!AE358","v":0.6},{"$f":"'WACC Calc'!AF358","v":0.6},{"$f":"'WACC Calc'!AG358","v":0.6},{"$f":"'WACC Calc'!AH358","v":0.6},{"$f":"'WACC Calc'!AI358","v":0.6},{"$f":"'WACC Calc'!AJ358","v":0.6},{"$f":"'WACC Calc'!AK358","v":0.6},{"$f":"'WACC Calc'!AL358","v":0.6},{"$f":"'WACC Calc'!AM358","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B359","v":"Tax Rate (Federal and State)"},{"$f":"'WACC Calc'!F359","v":0.38900000000000001},{"$f":"'WACC Calc'!G359","v":0.25739999999999996},{"$f":"'WACC Calc'!H359","v":0.25739999999999996},{"$f":"'WACC Calc'!I359","v":0.25739999999999996},{"$f":"'WACC Calc'!J359","v":0.25739999999999996},{"$f":"'WACC Calc'!K359","v":0.25739999999999996},{"$f":"'WACC Calc'!L359","v":0.25739999999999996},{"$f":"'WACC Calc'!M359","v":0.25739999999999996},{"$f":"'WACC Calc'!N359","v":0.25739999999999996},{"$f":"'WACC Calc'!O359","v":0.25739999999999996},{"$f":"'WACC Calc'!P359","v":0.25739999999999996},{"$f":"'WACC Calc'!Q359","v":0.25739999999999996},{"$f":"'WACC Calc'!R359","v":0.25739999999999996},{"$f":"'WACC Calc'!S359","v":0.25739999999999996},{"$f":"'WACC Calc'!T359","v":0.25739999999999996},{"$f":"'WACC Calc'!U359","v":0.25739999999999996},{"$f":"'WACC Calc'!V359","v":0.25739999999999996},{"$f":"'WACC Calc'!W359","v":0.25739999999999996},{"$f":"'WACC Calc'!X359","v":0.25739999999999996},{"$f":"'WACC Calc'!Y359","v":0.25739999999999996},{"$f":"'WACC Calc'!Z359","v":0.25739999999999996},{"$f":"'WACC Calc'!AA359","v":0.25739999999999996},{"$f":"'WACC Calc'!AB359","v":0.25739999999999996},{"$f":"'WACC Calc'!AC359","v":0.25739999999999996},{"$f":"'WACC Calc'!AD359","v":0.25739999999999996},{"$f":"'WACC Calc'!AE359","v":0.25739999999999996},{"$f":"'WACC Calc'!AF359","v":0.25739999999999996},{"$f":"'WACC Calc'!AG359","v":0.25739999999999996},{"$f":"'WACC Calc'!AH359","v":0.25739999999999996},{"$f":"'WACC Calc'!AI359","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ359","v":0.25739999999999996},{"$f":"'WACC Calc'!AK359","v":0.25739999999999996},{"$f":"'WACC Calc'!AL359","v":0.25739999999999996},{"$f":"'WACC Calc'!AM359","v":0.25739999999999996}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B360","v":"WACC Nominal - Low"},{"$f":"'WACC Calc'!F360","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G360","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H360","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I360","v":8.1606444908000009E-2},{"$f":"'WACC Calc'!J360","v":7.7423166150400013E-2},{"$f":"'WACC Calc'!K360","v":7.2874541186276925E-2},{"$f":"'WACC Calc'!L360","v":6.8526400215876943E-2},{"$f":"'WACC Calc'!M360","v":6.8219084007076936E-2},{"$f":"'WACC Calc'!N360","v":6.7765678194153856E-2},{"$f":"'WACC Calc'!O360","v":6.7011818038184637E-2},{"$f":"'WACC Calc'!P360","v":6.6363099591630795E-2},{"$f":"'WACC Calc'!Q360","v":6.5786837191076947E-2},{"$f":"'WACC Calc'!R360","v":6.529034600169234E-2},{"$f":"'WACC Calc'!S360","v":6.4625102180000005E-2},{"$f":"'WACC Calc'!T360","v":6.4505860945999999E-2},{"$f":"'WACC Calc'!U360","v":6.4601712126400007E-2},{"$f":"'WACC Calc'!V360","v":6.4722007083200014E-2},{"$f":"'WACC Calc'!W360","v":6.4653625423000002E-2},{"$f":"'WACC Calc'!X360","v":6.4578237698200008E-2},{"$f":"'WACC Calc'!Y360","v":6.4526016047400006E-2},{"$f":"'WACC Calc'!Z360","v":6.4766383032200017E-2},{"$f":"'WACC Calc'!AA360","v":6.4741109694800014E-2},{"$f":"'WACC Calc'!AB360","v":6.4732276635600008E-2},{"$f":"'WACC Calc'!AC360","v":6.4789407457200007E-2},{"$f":"'WACC Calc'!AD360","v":6.4695671506200009E-2},{"$f":"'WACC Calc'!AE360","v":6.4601726722200006E-2},{"$f":"'WACC Calc'!AF360","v":6.45632734816E-2},{"$f":"'WACC Calc'!AG360","v":6.4445067575400014E-2},{"$f":"'WACC Calc'!AH360","v":6.4418571764800009E-2},{"$f":"'WACC Calc'!AI360","v":6.4380047435000004E-2},{"$f":"'WACC Calc'!AJ360","v":6.4360857618599998E-2},{"$f":"'WACC Calc'!AK360","v":6.4424523865000013E-2},{"$f":"'WACC Calc'!AL360","v":6.4478437781600006E-2},{"$f":"'WACC Calc'!AM360","v":6.4474319924800017E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B361","v":"WACC Nominal - Mid"},{"$f":"'WACC Calc'!F361","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G361","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H361","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I361","v":8.1993762096650005E-2},{"$f":"'WACC Calc'!J361","v":7.8198349691200014E-2},{"$f":"'WACC Calc'!K361","v":7.4040219078788466E-2},{"$f":"'WACC Calc'!L361","v":7.0078889136738473E-2},{"$f":"'WACC Calc'!M361","v":7.002555448913847E-2},{"$f":"'WACC Calc'!N361","v":6.9829681999076937E-2},{"$f":"'WACC Calc'!O361","v":6.9341001070692326E-2},{"$f":"'WACC Calc'!P361","v":6.895681893301539E-2},{"$f":"'WACC Calc'!Q361","v":6.8644778263538472E-2},{"$f":"'WACC Calc'!R361","v":6.8404638268246165E-2},{"$f":"'WACC Calc'!S361","v":6.8007206309999998E-2},{"$f":"'WACC Calc'!T361","v":6.7898872306999994E-2},{"$f":"'WACC Calc'!U361","v":6.7991982688799996E-2},{"$f":"'WACC Calc'!V361","v":6.8112494434400012E-2},{"$f":"'WACC Calc'!W361","v":6.8053027178500008E-2},{"$f":"'WACC Calc'!X361","v":6.7980253576900004E-2},{"$f":"'WACC Calc'!Y361","v":6.7933182758300001E-2},{"$f":"'WACC Calc'!Z361","v":6.8162168529900008E-2},{"$f":"'WACC Calc'!AA361","v":6.8141664716600006E-2},{"$f":"'WACC Calc'!AB361","v":6.8141082590199992E-2},{"$f":"'WACC Calc'!AC361","v":6.8200324067400009E-2},{"$f":"'WACC Calc'!AD361","v":6.8113002112900001E-2},{"$f":"'WACC Calc'!AE361","v":6.8022113384899996E-2},{"$f":"'WACC Calc'!AF361","v":6.7981623947200004E-2},{"$f":"'WACC Calc'!AG361","v":6.7865922034300002E-2},{"$f":"'WACC Calc'!AH361","v":6.7841053781600005E-2},{"$f":"'WACC Calc'!AI361","v":6.7806058332500002E-2},{"$f":"'WACC Calc'!AJ361","v":6.7793697788699994E-2},{"$f":"'WACC Calc'!AK361","v":6.7853430017499994E-2},{"$f":"'WACC Calc'!AL361","v":6.7905545797199998E-2},{"$f":"'WACC Calc'!AM361","v":6.7907578501599994E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B362","v":"WACC Nominal - Constant"},{"$f":"'WACC Calc'!F362","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G362","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H362","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I362","v":8.2381079285300002E-2},{"$f":"'WACC Calc'!J362","v":7.8973533232000001E-2},{"$f":"'WACC Calc'!K362","v":7.5205896971300007E-2},{"$f":"'WACC Calc'!L362","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M362","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N362","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O362","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P362","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q362","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R362","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S362","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T362","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U362","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V362","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W362","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X362","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y362","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z362","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA362","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB362","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC362","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD362","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE362","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF362","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG362","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH362","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI362","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ362","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK362","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL362","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM362","v":7.1340837078399999E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B363","v":"WACC Real - Low"},{"$f":"'WACC Calc'!F363","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G363","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H363","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I363","v":5.5225799910244122E-2},{"$f":"'WACC Calc'!J363","v":5.1144552341853888E-2},{"$f":"'WACC Calc'!K363","v":4.6706869450026334E-2},{"$f":"'WACC Calc'!L363","v":4.2464780698416638E-2},{"$f":"'WACC Calc'!M363","v":4.2164960006904284E-2},{"$f":"'WACC Calc'!N363","v":4.1722612872345355E-2},{"$f":"'WACC Calc'!O363","v":4.0987139549448548E-2},{"$f":"'WACC Calc'!P363","v":4.0354243504030274E-2},{"$f":"'WACC Calc'!Q363","v":3.979203628397765E-2},{"$f":"'WACC Calc'!R363","v":3.9307654635797329E-2},{"$f":"'WACC Calc'!S363","v":3.8658636273170677E-2},{"$f":"'WACC Calc'!T363","v":3.8542303361951413E-2},{"$f":"'WACC Calc'!U363","v":3.8635816708683102E-2},{"$f":"'WACC Calc'!V363","v":3.8753177642146364E-2},{"$f":"'WACC Calc'!W363","v":3.8686463827316997E-2},{"$f":"'WACC Calc'!X363","v":3.8612914827512279E-2},{"$f":"'WACC Calc'!Y363","v":3.8561966875512166E-2},{"$f":"'WACC Calc'!Z363","v":3.8796471250927E-2},{"$f":"'WACC Calc'!AA363","v":3.8771814336390431E-2},{"$f":"'WACC Calc'!AB363","v":3.876319671765871E-2},{"$f":"'WACC Calc'!AC363","v":3.8818934104585479E-2},{"$f":"'WACC Calc'!AD363","v":3.8727484396292811E-2},{"$f":"'WACC Calc'!AE363","v":3.8635830948487992E-2},{"$f":"'WACC Calc'!AF363","v":3.8598315591804822E-2},{"$f":"'WACC Calc'!AG363","v":3.8482992756488033E-2},{"$f":"'WACC Calc'!AH363","v":3.8457143185170795E-2},{"$f":"'WACC Calc'!AI363","v":3.8419558473170801E-2},{"$f":"'WACC Calc'!AJ363","v":3.8400836701073082E-2},{"$f":"'WACC Calc'!AK363","v":3.846295011219536E-2},{"$f":"'WACC Calc'!AL363","v":3.8515549055219811E-2},{"$f":"'WACC Calc'!AM363","v":3.851153163395149E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B364","v":"WACC Real - Mid"},{"$f":"'WACC Calc'!F364","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G364","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H364","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I364","v":5.5603670338195244E-2},{"$f":"'WACC Calc'!J364","v":5.1900828967024415E-2},{"$f":"'WACC Calc'!K364","v":4.7844116174427853E-2},{"$f":"'WACC Calc'!L364","v":4.3979404035842551E-2},{"$f":"'WACC Calc'!M364","v":4.392737023330584E-2},{"$f":"'WACC Calc'!N364","v":4.3736275121050827E-2},{"$f":"'WACC Calc'!O364","v":4.3259513239699787E-2},{"$f":"'WACC Calc'!P364","v":4.2884701398063996E-2},{"$f":"'WACC Calc'!Q364","v":4.2580271476623022E-2},{"$f":"'WACC Calc'!R364","v":4.2345988554386649E-2},{"$f":"'WACC Calc'!S364","v":4.1958250058536484E-2},{"$f":"'WACC Calc'!T364","v":4.1852558348292712E-2},{"$f":"'WACC Calc'!U364","v":4.1943397745170863E-2},{"$f":"'WACC Calc'!V364","v":4.2060970179902624E-2},{"$f":"'WACC Calc'!W364","v":4.2002953344878247E-2},{"$f":"'WACC Calc'!X364","v":4.1931954709170993E-2},{"$f":"'WACC Calc'!Y364","v":4.1886031959317283E-2},{"$f":"'WACC Calc'!Z364","v":4.2109432712097661E-2},{"$f":"'WACC Calc'!AA364","v":4.2089428991805011E-2},{"$f":"'WACC Calc'!AB364","v":4.2088861063609873E-2},{"$f":"'WACC Calc'!AC364","v":4.2146657626731754E-2},{"$f":"'WACC Calc'!AD364","v":4.2061465476000093E-2},{"$f":"'WACC Calc'!AE364","v":4.1972793546243947E-2},{"$f":"'WACC Calc'!AF364","v":4.1933291655804839E-2},{"$f":"'WACC Calc'!AG364","v":4.1820411740780772E-2},{"$f":"'WACC Calc'!AH364","v":4.1796150030829482E-2},{"$f":"'WACC Calc'!AI364","v":4.1762008129268446E-2},{"$f":"'WACC Calc'!AJ364","v":4.1749949062146463E-2},{"$f":"'WACC Calc'!AK364","v":4.180822440731724E-2},{"$f":"'WACC Calc'!AL364","v":4.1859069070439014E-2},{"$f":"'WACC Calc'!AM364","v":4.1861052196682902E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B365","v":"WACC Real - Constant"},{"$f":"'WACC Calc'!F365","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G365","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H365","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I365","v":5.5981540766146365E-2},{"$f":"'WACC Calc'!J365","v":5.2657105592195386E-2},{"$f":"'WACC Calc'!K365","v":4.8981362898829373E-2},{"$f":"'WACC Calc'!L365","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M365","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N365","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O365","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P365","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q365","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R365","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S365","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T365","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U365","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V365","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W365","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X365","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y365","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z365","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA365","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB365","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC365","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD365","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE365","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF365","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG365","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH365","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI365","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ365","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK365","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL365","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM365","v":4.5210572759414758E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L407 / (1 - (1 / (1 + L407)^$S$31))","v":7.8265042020881539E-2},8.6335036590398734E-2,9.137079766246857E-2,9.0177192773342046E-2,8.6676830535246302E-2,8.2925826856400708E-2,7.939679357433449E-2,7.9149544104952327E-2,7.878529393008861E-2,7.8181088999920614E-2,7.7662582742307931E-2,7.7203106585605766E-2,7.6808083899328486E-2,7.6280036615741398E-2,7.6185537895410882E-2,7.6261496366228212E-2,7.6356867625313296E-2,7.6302648106941276E-2,7.6242891014392217E-2,7.6201507591582951E-2,7.6392061195683328E-2,7.6372016699476325E-2,7.6365011612024983E-2,7.6410323854130394E-2,7.6335984474379115E-2,7.6261507935114853E-2,7.6231031611945929E-2,7.6137376828495681E-2,7.6116390347165899E-2,7.6085880517890087E-2,7.6070684694544491E-2,7.6121104616760263E-2,7.6163811531726661E-2,7.6160549315512457E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L408 / (1 - (1 / (1 + L408)^$S$31))","v":7.8265042020881539E-2},8.6335036590398734E-2,9.137079766246857E-2,9.050364017300036E-2,8.7321886463478396E-2,8.3881454416284654E-2,8.065027612591899E-2,8.0607091644254433E-2,8.0448569912868417E-2,8.0053584353362683E-2,7.9743574531938741E-2,7.9492111815864006E-2,7.9298795760848126E-2,7.8979249551748565E-2,7.8892231066411994E-2,7.896701908753774E-2,7.9063856401549532E-2,7.9016065801498919E-2,7.895759655900679E-2,7.891978673360471E-2,7.9103785183861131E-2,7.9087302983709584E-2,7.9086835054484023E-2,7.9134460373832816E-2,7.9064264442411658E-2,7.8991226404494755E-2,7.8958697417675291E-2,7.8865771243617294E-2,7.8845803705256387E-2,7.8817707968892425E-2,7.88077853449001E-2,7.8855740751662518E-2,7.8897590443097187E-2,7.8899222904065633E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",{"$f":" L409 / (1 - (1 / (1 + L409)^$S$31))","v":7.8265042020881539E-2},8.6335036590398734E-2,9.137079766246857E-2,9.0830478816716603E-2,8.7968589304702721E-2,8.4841007199528487E-2,8.1911066013023823E-2,8.2074539339878863E-2,8.2124800370290602E-2,8.1942673179512926E-2,8.1845237146937574E-2,8.1806306736706316E-2,8.1819503853570424E-2,8.1714005406231041E-2,8.1634742268786947E-2,8.1708262963299486E-2,8.1806520383888123E-2,8.1765371607731147E-2,8.1708276148668851E-2,8.1674168868020078E-2,8.1851275078728317E-2,8.1838464361201915E-2,8.1844708142663869E-2,8.1894666068395169E-2,8.1828786545827661E-2,8.1757290633956953E-2,8.172268297557643E-2,8.1630588025536119E-2,8.161168472262581E-2,8.1586093306834903E-2,8.1581595090397238E-2,8.1626976271496232E-2,8.1667908035397085E-2,8.1674565570429319E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L410 / (1 - (1 / (1 + L410)^$S$31))","v":5.8597505125234796E-2},6.5603456289764689E-2,7.0029801118369775E-2,6.8977066035425305E-2,6.5902614188873054E-2,6.2630084731000041E-2,5.9573161378163132E-2,5.935981546140523E-2,5.9045713468999506E-2,5.8525224040929198E-2,5.807909186194235E-2,5.7684164432688603E-2,5.7344948995047378E-2,5.6891957336571534E-2,5.6810945687199028E-2,5.6876061868436349E-2,5.6957835229546359E-2,5.6911344155463749E-2,5.6860111234902824E-2,5.6824634972040676E-2,5.6988015268166076E-2,5.6970825943561509E-2,5.6964818850426237E-2,5.7003677219753655E-2,5.6939928106558242E-2,5.6876071786810534E-2,5.6849944339908691E-2,5.6769664744423506E-2,5.6751677686674606E-2,5.6725529854928576E-2,5.6712507236889823E-2,5.6755718112554004E-2,5.6792322536044805E-2,5.6789526344351193E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L411 / (1 - (1 / (1 + L411)^$S$31))","v":5.8597505125234796E-2},6.5603456289764689E-2,7.0029801118369775E-2,6.9264769567425097E-2,6.6467719540437217E-2,6.3461579948239116E-2,6.0656446709294112E-2,6.0619079333033336E-2,6.0481939331794417E-2,6.0140424143697031E-2,5.987257593530345E-2,5.9655438700818506E-2,5.9488588127416649E-2,5.9212936340434306E-2,5.9137903113246661E-2,5.9202389578459011E-2,5.9285903230871809E-2,5.9244685928711224E-2,5.9194264383393515E-2,5.9161661990778387E-2,5.9320343224529462E-2,5.9306126392047603E-2,5.9305722783715049E-2,5.9346803622191885E-2,5.9286255166044938E-2,5.922326466660157E-2,5.9195213662906608E-2,5.9115090382711247E-2,5.9097875912080523E-2,5.9073655160614531E-2,5.9065101414409342E-2,5.9106442776280729E-2,5.9142523934228697E-2,5.914393144218201E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",{"$f":" L412 / (1 - (1 / (1 + L412)^$S$31))","v":5.8597505125234796E-2},6.5603456289764689E-2,7.0029801118369775E-2,6.955298155532498E-2,6.7034938176469508E-2,6.4298040518927679E-2,6.1748847682058822E-2,6.1890690870698699E-2,6.19343108660316E-2,6.1776269101521689E-2,6.1691742119534508E-2,6.1657974108927587E-2,6.1669420916041461E-2,6.1577923001740351E-2,6.1509191491412221E-2,6.1572943184928404E-2,6.1658159418059737E-2,6.1622470057865142E-2,6.1572954619146698E-2,6.154337814384285E-2,6.16969796221662E-2,6.1685867255528999E-2,6.1691283246669545E-2,6.1734620270327722E-2,6.1677472642902118E-2,6.1615461573532836E-2,6.1585448253873028E-2,6.150558952075999E-2,6.1489199636794424E-2,6.1467011896350246E-2,6.1463112063666815E-2,6.1502457944257849E-2,6.1537949219160989E-2,6.1543722136731212E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1 - Low",{"$f":"L407","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1606444908000009E-2,7.7423166150400013E-2,7.2874541186276925E-2,6.8526400215876943E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"L408","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1993762096650005E-2,7.8198349691200014E-2,7.4040219078788466E-2,7.0078889136738473E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":"L409","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.2381079285300002E-2,7.8973533232000001E-2,7.5205896971300007E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"L407","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1606444908000009E-2,7.7423166150400013E-2,7.2874541186276925E-2,6.8526400215876943E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"L408","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1993762096650005E-2,7.8198349691200014E-2,7.4040219078788466E-2,7.0078889136738473E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":"L409","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.2381079285300002E-2,7.8973533232000001E-2,7.5205896971300007E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"L407","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1606444908000009E-2,7.7423166150400013E-2,7.2874541186276925E-2,6.8526400215876943E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"L408","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1993762096650005E-2,7.8198349691200014E-2,7.4040219078788466E-2,7.0078889136738473E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"L409","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.2381079285300002E-2,7.8973533232000001E-2,7.5205896971300007E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"L407","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1606444908000009E-2,7.7423166150400013E-2,7.2874541186276925E-2,6.8526400215876943E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"L408","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1993762096650005E-2,7.8198349691200014E-2,7.4040219078788466E-2,7.0078889136738473E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":"L409","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.2381079285300002E-2,7.8973533232000001E-2,7.5205896971300007E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"L407","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1606444908000009E-2,7.7423166150400013E-2,7.2874541186276925E-2,6.8526400215876943E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"L408","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1993762096650005E-2,7.8198349691200014E-2,7.4040219078788466E-2,7.0078889136738473E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":"L409","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.2381079285300002E-2,7.8973533232000001E-2,7.5205896971300007E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"L407","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1606444908000009E-2,7.7423166150400013E-2,7.2874541186276925E-2,6.8526400215876943E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"L408","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1993762096650005E-2,7.8198349691200014E-2,7.4040219078788466E-2,7.0078889136738473E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":"L409","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.2381079285300002E-2,7.8973533232000001E-2,7.5205896971300007E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"L407","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1606444908000009E-2,7.7423166150400013E-2,7.2874541186276925E-2,6.8526400215876943E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"L408","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1993762096650005E-2,7.8198349691200014E-2,7.4040219078788466E-2,7.0078889136738473E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":"L409","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.2381079285300002E-2,7.8973533232000001E-2,7.5205896971300007E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"L407","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1606444908000009E-2,7.7423166150400013E-2,7.2874541186276925E-2,6.8526400215876943E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"L408","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1993762096650005E-2,7.8198349691200014E-2,7.4040219078788466E-2,7.0078889136738473E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":"L409","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.2381079285300002E-2,7.8973533232000001E-2,7.5205896971300007E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"L407","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1606444908000009E-2,7.7423166150400013E-2,7.2874541186276925E-2,6.8526400215876943E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"L408","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1993762096650005E-2,7.8198349691200014E-2,7.4040219078788466E-2,7.0078889136738473E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":"L409","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.2381079285300002E-2,7.8973533232000001E-2,7.5205896971300007E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"L407","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1606444908000009E-2,7.7423166150400013E-2,7.2874541186276925E-2,6.8526400215876943E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"L408","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1993762096650005E-2,7.8198349691200014E-2,7.4040219078788466E-2,7.0078889136738473E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":"L409","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.2381079285300002E-2,7.8973533232000001E-2,7.5205896971300007E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Low",{"$f":"(((L416* L530 * $S$42 * (L293 * 1 + L454) +L325) * 1000 / (L165 * 8760)) + L357 + 0)-L524","v":16.619016342976224},{"$f":"(((M416* M530 * $S$42 * (M293 * 1 + M454) +M325) * 1000 / (M165 * 8760)) + M357 + 0)-M524","v":14.58957288879532},13.260241327465668,16.015595238994088,18.417150841209683,20.560780165745463,26.376538125715083,25.10127044578493,23.855503432583429,22.610442901699276,21.445320520448426,20.34764828763376,19.313255408928011,18.298829353053556,18.008191628758773,17.750101148871302,17.495130605707402,17.212238471908499,16.928594258851195,16.648478453173439,16.408952254963001,16.132185328439949,15.857670320894687,15.591812657218217,15.306129835720197,15.020787859194211,14.742732108807539,14.455031815436934,14.178823148919346,13.901258966600254,13.626044782838674,13.360246098144032,13.093021818380979,12.819181118534322]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"(((L417* L531 * $S$42 * (L294 * 1 + L455) +L326) * 1000 / (L166 * 8760)) + L358 + 0)-L525","v":16.619016342976224},{"$f":"(((M417* M531 * $S$42 * (M294 * 1 + M455) +M326) * 1000 / (M166 * 8760)) + M358 + 0)-M525","v":15.397418662464329},14.885815899774418,18.368065176578394,21.385174248391031,24.070401479985655,30.446225638809643,29.657261464538333,28.849483068643785,27.990237995825982,27.176085034857504,26.396971164293785,25.65076520530662,24.888150515327645,24.61203693128142,24.377037878836482,24.147062843977718,23.881018934441869,23.612645647387286,23.34954170029237,23.139120124358481,22.880751601671324,22.626155717816918,22.382505084583578,22.112043116836375,21.841342718175362,21.579926775219469,21.305627414756451,21.047408114294697,20.787576918557907,20.531658058211619,20.28760803717115,20.042028764557404,19.788198340968368]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":"(((L418* L532 * $S$42 * (L295 * 1 + L456) +L327) * 1000 / (L167 * 8760)) + L359 + 0)-L526","v":16.619016342976224},{"$f":"(((M418* M532 * $S$42 * (M295 * 1 + M456) +M327) * 1000 / (M167 * 8760)) + M359 + 0)-M526","v":16.332646357219804},16.842206819672899,21.297734188614371,25.191543380020789,28.694058929353481,35.919413707105996,35.981359200143991,36.000410706914543,35.931388415079617,35.894477291865634,35.8797324464078,35.884730650540561,35.844780131043841,35.814772597772667,35.842605916309743,35.879813360443123,35.864230124487285,35.842610908537658,35.829697896820562,35.896764301310945,35.891911987081905,35.894276920908219,35.913200850278955,35.888246442232074,35.861170041652322,35.848065718239859,35.813200071382617,35.806044751535971,35.796358463658351,35.794655974849526,35.811832911679907,35.827327686440995,35.829848080891004]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"(((L416* L530 * $S$42 * (L296 * 1 + L457) +L328) * 1000 / (L168 * 8760)) + L360 + 0)-L524","v":18.394894831120453},{"$f":"(((M416* M530 * $S$42 * (M296 * 1 + M457) +M328) * 1000 / (M168 * 8760)) + M360 + 0)-M524","v":16.301825691289782},14.905700020765277,17.502641307732027,19.730976241230003,21.718178018037293,27.397961848886016,26.034461770901533,24.707168664388998,23.385792826047204,22.151829355177039,20.991771780666788,19.9007982819302,18.833864048380786,18.535695548022744,18.27100143745783,18.009497376002702,17.719195676062654,17.428078314137508,17.140559164566071,16.894873587653922,16.61074817400447,16.328912243910427,16.055982205763389,15.762547963255464,15.469426114996034,15.183795415684482,14.888159769741113,14.604367978539088,14.319141511536358,14.036313676688728,13.763200092844356,13.488585235421436,13.207092114129438]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"(((L417* L531 * $S$42 * (L297 * 1 + L458) +L329) * 1000 / (L169 * 8760)) + L361 + 0)-L525","v":18.394894831120453},{"$f":"(((M417* M531 * $S$42 * (M297 * 1 + M458) +M329) * 1000 / (M169 * 8760)) + M361 + 0)-M525","v":17.20351493593056},16.715200933482759,20.115234221210525,23.015839487828444,25.587410424181726,31.859573890519105,31.018234350958849,30.158377771051708,29.24588082075373,28.381628775916575,27.555027122352431,26.763770165653018,25.956348747652441,25.66904210533102,25.424609422575625,25.185413847681332,24.908573474429261,24.629286146800297,24.355483331549436,24.136672858765895,23.867795439573566,23.602845683526812,23.349318566685731,23.06777059824865,22.78595642975025,22.513829246894836,22.228220174052417,21.959405452704722,21.688892545674189,21.422458640310762,21.168429661553283,20.912793625898807,20.648515040975887]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":"(((L418* L532 * $S$42 * (L298 * 1 + L459) +L330) * 1000 / (L170 * 8760)) + L362 + 0)-L526","v":18.394894831120453},{"$f":"(((M418* M532 * $S$42 * (M298 * 1 + M459) +M330) * 1000 / (M170 * 8760)) + M362 + 0)-M526","v":18.20751114129035},18.814035514312248,23.259097419477953,27.097719943656955,30.540408877490897,37.710190806104364,37.775224617098303,37.795225944550907,37.722762518054203,37.684011175657098,37.668531219882901,37.673778611532192,37.631836342504393,37.6003327713575,37.629553731403199,37.668616167920632,37.652256023346361,37.629558972520684,37.616002177309497,37.686412204896094,37.68131797655149,37.683800815123448,37.703668204752653,37.677469684460128,37.649043378826889,37.635285733997314,37.598681846019467,37.59116979476785,37.581000593036265,37.579213225949779,37.597246526009179,37.613513799119559,37.616159848868357]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"(((L416* L530 * $S$42 * (L299 * 1 + L460) +L331) * 1000 / (L171 * 8760)) + L363 + 0)-L524","v":19.413678112770128},{"$f":"(((M416* M530 * $S$42 * (M299 * 1 + M460) +M331) * 1000 / (M171 * 8760)) + M363 + 0)-M524","v":17.283525332854456},15.848766457513928,18.354804008258228,20.483938620112312,22.381688248565474,27.983816134837863,26.570086407604194,25.196441296517243,23.831712680037413,22.558682738278538,21.363251117690062,20.240215790293902,19.143527646657976,18.841438728500847,18.573347778673082,18.308476041218608,18.014270943079236,17.719192994837229,17.427737094726581,17.17885876265272,16.890795760165147,16.60502997653856,16.328310547992121,16.030648519378747,15.733264293684677,15.443485183078609,15.143456978580248,14.855482739867805,14.566009779601814,14.27895399440194,14.001794826331592,13.723074958591221,13.437294808666612]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"(((L417* L531 * $S$42 * (L300 * 1 + L461) +L332) * 1000 / (L172 * 8760)) + L364 + 0)-L525","v":19.413678112770128},{"$f":"(((M417* M531 * $S$42 * (M300 * 1 + M461) +M332) * 1000 / (M172 * 8760)) + M364 + 0)-M525","v":18.23963027417275},17.764694369098546,21.117598136808294,23.951416297674299,26.457842565115911,32.67060195513686,31.799292998356574,30.909643715152065,29.966684632468574,29.07378294524386,28.22003238924821,27.403026285858175,26.569995322467562,26.276569261912233,26.027024770123166,25.782837938754973,25.500087219879461,25.21481309647438,24.935141324368821,24.71181122617239,24.437166545436831,24.166534775294696,23.907602882005637,23.619927267623108,23.33196079959092,23.053913945115653,22.762019697637044,22.487340916019683,22.210905950824085,21.938644693687927,21.679108245738714,21.417913926378041,21.14783450242323]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"(((L418* L532 * $S$42 * (L301 * 1 + L462) +L333) * 1000 / (L173 * 8760)) + L365 + 0)-L526","v":19.413678112770128},{"$f":"(((M418* M532 * $S$42 * (M301 * 1 + M462) +M333) * 1000 / (M173 * 8760)) + M365 + 0)-M526","v":19.283080731280041},19.945231213672795,24.384289307428745,28.19125242792861,31.599620119585957,38.737521100266065,38.804326612827943,38.824872831971,38.750435300552851,38.710628264001656,38.694726591254422,38.700116936420827,38.657032043538386,38.624670227648586,38.654687247773474,38.694813853512549,38.678008013178626,38.654692631673555,38.640766511722433,38.713094703943213,38.707861694675152,38.710412172663027,38.730820805144518,38.703908564423024,38.674707847303019,38.660575406032287,38.622974326520797,38.615257626137023,38.604811387117032,38.602975327188751,38.621499904408488,38.638210343201997,38.640928478692302]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"(((L416* L530 * $S$42 * (L302 * 1 + L463) +L334) * 1000 / (L174 * 8760)) + L366 + 0)-L524","v":20.740676657414227},{"$f":"(((M416* M530 * $S$42 * (M302 * 1 + M463) +M334) * 1000 / (M174 * 8760)) + M366 + 0)-M524","v":18.561315696382675},17.075621641579705,19.463001316388066,21.462935464274501,23.244340626191896,28.745582901973414,27.26671109068041,25.833024017776225,24.412188819686754,23.088646020326266,21.847510804010771,20.683077710331759,19.547981222935704,19.240511713566082,18.96772915748058,18.698208197506343,18.398668978666588,18.098192264738351,17.801376642007256,17.548093567064871,17.254682018443376,16.963584544541643,16.681717180348603,16.37836113416656,16.075247553344568,15.779889457771928,15.473984498208146,15.180402803473315,14.885249179523637,14.59254202590961,14.309962565457194,14.025753821841937,13.734265880921784]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"(((L417* L531 * $S$42 * (L303 * 1 + L464) +L335) * 1000 / (L175 * 8760)) + L367 + 0)-L525","v":20.740676657414227},{"$f":"(((M417* M531 * $S$42 * (M303 * 1 + M464) +M335) * 1000 / (M175 * 8760)) + M367 + 0)-M525","v":19.589099844960383},19.131502986626113,22.422965666776154,25.169767314861922,27.59133727827588,33.726733135984155,32.816404694668826,31.887977764532906,30.905379137849408,29.975206460791899,29.086146120383365,28.235658730999194,27.369332483762477,27.067771769169134,26.811405905851981,26.560554848527385,26.269949137455239,25.976724350906384,25.689257692896089,25.459877631013764,25.177572929435431,24.899393472528971,24.633272664236461,24.337480923932073,24.041370257705573,23.755480825683616,23.45527906320423,23.172834838225171,22.88856287646994,22.608587963703126,22.341747392946274,22.073185512078098,21.795431762542833]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":"(((L418* L532 * $S$42 * (L304 * 1 + L465) +L336) * 1000 / (L176 * 8760)) + L368 + 0)-L526","v":20.740676657414227},{"$f":"(((M418* M532 * $S$42 * (M304 * 1 + M465) +M336) * 1000 / (M176 * 8760)) + M368 + 0)-M526","v":20.684045299788298},21.418650608942453,25.849888541976718,29.615614253733007,32.979277404945819,40.075652408245396,40.144765620044751,40.166021578435831,40.089012710792488,40.047830598078079,40.031379625180811,40.036956171978687,39.99238297415495,39.958903266417778,39.989957180831738,40.031469901786686,40.014083528148902,39.989962750710809,39.975555573206805,40.050382237599038,40.044968461639215,40.047607042178541,40.068720661177004,40.040878776253848,40.010669362844467,39.996048736951032,39.957148782852869,39.949165520281205,39.938358431132286,39.936458947185031,39.955623428973794,39.972911105563746,39.975723135090007]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"(((L416* L530 * $S$42 * (L305 * 1 + L466) +L337) * 1000 / (L177 * 8760)) + L369 + 0)-L524","v":23.61992920788655},{"$f":"(((M416* M530 * $S$42 * (M305 * 1 + M466) +M337) * 1000 / (M177 * 8760)) + M369 + 0)-M524","v":21.329537365864805},19.730196654689745,21.858517898793849,23.57767180671042,25.106897301276049,30.389934033293532,28.770425435465452,27.207401169134663,25.665926922153169,24.233955876294512,22.894858183771284,21.641802368568044,20.424544124976791,20.104332837864131,19.820331290097723,19.539708898194824,19.22765244243768,18.914566638848996,18.605265497388633,18.341504909726627,18.035694565337131,17.732267824865023,17.438476106021461,17.122123678659509,16.805980919787963,16.497929756919238,16.178774061273351,15.872508461107451,15.564556848740255,15.259138263226676,14.964323374693322,14.667768852548523,14.363536540014405]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"(((L417* L531 * $S$42 * (L306 * 1 + L467) +L338) * 1000 / (L178 * 8760)) + L370 + 0)-L525","v":23.61992920788655},{"$f":"(((M417* M531 * $S$42 * (M306 * 1 + M467) +M338) * 1000 / (M178 * 8760)) + M370 + 0)-M525","v":22.516421422860258},22.095815437372448,25.253500581638637,27.811188823002922,30.048444524080431,36.015867215929532,35.020751154960273,34.008119932602881,32.939501936584989,31.928488823951959,30.962877960557019,30.039836864586011,29.101389778876314,28.781481228152657,28.509619647080775,28.243616867099366,27.935310386234807,27.624197448195655,27.319192850671396,27.07600309980155,26.776468489461269,26.481310688281994,26.198981240911671,25.885036464651133,25.570731612065899,25.267297696801542,24.948594121771748,24.648796890738133,24.347036013228823,24.049841306958914,23.766639835501838,23.481593340890793,23.186731244314817]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":"(((L418* L532 * $S$42 * (L307 * 1 + L468) +L339) * 1000 / (L179 * 8760)) + L371 + 0)-L526","v":23.61992920788655},{"$f":"(((M418* M532 * $S$42 * (M307 * 1 + M468) +M339) * 1000 / (M179 * 8760)) + M371 + 0)-M526","v":23.723785488863346},24.615599519601101,29.029869673888456,32.70612059701061,35.972786157222203,42.979060250640366,43.053180588439993,43.075976502205009,42.99338848271227,42.949222801126574,42.931579985280912,42.937560542712014,42.889758098092656,42.853852846660899,42.887156560472462,42.931676802262054,42.913030817600188,42.887162533879099,42.871711582671161,42.95195930227176,42.946153308128721,42.948983049010309,42.971626311153621,42.941767332504597,42.90936930225341,42.893689438709956,42.851971253965239,42.843409618596993,42.83181957557202,42.829782477481075,42.850335390982785,42.86887552817592,42.871891284106844]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"(((L416* L530 * $S$42 * (L308 * 1 + L469) +L340) * 1000 / (L180 * 8760)) + L372 + 0)-L524","v":29.145593956321832},{"$f":"(((M416* M530 * $S$42 * (M308 * 1 + M469) +M340) * 1000 / (M180 * 8760)) + M372 + 0)-M524","v":26.624037529595096},24.792801735319568,26.416253366515967,27.593506227460303,28.638585734057408,33.504454524867228,31.616488068047691,29.807655976187355,28.03777516387678,26.401182049620473,24.87774067425822,23.458331946170514,22.087135818175337,21.741988442447379,21.43596088184275,21.133554461422978,20.797078012447706,20.459432925733374,20.125835161945901,19.841543435209118,19.511646512632286,19.18428902060656,18.867339822149514,18.525876027536178,18.184591135037753,17.85204300283824,17.507394984147233,17.17670066567986,16.844135796548318,16.514284745257129,16.195923070674937,15.875639791136155,15.546976461134125]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(((L417* L531 * $S$42 * (L309 * 1 + L470) +L341) * 1000 / (L181 * 8760)) + L373 + 0)-L525","v":29.145593956321832},{"$f":"(((M417* M531 * $S$42 * (M309 * 1 + M470) +M341) * 1000 / (M181 * 8760)) + M373 + 0)-M525","v":28.131058555499767},27.778338578441154,30.676885327977704,32.869927004835198,34.752239758511088,40.396449575371847,39.237644964733967,38.062693934323775,36.82851591146008,35.662052306039854,34.549374821955681,33.487067976123825,32.410327032357621,32.054863304377001,31.752899928352949,31.457455150244801,31.114858898626586,30.769112297927602,30.430152098801255,30.160092625495572,29.82720225626344,29.499175144404074,29.185441644351716,28.836423500581304,28.486980531079595,28.14964715839405,27.795250288917206,27.461936645165817,27.126413178460478,26.795971454637083,26.481144115003932,26.164245125243163,25.836367593565903]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":"(((L418* L532 * $S$42 * (L310 * 1 + L471) +L342) * 1000 / (L182 * 8760)) + L374 + 0)-L526","v":29.145593956321832},{"$f":"(((M418* M532 * $S$42 * (M310 * 1 + M471) +M342) * 1000 / (M182 * 8760)) + M374 + 0)-M526","v":29.557447146788643},30.750965413529801,35.132672166296253,38.63720918910488,41.71772360075164,48.551082184742889,48.634811856612977,48.660563147502707,48.567268001017794,48.517376457928968,48.497446338538325,48.504202245569672,48.450202451162539,48.409642262015524,48.447263637096619,48.497555707360739,48.476492363293779,48.447270384925787,48.429816294548885,48.520467732871317,48.51390902039229,48.517105623140289,48.542684471882893,48.508954424788158,48.472356150647776,48.454643470586738,48.407516730161817,48.397845121243996,48.384752486641268,48.382451288889271,48.405668785659515,48.426612559658551,48.430019293384177]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"(((L416* L530 * $S$42 * (L311 * 1 + L472) +L343) * 1000 / (L183 * 8760)) + L375 + 0)-L524","v":39.118838873184778},{"$f":"(((M416* M530 * $S$42 * (M311 * 1 + M472) +M343) * 1000 / (M183 * 8760)) + M375 + 0)-M524","v":36.121500610002997},33.826897640369381,34.513605713444136,34.701910724448368,34.871182195631505,38.987587942766908,36.617639861196444,34.370604746606752,32.196100591907317,30.198869870114425,28.352002951060992,26.64189173022968,25.002574436915566,24.613146072586925,24.267956382745538,23.926826058615941,23.547039223744541,23.165864860414384,22.789218972696549,22.468451192705455,22.095907658992633,21.726194232873233,21.368249042466275,20.982420382884595,20.596739461872264,20.220932291781033,19.831324865037121,19.457528078334825,19.081560182926605,18.708635210464845,18.348740490521177,17.986624845387123,17.614936448459538]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"(((L417* L531 * $S$42 * (L312 * 1 + L473) +L344) * 1000 / (L184 * 8760)) + L376 + 0)-L525","v":39.118838873184778},38.253867560506521,38.013125185184734,40.435667071257569,41.964514647348324,43.201750282779159,48.259350728191997,46.801370888728385,45.330506790840161,43.795351917190089,42.346698286012156,40.967443927011274,39.65305751841057,38.326459771082121,37.907078979955045,37.550951947080165,37.202524938413582,36.79829409013918,36.390307709583226,35.990326229525508,35.671889209468929,35.279057807707908,34.891963404880684,34.521778772109386,34.109780248866649,33.697250677015937,33.299043559925906,32.880589871719366,32.487099205311992,32.090967850496909,31.700841022127737,31.329213471548321,30.955115774242675,30.567980050741376]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",39.118838873184778,40.086594159024017,41.824656905950846,46.147590136710548,49.34220159193174,52.086732718179562,58.607996956250332,58.709070467556167,58.74015590397017,58.627535517046248,58.567309394910261,58.543250932688146,58.551406264370009,58.486220904047684,58.437259040890282,58.482673341396548,58.543382956266669,58.517956532190944,58.482681486977121,58.461611940642577,58.571040999320708,58.563123709247847,58.566982459160201,58.59785973360583,58.557142814260146,58.512963540742369,58.491581840224264,58.434693224459274,58.423018229783345,58.407213575089429,58.404435705168183,58.432462495072983,58.45774458122952,58.461856988838939]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"(((L416* L530 * $S$42 * (L314 * 1 + L475) +L346) * 1000 / (L186 * 8760)) + L378 + 0)-L524","v":55.364038493106918},{"$f":"(((M416* M530 * $S$42 * (M314 * 1 + M475) +M346) * 1000 / (M186 * 8760)) + M378 + 0)-M524","v":52.210514185544383},49.717099125675247,49.279383807500572,48.121809613313417,47.037220170096873,50.040852579968771,47.017492697141151,44.148462524985739,41.369532301018637,38.81571258248163,36.452861709551762,34.26385178056276,32.164143862989512,31.664812005815815,31.222329434343408,30.785014888921857,30.297853901461892,29.808822523569606,29.325546346110453,28.914232831067455,28.436118308599337,27.961585690170054,27.502172451213788,27.006717792286061,26.511381982691692,26.028726069576852,25.528184670837913,25.048000658296115,24.564954562485482,24.085785150666183,23.623408144320461,23.158115397035335,22.680397804510655]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"(((L417* L531 * $S$42 * (L315 * 1 + L476) +L347) * 1000 / (L187 * 8760)) + L379 + 0)-L525","v":55.364038493106918},54.718953418437692,54.637969846632345,56.26743524439695,56.701507197655189,56.878548889431123,60.973751578130759,59.020504650422581,57.061360988706902,55.031330758761285,53.119529535008645,51.303557542373227,49.576929095243436,47.84268107439302,47.320379332335079,46.877020113263406,46.443261052880175,45.939784679291378,45.431581692371353,44.933344879409809,44.536981459936968,44.047633492248082,43.565428624172981,43.104339891068051,42.590944379086338,42.076849534335793,41.580635483523366,41.059062248567997,40.568688266491435,40.074983135626418,39.588766728170363,39.125685055294461,38.659494019236313,38.176958400055128]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",55.364038493106918,57.237290493780534,59.862349785591704,64.089548117095987,66.779328621634065,68.976583952916272,74.989484564906363,75.118809075376276,75.158583184290137,75.014484337622008,74.937424446636626,74.906641417439985,74.917076241201926,74.833670958209609,74.771023792768133,74.829131818356913,74.906810342853205,74.874276993569978,74.829142240704044,74.802183557560113,74.942199069655189,74.932068822375825,74.937006129262599,74.976513892975731,74.924416210861068,74.867888413945863,74.840530326581586,74.767740806458391,74.752802540717965,74.732580336056927,74.729026025307519,74.764886567180994,74.797235234736036,74.802497099037268]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(((L416* L530 * $S$42 * (L317 * 1 + L478) +L349) * 1000 / (L189 * 8760)) + L381 + 0)-L524","v":83.306167660464112},{"$f":"(((M416* M530 * $S$42 * (M317 * 1 + M478) +M349) * 1000 / (M189 * 8760)) + M381 + 0)-M524","v":78.673425035744799},74.784638666744016,71.68071856952821,67.748381332614869,64.226683753241247,65.158132095011467,60.810380625334986,56.744220019926956,52.864645282271354,49.333543413082388,46.096807859985233,43.124051919395981,40.301968921251074,39.678356581219759,39.125896813316977,38.579841226204195,37.971177378725791,37.360060073034127,36.756063340743971,36.242332200370853,35.644653376318118,35.051387106648377,34.477038804836027,33.857315732699874,33.23765151966208,32.633846409014922,32.007465329538611,31.406613265818986,30.802088386526851,30.202373228429014,29.623734859072879,29.041369712937861,28.443299672929324]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"(((L417* L531 * $S$42 * (L318 * 1 + L479) +L350) * 1000 / (L190 * 8760)) + L382 + 0)-L525","v":83.306167660464112},82.99635878416872,83.149653978516909,83.383696779310185,81.912318075089658,80.249676383581331,82.678039559617062,79.859621640120139,77.050331105461183,74.161737081923434,71.447921613995348,68.877127198850658,66.439251651415219,64.003306096171229,63.306193892675601,62.714665962584107,62.135963753344186,61.463916026214179,60.785492122716725,60.120364368070945,59.591629397669216,58.938341568686354,58.294583945166181,57.679084305745683,56.993460716992232,56.306852017683603,55.644165833831295,54.947439796459896,54.292501335575217,53.63305934819109,52.983625878688997,52.36519681511399,51.742572808277927,51.097990500611559]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",83.306167660464112,86.736895516066085,90.887609931115264,94.950141962210495,96.771601241913118,98.027529208135178,103.16603230970546,103.34394920969467,103.39866804166297,103.20042549662604,103.09441112342014,103.05206167931986,103.06641728359713,102.95167330089195,102.86548709049799,102.94542862470279,103.05229407676516,103.00753664733664,102.94544296314245,102.90835482482025,103.10097976321622,103.08704317698428,103.09383562748263,103.14818803770869,103.07651517333996,102.99874762290555,102.96111000822758,102.86097055496413,102.84041938549058,102.81259888996992,102.80770908255573,102.85704386386577,102.90154721925649,102.90878617636707]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"(((L416* L530 * $S$42 * (L320 * 1 + L481) +L352) * 1000 / (L192 * 8760)) + L384 + 0)-L524","v":149.29362689045089},{"$f":"(((M416* M530 * $S$42 * (M320 * 1 + M481) +M352) * 1000 / (M192 * 8760)) + M384 + 0)-M524","v":138.45624353490572},129.2211439547134,118.63131739493738,107.58413144828407,98.111528377985934,94.172175285883057,86.639776649437593,79.802253879719856,73.469334677303095,67.820566681650078,62.740383708950944,58.155118647482951,53.887014998851328,53.055939587614745,52.319888656558938,51.592300336385492,50.780794773884523,49.965858201938694,49.160317750243173,48.475593113129158,47.678294049997717,46.886791446661924,46.12054524507834,45.293342481812552,44.466096990564225,43.660016087432822,42.823529123015085,42.021202643587401,41.21384959188115,40.412863198268752,39.640103920423947,38.862263937054472,38.063244911742942]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"(((L417* L531 * $S$42 * (L321 * 1 + L482) +L353) * 1000 / (L193 * 8760)) + L385 + 0)-L525","v":149.29362689045089},{"$f":"(((M417* M531 * $S$42 * (M321 * 1 + M482) +M353) * 1000 / (M193 * 8760)) + M385 + 0)-M525","v":149.67930716825728},150.29654782701613,147.16756253430921,141.14917384788444,135.1091462343519,133.57871660907836,128.69108331524833,123.85474475156943,118.92560847810273,114.30905435670385,109.95063236205021,105.83110408723935,101.73943486950989,100.6338754744945,99.696111832321591,98.77870605130046,97.712791390341948,96.63665487880381,95.581593883010257,94.743511198094183,93.707185118487104,92.685965472429473,91.709677053618336,90.621682885941951,89.532042760077331,88.480431034712169,87.374527000017991,86.335125234081659,85.288488786295332,84.257744976055406,83.276371046066345,82.28827181299431,81.265120326936241]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":"(((L418* L532 * $S$42 * (L322 * 1 + L483) +L354) * 1000 / (L194 * 8760)) + L386 + 0)-L526","v":149.29362689045089},{"$f":"(((M418* M532 * $S$42 * (M322 * 1 + M483) +M354) * 1000 / (M194 * 8760)) + M386 + 0)-M526","v":156.40245221182641},164.1561170191205,167.82977708130764,167.60062987074684,166.63354180437022,169.70708880599398,169.99976032267995,170.08977225265636,169.76366525365196,169.58927267262922,169.51960826168013,169.54322308678684,169.35447038566093,169.21269493366648,169.34419795593891,169.51999055314764,169.44636503047604,169.3442215425284,169.28321192683435,169.60007801923652,169.57715247461331,169.58832598758195,169.67773515746612,169.55983401417225,169.43190717340576,169.3699936746155,169.20526527799609,169.17145881025831,169.12569437405531,169.11765068988424,169.19880591050833,169.27201348393507,169.28392149580415]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Low",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Mid",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Constant",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"Schedule",1,1,1,0.8,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Low",{"$f":"L$523*('WACC Calc'!$C$1017/(1-$L$406)*L416/L520)","v":19.001560972247063},{"$f":"M$523*('WACC Calc'!$C$1017/(1-$L$406)*M416/M520)","v":21.273398449574589},{"$f":"N$523*('WACC Calc'!$C$1017/(1-$L$406)*N416/N520)","v":22.708740465675366},{"$f":"O$523*('WACC Calc'!$C$1017/(1-$L$406)*O416/O520)","v":17.893893921356188},{"$f":"P$523*('WACC Calc'!$C$1017/(1-$L$406)*P416/P520)","v":12.822244282216731},{"$f":"Q$523*('WACC Calc'!$C$1017/(1-$L$406)*Q416/Q520)","v":8.1236862980406883},{"$f":"R$523*('WACC Calc'!$C$1017/(1-$L$406)*R416/R520)","v":0},{"$f":"S$523*('WACC Calc'!$C$1017/(1-$L$406)*S416/S520)","v":0},{"$f":"T$523*('WACC Calc'!$C$1017/(1-$L$406)*T416/T520)","v":0},{"$f":"U$523*('WACC Calc'!$C$1017/(1-$L$406)*U416/U520)","v":0},{"$f":"V$523*('WACC Calc'!$C$1017/(1-$L$406)*V416/V520)","v":0},{"$f":"W$523*('WACC Calc'!$C$1017/(1-$L$406)*W416/W520)","v":0},{"$f":"X$523*('WACC Calc'!$C$1017/(1-$L$406)*X416/X520)","v":0},{"$f":"Y$523*('WACC Calc'!$C$1017/(1-$L$406)*Y416/Y520)","v":0},{"$f":"Z$523*('WACC Calc'!$C$1017/(1-$L$406)*Z416/Z520)","v":0},{"$f":"AA$523*('WACC Calc'!$C$1017/(1-$L$406)*AA416/AA520)","v":0},{"$f":"AB$523*('WACC Calc'!$C$1017/(1-$L$406)*AB416/AB520)","v":0},{"$f":"AC$523*('WACC Calc'!$C$1017/(1-$L$406)*AC416/AC520)","v":0},{"$f":"AD$523*('WACC Calc'!$C$1017/(1-$L$406)*AD416/AD520)","v":0},{"$f":"AE$523*('WACC Calc'!$C$1017/(1-$L$406)*AE416/AE520)","v":0},{"$f":"AF$523*('WACC Calc'!$C$1017/(1-$L$406)*AF416/AF520)","v":0},{"$f":"AG$523*('WACC Calc'!$C$1017/(1-$L$406)*AG416/AG520)","v":0},{"$f":"AH$523*('WACC Calc'!$C$1017/(1-$L$406)*AH416/AH520)","v":0},{"$f":"AI$523*('WACC Calc'!$C$1017/(1-$L$406)*AI416/AI520)","v":0},{"$f":"AJ$523*('WACC Calc'!$C$1017/(1-$L$406)*AJ416/AJ520)","v":0},{"$f":"AK$523*('WACC Calc'!$C$1017/(1-$L$406)*AK416/AK520)","v":0},{"$f":"AL$523*('WACC Calc'!$C$1017/(1-$L$406)*AL416/AL520)","v":0},{"$f":"AM$523*('WACC Calc'!$C$1017/(1-$L$406)*AM416/AM520)","v":0},{"$f":"AN$523*('WACC Calc'!$C$1017/(1-$L$406)*AN416/AN520)","v":0},{"$f":"AO$523*('WACC Calc'!$C$1017/(1-$L$406)*AO416/AO520)","v":0},{"$f":"AP$523*('WACC Calc'!$C$1017/(1-$L$406)*AP416/AP520)","v":0},{"$f":"AQ$523*('WACC Calc'!$C$1017/(1-$L$406)*AQ416/AQ520)","v":0},{"$f":"AR$523*('WACC Calc'!$C$1017/(1-$L$406)*AR416/AR520)","v":0},{"$f":"AS$523*('WACC Calc'!$C$1017/(1-$L$406)*AS416/AS520)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Mid",{"$f":"L$523*('WACC Calc'!$C$1017/(1-$L$406)*L417/L521)","v":19.001560972247063},{"$f":"M$523*('WACC Calc'!$C$1017/(1-$L$406)*M417/M521)","v":21.273398449574589},{"$f":"N$523*('WACC Calc'!$C$1017/(1-$L$406)*N417/N521)","v":22.708740465675366},{"$f":"O$523*('WACC Calc'!$C$1017/(1-$L$406)*O417/O521)","v":17.96852940207901},{"$f":"P$523*('WACC Calc'!$C$1017/(1-$L$406)*P417/P521)","v":12.932193165916203},{"$f":"Q$523*('WACC Calc'!$C$1017/(1-$L$406)*Q417/Q521)","v":8.2315387196394081},{"$f":"R$523*('WACC Calc'!$C$1017/(1-$L$406)*R417/R521)","v":0},{"$f":"S$523*('WACC Calc'!$C$1017/(1-$L$406)*S417/S521)","v":0},{"$f":"T$523*('WACC Calc'!$C$1017/(1-$L$406)*T417/T521)","v":0},{"$f":"U$523*('WACC Calc'!$C$1017/(1-$L$406)*U417/U521)","v":0},{"$f":"V$523*('WACC Calc'!$C$1017/(1-$L$406)*V417/V521)","v":0},{"$f":"W$523*('WACC Calc'!$C$1017/(1-$L$406)*W417/W521)","v":0},{"$f":"X$523*('WACC Calc'!$C$1017/(1-$L$406)*X417/X521)","v":0},{"$f":"Y$523*('WACC Calc'!$C$1017/(1-$L$406)*Y417/Y521)","v":0},{"$f":"Z$523*('WACC Calc'!$C$1017/(1-$L$406)*Z417/Z521)","v":0},{"$f":"AA$523*('WACC Calc'!$C$1017/(1-$L$406)*AA417/AA521)","v":0},{"$f":"AB$523*('WACC Calc'!$C$1017/(1-$L$406)*AB417/AB521)","v":0},{"$f":"AC$523*('WACC Calc'!$C$1017/(1-$L$406)*AC417/AC521)","v":0},{"$f":"AD$523*('WACC Calc'!$C$1017/(1-$L$406)*AD417/AD521)","v":0},{"$f":"AE$523*('WACC Calc'!$C$1017/(1-$L$406)*AE417/AE521)","v":0},{"$f":"AF$523*('WACC Calc'!$C$1017/(1-$L$406)*AF417/AF521)","v":0},{"$f":"AG$523*('WACC Calc'!$C$1017/(1-$L$406)*AG417/AG521)","v":0},{"$f":"AH$523*('WACC Calc'!$C$1017/(1-$L$406)*AH417/AH521)","v":0},{"$f":"AI$523*('WACC Calc'!$C$1017/(1-$L$406)*AI417/AI521)","v":0},{"$f":"AJ$523*('WACC Calc'!$C$1017/(1-$L$406)*AJ417/AJ521)","v":0},{"$f":"AK$523*('WACC Calc'!$C$1017/(1-$L$406)*AK417/AK521)","v":0},{"$f":"AL$523*('WACC Calc'!$C$1017/(1-$L$406)*AL417/AL521)","v":0},{"$f":"AM$523*('WACC Calc'!$C$1017/(1-$L$406)*AM417/AM521)","v":0},{"$f":"AN$523*('WACC Calc'!$C$1017/(1-$L$406)*AN417/AN521)","v":0},{"$f":"AO$523*('WACC Calc'!$C$1017/(1-$L$406)*AO417/AO521)","v":0},{"$f":"AP$523*('WACC Calc'!$C$1017/(1-$L$406)*AP417/AP521)","v":0},{"$f":"AQ$523*('WACC Calc'!$C$1017/(1-$L$406)*AQ417/AQ521)","v":0},{"$f":"AR$523*('WACC Calc'!$C$1017/(1-$L$406)*AR417/AR521)","v":0},{"$f":"AS$523*('WACC Calc'!$C$1017/(1-$L$406)*AS417/AS521)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Constant",{"$f":"L$523*('WACC Calc'!$C$1017/(1-$L$406)*L418/L522)","v":19.001560972247063},{"$f":"M$523*('WACC Calc'!$C$1017/(1-$L$406)*M418/M522)","v":21.273398449574589},{"$f":"N$523*('WACC Calc'!$C$1017/(1-$L$406)*N418/N522)","v":22.708740465675366},{"$f":"O$523*('WACC Calc'!$C$1017/(1-$L$406)*O418/O522)","v":18.043296785424872},{"$f":"P$523*('WACC Calc'!$C$1017/(1-$L$406)*P418/P522)","v":13.042553217670568},{"$f":"Q$523*('WACC Calc'!$C$1017/(1-$L$406)*Q418/Q522)","v":8.3400351923192648},{"$f":"R$523*('WACC Calc'!$C$1017/(1-$L$406)*R418/R522)","v":0},{"$f":"S$523*('WACC Calc'!$C$1017/(1-$L$406)*S418/S522)","v":0},{"$f":"T$523*('WACC Calc'!$C$1017/(1-$L$406)*T418/T522)","v":0},{"$f":"U$523*('WACC Calc'!$C$1017/(1-$L$406)*U418/U522)","v":0},{"$f":"V$523*('WACC Calc'!$C$1017/(1-$L$406)*V418/V522)","v":0},{"$f":"W$523*('WACC Calc'!$C$1017/(1-$L$406)*W418/W522)","v":0},{"$f":"X$523*('WACC Calc'!$C$1017/(1-$L$406)*X418/X522)","v":0},{"$f":"Y$523*('WACC Calc'!$C$1017/(1-$L$406)*Y418/Y522)","v":0},{"$f":"Z$523*('WACC Calc'!$C$1017/(1-$L$406)*Z418/Z522)","v":0},{"$f":"AA$523*('WACC Calc'!$C$1017/(1-$L$406)*AA418/AA522)","v":0},{"$f":"AB$523*('WACC Calc'!$C$1017/(1-$L$406)*AB418/AB522)","v":0},{"$f":"AC$523*('WACC Calc'!$C$1017/(1-$L$406)*AC418/AC522)","v":0},{"$f":"AD$523*('WACC Calc'!$C$1017/(1-$L$406)*AD418/AD522)","v":0},{"$f":"AE$523*('WACC Calc'!$C$1017/(1-$L$406)*AE418/AE522)","v":0},{"$f":"AF$523*('WACC Calc'!$C$1017/(1-$L$406)*AF418/AF522)","v":0},{"$f":"AG$523*('WACC Calc'!$C$1017/(1-$L$406)*AG418/AG522)","v":0},{"$f":"AH$523*('WACC Calc'!$C$1017/(1-$L$406)*AH418/AH522)","v":0},{"$f":"AI$523*('WACC Calc'!$C$1017/(1-$L$406)*AI418/AI522)","v":0},{"$f":"AJ$523*('WACC Calc'!$C$1017/(1-$L$406)*AJ418/AJ522)","v":0},{"$f":"AK$523*('WACC Calc'!$C$1017/(1-$L$406)*AK418/AK522)","v":0},{"$f":"AL$523*('WACC Calc'!$C$1017/(1-$L$406)*AL418/AL522)","v":0},{"$f":"AM$523*('WACC Calc'!$C$1017/(1-$L$406)*AM418/AM522)","v":0},{"$f":"AN$523*('WACC Calc'!$C$1017/(1-$L$406)*AN418/AN522)","v":0},{"$f":"AO$523*('WACC Calc'!$C$1017/(1-$L$406)*AO418/AO522)","v":0},{"$f":"AP$523*('WACC Calc'!$C$1017/(1-$L$406)*AP418/AP522)","v":0},{"$f":"AQ$523*('WACC Calc'!$C$1017/(1-$L$406)*AQ418/AQ522)","v":0},{"$f":"AR$523*('WACC Calc'!$C$1017/(1-$L$406)*AR418/AR522)","v":0},{"$f":"AS$523*('WACC Calc'!$C$1017/(1-$L$406)*AS418/AS522)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$534:$I$539,L534:L539)","v":0.83753546243193933},0.81728245853336734,0.80537862480185574,0.80815358135767323,0.81645779336065949,0.82564996109749633,0.83459930267403459,0.83523792670337405,0.8361816208758982,0.83775459637249106,0.8391121318042154,0.84032111424163902,0.84136506383521237,0.84276722642456903,0.8430189668521173,0.84281659732481407,0.84256273418898486,0.84270702707570844,0.84286615115471897,0.84297640690446884,0.84246911799149116,0.84252243290011875,0.84254106784219074,0.84242055211766642,0.84261830031321505,0.84281656651501469,0.84289774270553186,0.84314736108746891,0.84320332981764945,0.84328471814837758,0.84332526433999333,0.84319075629245399,0.84307687993582281,0.84308557672388018]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$534:$I$539,L541:L546)","v":0.83753546243193933},0.81728245853336734,0.80537862480185574,0.80739185127790458,0.81490826182956166,0.82327790114249422,0.83138551111665426,0.83149557676956865,0.83190000313597867,0.832910432491759,0.83370622825134588,0.8343535217745166,0.83485223507744311,0.83567869672106421,0.83590421393897318,0.83571038138397569,0.83545961705083471,0.83558334259062683,0.83573479434765807,0.83583277944768153,0.83535629019096835,0.83539893750242056,0.83540014836061305,0.83527693746990606,0.83545856092353676,0.83564767281742014,0.8357319419988436,0.83597282609581669,0.83602461531550198,0.83609750390522963,0.83612325099682316,0.83599884059779495,0.83589031891103038,0.83588608664664921]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$534:$I$539,L548:L553)","v":0.83753546243193933},0.81728245853336734,0.80537862480185574,0.806631319037866,0.81336362917422211,0.82091717507702733,0.82819226864236095,0.82778105770243349,0.82765475670707833,0.82811271200381165,0.82835803992246249,0.82845612417171033,0.82842287025736516,0.82868882119978293,0.82888881237781631,0.82870330502662426,0.82845558579304945,0.82855929865366529,0.82870327176902903,0.82878931496929198,0.82834283076507831,0.82837510117354096,0.82835937249162839,0.82823355749062533,0.82839948237003469,0.82857967102831453,0.82866693578679362,0.82889929826250153,0.82894701808871785,0.82901163528813404,0.82902299472600438,0.82890841516875091,0.82880511236605259,0.82878831403764897]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$406*L527*(1-0/2)-0)/(1-L$406)","v":1.1034348692536426},1.0633335512705511,1.0674596579262083,1.0664978025296727,1.063619396699389,1.0604332076669869,1.0573311870343436,1.0571098271836137,1.0567827239247829,1.0562374991835723,1.0557669502741651,1.0553478928012416,1.054986039009987,1.0545000214359224,1.0544127631729936,1.0544829084952771,1.0545709025313159,1.0545208877332517,1.0544657321475563,1.0544275153013598,1.0546033517761784,1.0545848717634114,1.0545784125200917,1.0546201856785788,1.0545516422022332,1.0544829191745693,1.0544547818847241,1.0543682591652106,1.05434885928486,1.0543206484629781,1.0543065943426955,1.0543532175199601,1.0543926893408553,1.0543896748603196]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$406*L528*(1-0/2)-0)/(1-L$406)","v":1.1034348692536426},1.0633335512705511,1.0674596579262083,1.066761833397613,1.0641564952936584,1.0612554110502586,1.0584451514120297,1.058407000457195,1.0582668181966053,1.0579165831896327,1.0576407444763043,1.0574163796057627,1.0572435156087614,1.0569570474872045,1.056878878712777,1.0569460649498581,1.0570329848789592,1.0569900991343559,1.0569376029287811,1.0569036393349944,1.0570688000334565,1.0570540176230501,1.057053597915403,1.0570963052723488,1.0570333509537864,1.0569678009921843,1.056938591609881,1.0568550963680807,1.0568371451895904,1.0568118805477968,1.0568029560913246,1.0568460792218255,1.0568836950071381,1.0568851619945494]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",{"$f":"(1-L$406*L529*(1-0/2)-0)/(1-L$406)","v":1.1034348692536426},1.0633335512705511,1.0674596579262083,1.0670254490703652,1.064691895839692,1.0620736858809228,1.0595519930668682,1.0596945269962208,1.0597383054451899,1.0595795689876366,1.059494533428438,1.0594605354675488,1.0594720619388018,1.0593798780274386,1.0593105570885404,1.0593748576436128,1.0594607220803516,1.0594247731302808,1.05937486917136,1.0593450448786752,1.0594998052263247,1.059488619657865,1.0594940715333354,1.0595376815269499,1.0594801686479305,1.0594177116581092,1.0593874639489353,1.0593069224713603,1.0592903818259682,1.0592679842133508,1.0592640468051797,1.0593037623694632,1.0593395691852654,1.0593453918215852]
[null,null,null,null,null,null,null,null,"MACRS","Depreciation Factor","Year (Low)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,null,1,{"$f":"1/((1+L$410)*(1+L$389))^$K534","v":0.93710463112245312},0.92849509698849708,0.92334366592574579,0.92455070391620919,0.92814042932914587,0.93207543064103315,0.93586831340617094,0.93613755358949857,0.93653506609356307,0.9371967424302825,{"$f":"1/((1+V$410)*(1+V$389))^$K534","v":0.9377668829528657},0.93827392599024695,0.93871121967194793,0.93929778468714564,0.93940300066673632,0.93931842172471558,0.93921229517880866,0.93927261986515831,0.93933913411772418,0.93938521456996804,{"$f":"1/((1+AF$410)*(1+AF$389))^$K534","v":0.93917315190984818},0.9391954446904397,0.93920323629133828,0.93915284374219865,0.93923552688565293,0.93931840884656259,0.93935233809968943,0.93945665254272481,0.93948003776559963,0.93951404144586648,0.93953098034570637,0.93947478433598075,0.9394272016293963,0.939430835748715]
[null,null,null,null,null,null,null,null,0.32,null,{"$f":"K534+1","v":2},0.87816508967114892,0.86210314513167863,0.85256352540519531,0.85479400411195794,0.86144465655529112,0.8687646084046674,0.875849500037711,0.8763535192405314,0.87709793002287451,0.87833773402193327,0.87940672676313369,0.88035796019315138,0.88117875393799616,0.88228032831817926,0.88247799766166823,0.88231909739141057,0.88211973541504562,0.88223305442835809,0.88235800888503579,0.8824445813526649,0.8820462092682787,0.88208808332727284,0.8821027190601235,0.88200806390905861,0.88216337496417008,0.88231907319803804,0.88238281509335326,0.88257880200678196,0.88262274136005248,0.88268663407394543,0.88271846302936419,0.88261287040313763,0.88252346716123842,0.88253029515552917]
[null,null,null,null,null,null,null,null,0.192,null,{"$f":"K535+1","v":3},0.8229325724208979,0.80045854335312627,0.78720913098221068,0.7903003982050657,0.79954161337852647,0.80975414650446886,0.81967979439793059,0.8203874395813785,0.82143296786450004,0.82317526307895172,0.82467850500444639,0.8260169195871937,0.82717238285814365,0.82872395786231334,0.8290024790257442,0.82877858201927534,0.82849770132168843,0.82865735236456473,0.82883340804790873,0.82895539240007876,0.82839411848862288,0.82845310967669572,0.82847372848265721,0.82834038142374333,0.82855918228369807,0.82877854793135475,0.82886836045692713,0.82914452693845964,0.82920644638571916,0.82929648690906121,0.82934134293923389,0.82919253607414867,0.82906655112755456,0.82907617275151879]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K536+1","v":4},0.77117392471713708,0.74322183284593202,0.7268645648513351,0.73067278946575387,0.74208689630766356,0.75475194481651497,0.76711234671630835,0.7679954906852644,0.76930077885041115,0.77147717500678425,0.77335619107624887,0.77503013807544641,0.7764759963917196,0.77841857773723422,0.77876741635694724,0.77848698962159346,0.77813522760871001,0.77833516232599032,0.77855565584356501,0.77870843915867993,0.77800551528454021,0.77807938674798183,0.77810520697326313,0.77793822480060604,0.77821222012817504,0.77848694692904485,0.77859943237207074,0.77894534175172647,0.77902290356593407,0.77913569397279125,0.77919188497292302,0.77900547900126571,0.77884767009029354,0.77885972186730534]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K537+1","v":5},0.72267065625330718,0.69007782777225224,0.67114579194135382,0.67554404183298289,0.6887608505385282,0.70348574399201058,0.71791613811444133,0.71894941981786997,0.7204771557664994,0.72302589527567518,0.72522782471787473,0.72719057041281232,0.72888672961886214,0.73116684562790268,0.73157644774719777,0.73124717042458021,0.73083417308186116,0.73106890705110616,0.73132779562255124,0.73150719420652144,0.73068189199302713,0.73076861564123541,0.73079892856443029,0.73060289607724693,0.73092456460094024,0.73124712029720873,0.73137919724179568,0.73178538327582576,0.73187646686239094,0.73200892467910694,0.73207491556602933,0.73185600438126164,0.7316706872084997,0.73168483944481433]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,{"$f":"K538+1","v":6},0.67721801875127652,0.64073387962700878,0.61969821590176744,0.6245747194030854,0.63926679152393717,0.65570177778118077,0.67187496534423385,0.67303555102289014,0.67475212069468071,0.67761751374510126,0.6800946366163686,0.68230395144431644,0.68421415096321947,0.68678339833497715,0.68724511023082946,0.68687393801388075,0.68640844109532162,0.68667300762785044,0.68696481829631117,0.6871670425891685,0.68623681554654259,0.68633455493298712,0.68636871878595562,0.68614778749723249,0.68651031854663058,0.6868738815112051,0.68702275896655463,0.68748064655200214,0.68758333072763256,0.68773266319971083,0.68780706310825168,0.68756026188107833,0.6873513461985381,0.68736730022430625]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$411)*(1+L$389))^$K541","v":0.93710463112245312},0.92849509698849708,0.92334366592574579,0.92421974601982426,0.927473131716816,0.93106383004698523,0.93451053950492091,0.93455711950489762,0.93472822527358412,0.93515538915905805,{"$f":"1/((1+V$411)*(1+V$389))^$K541","v":0.93549148318091557},0.93576464353750866,0.93597497070106161,0.93632327019124983,0.93641825638384946,0.93633661694948134,0.93623097305825653,0.93628310070121024,0.93634690028282896,0.93638817123105067,{"$f":"1/((1+AF$411)*(1+AF$389))^$K541","v":0.93618743432590301},0.93620540517471584,0.93620591539746734,0.93615399421738343,0.93623052806382712,0.93631020132222131,0.93634569881835261,0.93644715068253637,0.93646895898846449,0.93649965009714708,0.93651049081007476,0.93645810547577868,0.93641240457599839,0.93641062216556026]
[null,null,null,null,null,null,null,null,null,null,2,0.87816508967114892,0.86210314513167863,0.85256352540519531,0.85418213893294836,0.86020641005659837,0.86687985562176151,0.87330994844577836,0.8733970096172915,0.87371685512310415,0.87451560187322941,0.87514431510402924,0.87565546809488071,0.87604914577885307,0.87670126630163636,0.87687915088896873,0.87672626024039957,0.87652843491360999,0.87662604465867255,0.87674551766926201,0.87682280722143147,0.87644691218971693,0.87648056067835378,0.87648151602520974,0.87638430088916097,0.87652760167867261,0.87667679310005864,0.87674326769562905,0.87693326602144084,0.87697411114893842,0.8770315946320788,0.87705189939732708,0.8769537833112846,0.87686819144380324,0.87686485330449149]
[null,null,null,null,null,null,null,null,null,null,3,0.8229325724208979,0.80045854335312627,0.78720913098221068,0.7894519994992798,0.79781833305807293,0.80712047856577485,0.81611735107707906,0.81623939349212715,0.8166878053808363,0.81780797799542782,0.81869005333401479,0.81940742696347624,0.81996007355305212,0.82087579664435795,0.8211256455347985,0.82091090050426629,0.82063306953239978,0.82077015124845953,0.82093794780647766,0.82104650494775222,0.82051858604575123,0.8205658384376403,0.82056718003934148,0.8204306637467973,0.82063189938214354,0.82084142464203536,0.82093478767474981,0.82120165830450886,0.82125903292748026,0.82133978149708475,0.82136830477049905,0.82123047850950204,0.82111025164609874,0.82110556283797154]
[null,null,null,null,null,null,null,null,null,null,4,0.77117392471713708,0.74322183284593202,0.7268645648513351,0.72962712647206662,0.73995506790246068,0.75148068408280599,0.76267026605436794,0.76282233640842712,0.7633811429262074,0.76477753791969671,0.76587757225890052,0.76677249880446452,0.7674621058198583,0.76860511033489265,0.7689170452637587,0.76864893539511692,0.76830209721210263,0.76847322217390901,0.7686827027531421,0.76881823526367166,0.76815918988688936,0.76821817324704145,0.76821984793385012,0.76804944284498333,0.76830063650456559,0.768562199560203,0.76867875744960945,0.76901195305503112,0.76908359162547058,0.76918441798288706,0.76922003423645913,0.76904793806397553,0.76889782516592642,0.76889197096070738]
[null,null,null,null,null,null,null,null,null,null,5,0.72267065625330718,0.69007782777225224,0.67114579194135382,0.67433579751718764,0.68628844415722445,0.69967648392846582,0.71272340179482907,0.71290104540785559,0.71355390093473414,0.71518583609340036,0.71647194600747766,0.71751859401812457,0.71832532200891686,0.7196628503944732,0.72002795882971027,0.71971414378968424,0.71930822007558604,0.71950849126283756,0.71975366602393187,0.71991230132763306,0.7191409811340711,0.71921000614732655,0.71921196596141335,0.71901255367576722,0.71930651062644391,0.71961262779886292,0.71974904831097752,0.72013905227919628,0.72022291042461384,0.72034093830115153,0.72038263180372886,0.72018117509944446,0.7200054613368807,0.71999860890541978]
[null,null,null,null,null,null,null,null,null,null,6,0.67721801875127652,0.64073387962700878,0.61969821590176744,0.62323445951341072,0.63651409256356206,0.65144346692024535,0.66604753072906819,0.66624674748839574,0.66697897145776686,0.6688098888729701,0.67025340342805217,0.6714285313629047,0.67233452222112655,0.67383707351650934,0.6742473257549394,0.67389470656672534,0.67343863481016852,0.6736636411804191,0.6739391141487111,0.67411736328691951,0.67325075004651858,0.67332829521086768,0.67333049695771707,0.67310647401601031,0.67343671428354446,0.67378064440836616,0.67393392561458643,0.67437216360207541,0.6744663991649803,0.67459903666967891,0.67464589208156334,0.67441949883294583,0.67422204535831953,0.67421434532346203]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$412)*(1+L$389))^$K548","v":0.93710463112245312},0.92849509698849708,0.92334366592574579,0.92388902498212877,0.92680679293824786,0.93005442289412266,0.93315669965969428,0.93298201276162651,0.93292834284206605,0.93312290929958519,{"$f":"1/((1+V$412)*(1+V$389))^$K548","v":0.93322709875203524},0.93326874673700355,0.9332546271496065,0.93336753526999272,0.93345241875267126,0.93337368335663151,0.93326851814593703,0.9333125512580257,0.93337366923957843,0.93341019079086696,{"$f":"1/((1+AF$412)*(1+AF$389))^$K548","v":0.93322064032221552},0.93323434352790524,0.93322766461021511,0.93317423524568588,0.93324469636052931,0.93332120011626751,0.93335824517642718,0.93345686882596146,0.93347711985241044,0.93350453998151728,0.93350936012608443,0.93346073788087902,0.93341689571494713,0.93340976595930936]
[null,null,null,null,null,null,null,null,null,null,2,0.87816508967114892,0.86210314513167863,0.85256352540519531,0.8535709304824286,0.85897083143648023,0.86500122954491954,0.87078142611977283,0.87045543613673571,0.87035529287804358,0.8707183638597219,0.87091281784514107,0.87099055363605726,0.87096419909615119,0.87117495589598115,0.87133341807521225,0.87118643278272545,0.87099012696231315,0.87107231833576493,0.87118640642975398,0.87125458427224267,0.87090076352340606,0.87092633993996016,0.87091387399383613,0.87081415332637069,0.8709456632850564,0.87108846258646988,0.87115761383881962,0.87134172595836823,0.87137953328795148,0.87143072616610429,0.87143972544301151,0.87134894916511507,0.8712671012061286,0.87125379118821267]
[null,null,null,null,null,null,null,null,null,null,3,0.8229325724208979,0.80045854335312627,0.78720913098221068,0.78860481471649946,0.79610000151114457,0.80449821934710664,0.81257552172288916,0.81211926482615115,0.81197912106853432,0.8124872528653585,0.81275944226358077,0.81286826241169208,0.81283136888813423,0.8131264213735766,0.81334828664233938,0.81314248965673686,0.81286766510985964,0.81298272775619596,0.81314245276098218,0.81323790773297133,0.81274256819241952,0.81277837111502993,0.81276092070390282,0.81262133157145555,0.81280542107898224,0.81300532930863845,0.81310214172468431,0.81335991919050732,0.81341285703197452,0.81348453915544883,0.81349714048675636,0.81337003303939692,0.81325543294638514,0.81323679732415066]
[null,null,null,null,null,null,null,null,null,null,4,0.77117392471713708,0.74322183284593202,0.7268645648513351,0.72858333336463899,0.73783088925867801,0.74822712711422257,0.7582602920751853,0.75769266629999477,0.75751833584082506,0.75815046916255113,0.75848913628696379,0.75862454452324557,0.7585786361072,0.7589458037803648,0.75922192545463263,0.75896580066469022,0.75862380126582651,0.75876698377084417,0.75896575474798844,0.75908455061539826,0.75846813990565176,0.75851268960121498,0.7584909759149514,0.75831728963352385,0.75854634839504687,0.75879510965125974,0.75891558814934601,0.75923640339610809,0.75930229103312807,0.75939151050638398,0.75940719508019128,0.75924899121115041,0.75910636164413037,0.75908316865983372]
[null,null,null,null,null,null,null,null,null,null,5,0.72267065625330718,0.69007782777225224,0.67114579194135382,0.67313014548048555,0.6838266802046109,0.69589194890194572,0.70757567163587587,0.70691362885929254,0.7067103257284606,0.70744757147180515,0.70784261609202037,0.70800057791113957,0.70794702220388206,0.70837537427798269,0.70869754268568719,0.70839870490811685,0.70799971083759572,0.70816674943352353,0.70839865133631597,0.70853725521631838,0.70781812318675208,0.70787009193757566,0.70784476208103297,0.70764215682734499,0.70790935658332377,0.70819956238206849,0.70834012159210968,0.70871443581281568,0.70879131573094112,0.70889542268113159,0.70891372475445391,0.70872912357127338,0.70856270360333218,0.70853564280242631]
[null,null,null,null,null,null,null,null,null,null,6,0.67721801875127652,0.64073387962700878,0.61969821590176744,0.62189755379404443,0.63377521240604417,0.64721738493266534,0.66027897850322537,0.65953770030176817,0.65931009305122945,0.66013553606869702,0.66057791098860685,0.66075481203620345,0.66069483424855824,0.6611745771357993,0.66153543538402915,0.66120070848515644,0.66075384098115486,0.66094091562990509,0.6612006484821461,0.66135589457390098,0.66055048215200973,0.6606086805524013,0.66058031422345587,0.66035342852496526,0.66065265253538163,0.66097766548424775,0.66113509287726868,0.66155435814558872,0.66164047598491937,0.66175709544495298,0.66177759758012933,0.66157081064650958,0.66138439921681258,0.66135408852204158]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Stehly et al., 2018"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Stehly et al., 2018; Wiser & Bolinger, 2018"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Stehly et al., 2018; Wiser & Bolinger, 2019"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Stehly et al., 2018; Wiser & Bolinger, 2020"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Stehly et al., forthcoming; Dykes et al, 2017; Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Stehly et al., forthcoming; Dykes et al, 2017; Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Stehly et al., forthcoming; Dykes et al, 2017; Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Solar - Utility PV","index":4,"n_rows":821,"n_cols":46,"rows_kept":821,"cut":false,"hidden":false,"merged":[[0,0,0,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[28,14,28,15],[23,9,27,9],[11,7,51,7],[31,14,31,15],[32,14,32,15],[28,16,32,19],[35,9,39,9],[41,9,45,9],[47,9,51,9],[22,18,22,19],[23,18,23,19],[24,18,24,19],[54,7,58,7],[13,21,34,25],[16,14,16,19],[17,14,17,19],[22,14,23,17],[24,14,24,17],[25,14,25,17],[30,14,30,15],[34,14,34,18],[11,9,15,9],[17,9,21,9],[29,9,33,9],[29,14,29,15],[35,14,35,17],[25,18,25,19],[54,9,58,9],[566,7,566,11],[567,7,567,11],[562,7,562,11],[337,6,337,19],[551,6,551,19],[553,7,553,11],[554,7,554,11],[555,7,555,11],[556,7,556,11],[557,7,557,11],[558,7,558,11],[559,7,559,11],[560,7,560,11],[561,7,561,11],[556,12,556,26],[564,7,564,11],[565,7,565,11],[250,9,264,9],[268,7,282,7],[268,9,282,9],[286,7,300,7],[286,9,300,9],[217,7,264,7],[218,9,245,9],[303,7,312,7],[303,9,312,9],[563,7,563,11],[80,9,84,9],[115,9,129,9],[86,9,90,9],[95,6,95,19],[98,7,214,7],[98,9,112,9],[200,9,214,9],[80,7,90,7],[132,9,146,9],[149,9,163,9],[166,9,180,9],[183,9,197,9],[61,9,65,9],[61,14,61,15],[67,9,71,9],[73,9,77,9],[61,7,77,7],[565,12,565,26],[15,14,15,19],[557,12,557,26],[36,14,36,17],[37,14,37,17]]}
["Solar Utility PV Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2019/index.html?t=su"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - Seattle",0.14929160237123656,null,null,"Basis Year:",null,2017]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",0.17704627271339718]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",0.1968873903285199,null,null,"Utility Scale Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",0.21736185488349916,null,null,"Representative plant is Single Axis tracking with capacity of 23 MW"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",0.26573079525328891,null,null,"Overnight Capital Cost, Capacity Factor, Fixed O&M, and Variable O&M costs "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"represent $/kW DC;  however LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Utility PV - Seattle",{"$f":"L12*8760","v":1307.7944367720322},null,null,"Capacity factors chosen here to reflect range across the continental U.S. in ReEDS."]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L13*8760","v":1550.9253489693592}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L14*8760","v":1724.7335392778343}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L15*8760","v":1904.0898487794525}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L16*8760","v":2327.801766418811}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Utility PV - Seattle",{"$f":"L30+L36","v":1110.7302045049462},null,null,null,null,null,null,"Capacity"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L31+L37","v":1110.7302045049462},null,null,null,null,null,null,"(GW)"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L32+L38","v":1110.7302045049462},null,null,null,null,null,null,176965]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L33+L39","v":1110.7302045049462}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L34+L40","v":1110.7302045049462}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle","Utility PV - Seattle","ATB values reflect annual average capacity factor over life of plant including estimated degradation, starting at  0.75% per year, reducing to 0.3% and 0.5% annual degradation by 2050 for the low- and mid-cases."]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Utility PV - Seattle",{"$f":"(L36+L62)*($S$48-1)","v":15.035881596753528},null,null,"Utility PV - Chicago","Utility PV - Chicago"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"(L37+L63)*($S$48-1)","v":15.035881596753528},null,null,"Utility PV - Kansas City","Utility PV - Kansas City"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"(L38+L64)*($S$48-1)","v":15.035881596753528},null,null,"Utility PV - Los Angeles","Utility PV - Los Angeles"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"(L39+L65)*($S$48-1)","v":15.035881596753528},null,null,"Utility PV - Daggett, CA","Utility PV - Daggett, CA"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"(L40+L66)*($S$48-1)","v":15.035881596753528}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - Seattle",{"$f":"$L$168","v":1095.6943229081926},null,null,"Inflation Rate",null,null,null,{"$f":"L219","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"$L$171","v":1095.6943229081926},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"$L$180","v":1095.6943229081926},null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L221","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"$L$180","v":1095.6943229081926},null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L224","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"$L$180","v":1095.6943229081926},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L226","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L228","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility PV - Seattle",{"$f":"L184","v":19.867219751534215},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L231","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L42","v":19.867219751534215},null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L235","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L43","v":19.867219751534215},null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L236","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L44","v":19.867219751534215},null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L238","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L45","v":19.867219751534215},null,null,"WACC Real - Mid",null,null,null,{"$f":"L241","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - Seattle",0,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P67:P69,Q67:Q69)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",0,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O74:T74,O76:T76)","v":0.86848872861724324}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",0,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S49 * S44) / (1 - S44)","v":1.0455844347615428}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",0,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L245","v":6.7096778007694757E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",0,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L248","v":4.9101401138875428E-2}]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Utility PV - Seattle",{"$f":"$S$45","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L55","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L56","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L57","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L58","v":5.2739388000000005E-2}]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - Seattle",{"$f":"L68+L74","v":0},null,null,"Construction Duration yrs",null,1]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L69+L75","v":0},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L70+L76","v":0},null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L71+L77","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L72+L78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+(1-S44)*((1+S40)^(O67+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Utility PV - Seattle",0,null,null,1,0,{"$f":"1+(1-S44)*((1+S40)^(O68+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",0,null,null,2,0,{"$f":"1+(1-S44)*((1+S40)^(O69+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Utility PV - Seattle",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",0,null,"Depreciation",{"$f":"1/((1+S46)*(1+S36))^O73","v":0.94990271229407064},{"$f":"1/((1+S46)*(1+S36))^P73","v":0.90231516282363189},{"$f":"1/((1+S46)*(1+S36))^Q73","v":0.85711162051023382},{"$f":"1/((1+S46)*(1+S36))^R73","v":0.81417265306143727},{"$f":"1/((1+S46)*(1+S36))^S73","v":0.77338481141871873},{"$f":"1/((1+S46)*(1+S36))^T73","v":0.73464033001367912}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - Seattle",{"$f":" (($S$52 * $S$50 * $S$48 * (L36 * 1 + L62) +L42) * 1000 / (L12 * 8760)) + L48 + 0","v":58.794967679948691}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":" (($S$52 * $S$50 * $S$48 * (L37 * 1 + L63) +L43) * 1000 / (L13 * 8760)) + L49 + 0","v":49.577970785715387}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",44.581803444388157]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",40.382407212200086]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",33.031907077002451]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Utility PV - Seattle",{"$f":"(((L36*$S$60*(1-$S$48*$S$55))/(8760*L12*(1-$S$48))+L42/(8760*L12))*1000)+L48","v":15.191393381800539},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"(((L37*$S$60*(1-$S$48*$S$55))/(8760*L13*(1-$S$48))+L43/(8760*L13))*1000)+L49","v":12.80991362010856}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"(((L38*$S$60*(1-$S$48*$S$55))/(8760*L14*(1-$S$48))+L44/(8760*L14))*1000)+L50","v":11.519008182477188}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"(((L39*$S$60*(1-$S$48*$S$55))/(8760*L15*(1-$S$48))+L45/(8760*L15))*1000)+L51","v":10.43397178146261}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"(((L40*$S$60*(1-$S$48*$S$55))/(8760*L16*(1-$S$48))+L46/(8760*L16))*1000)+L52","v":8.5347558534156391}]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - Seattle - Low",0.14929160237123656,0.14950729355889342,0.14972298474655027,0.14993867593420712,0.15015436712186397,0.15037005830952083,0.15058574949717768,0.15080144068483453,0.15101713187249138,0.15123282306014824,0.15144851424780509,0.15166420543546194,0.15187989662311879,0.15209558781077565,0.1523112789984325,0.15252697018608935,0.1527426613737462,0.15295835256140305,0.15317404374905991,0.15338973493671676,0.15360542612437361,0.15382111731203046,0.15403680849968732,0.15425249968734417,0.15446819087500102,0.15468388206265787,0.15489957325031473,0.15511526443797158,0.15533095562562843,0.15554664681328528,0.15576233800094214,0.15597802918859899,0.15619372037625584,0.1564094115639125]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",0.14929160237123656,0.14938797722669506,0.14948435208215355,0.14958072693761204,0.14967710179307053,0.14977347664852902,0.14986985150398752,0.14996622635944601,0.1500626012149045,0.15015897607036299,0.15025535092582148,0.15035172578127998,0.15044810063673847,0.15054447549219696,0.15064085034765545,0.15073722520311394,0.15083360005857244,0.15092997491403093,0.15102634976948942,0.15112272462494791,0.1512190994804064,0.1513154743358649,0.15141184919132339,0.15150822404678188,0.15160459890224037,0.15170097375769886,0.15179734861315736,0.15189372346861585,0.15199009832407434,0.15208647317953283,0.15218284803499132,0.15227922289044982,0.15237559774590831,0.15247197260136655]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",0.17704627271339718,0.17730206285983027,0.17755785300626337,0.17781364315269646,0.17806943329912955,0.17832522344556265,0.17858101359199574,0.17883680373842883,0.17909259388486193,0.17934838403129502,0.17960417417772812,0.17985996432416121,0.1801157544705943,0.1803715446170274,0.18062733476346049,0.18088312490989358,0.18113891505632668,0.18139470520275977,0.18165049534919286,0.18190628549562596,0.18216207564205905,0.18241786578849215,0.18267365593492524,0.18292944608135833,0.18318523622779143,0.18344102637422452,0.18369681652065761,0.18395260666709071,0.1842083968135238,0.18446418695995689,0.18471997710638999,0.18497576725282308,0.18523155739925617,0.18548734754568941]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",0.17704627271339718,0.17716056453337367,0.17727485635335016,0.17738914817332666,0.17750343999330315,0.17761773181327964,0.17773202363325613,0.17784631545323262,0.17796060727320911,0.17807489909318561,0.1781891909131621,0.17830348273313859,0.17841777455311508,0.17853206637309157,0.17864635819306807,0.17876065001304456,0.17887494183302105,0.17898923365299754,0.17910352547297403,0.17921781729295053,0.17933210911292702,0.17944640093290351,0.17956069275288,0.17967498457285649,0.17978927639283299,0.17990356821280948,0.18001786003278597,0.18013215185276246,0.18024644367273895,0.18036073549271545,0.18047502731269194,0.18058931913266843,0.18070361095264492,0.18081790277262183]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",0.1968873903285199,0.19717184621471914,0.19745630210091838,0.19774075798711763,0.19802521387331687,0.19830966975951611,0.19859412564571535,0.19887858153191459,0.19916303741811384,0.19944749330431308,0.19973194919051232,0.20001640507671156,0.2003008609629108,0.20058531684911005,0.20086977273530929,0.20115422862150853,0.20143868450770777,0.20172314039390701,0.20200759628010626,0.2022920521663055,0.20257650805250474,0.20286096393870398,0.20314541982490322,0.20342987571110246,0.20371433159730171,0.20399878748350095,0.20428324336970019,0.20456769925589943,0.20485215514209867,0.20513661102829792,0.20542106691449716,0.2057055228006964,0.20598997868689564,0.20627443457309497]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",0.1968873903285199,0.19701449053699194,0.19714159074546397,0.19726869095393601,0.19739579116240805,0.19752289137088008,0.19764999157935212,0.19777709178782416,0.19790419199629619,0.19803129220476823,0.19815839241324026,0.1982854926217123,0.19841259283018434,0.19853969303865637,0.19866679324712841,0.19879389345560045,0.19892099366407248,0.19904809387254452,0.19917519408101655,0.19930229428948859,0.19942939449796063,0.19955649470643266,0.1996835949149047,0.19981069512337674,0.19993779533184877,0.20006489554032081,0.20019199574879284,0.20031909595726488,0.20044619616573692,0.20057329637420895,0.20070039658268099,0.20082749679115303,0.20095459699962506,0.20108169720809729]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",0.21736185488349916,0.21767589154655631,0.21798992820961346,0.21830396487267062,0.21861800153572777,0.21893203819878493,0.21924607486184208,0.21956011152489924,0.21987414818795639,0.22018818485101355,0.2205022215140707,0.22081625817712786,0.22113029484018501,0.22144433150324216,0.22175836816629932,0.22207240482935647,0.22238644149241363,0.22270047815547078,0.22301451481852794,0.22332855148158509,0.22364258814464225,0.2239566248076994,0.22427066147075655,0.22458469813381371,0.22489873479687086,0.22521277145992802,0.22552680812298517,0.22584084478604233,0.22615488144909948,0.22646891811215664,0.22678295477521379,0.22709699143827095,0.2274110281013281,0.22772506476438492]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",0.21736185488349916,0.21750217233614794,0.21764248978879672,0.2177828072414455,0.21792312469409428,0.21806344214674306,0.21820375959939184,0.21834407705204062,0.2184843945046894,0.21862471195733818,0.21876502940998696,0.21890534686263574,0.21904566431528452,0.2191859817679333,0.21932629922058208,0.21946661667323086,0.21960693412587964,0.21974725157852842,0.2198875690311772,0.22002788648382599,0.22016820393647477,0.22030852138912355,0.22044883884177233,0.22058915629442111,0.22072947374706989,0.22086979119971867,0.22101010865236745,0.22115042610501623,0.22129074355766501,0.22143106101031379,0.22157137846296257,0.22171169591561135,0.22185201336826013,0.22199233082090866]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",0.26573079525328891,0.26611471363794564,0.26649863202260238,0.26688255040725911,0.26726646879191585,0.26765038717657258,0.26803430556122931,0.26841822394588605,0.26880214233054278,0.26918606071519952,0.26956997909985625,0.26995389748451298,0.27033781586916972,0.27072173425382645,0.27110565263848319,0.27148957102313992,0.27187348940779665,0.27225740779245339,0.27264132617711012,0.27302524456176686,0.27340916294642359,0.27379308133108032,0.27417699971573706,0.27456091810039379,0.27494483648505053,0.27532875486970726,0.27571267325436399,0.27609659163902073,0.27648051002367746,0.2768644284083342,0.27724834679299093,0.27763226517764766,0.2780161835623044,0.27840010194696108]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",0.26573079525328891,0.26590233716573836,0.2660738790781878,0.26624542099063725,0.2664169629030867,0.26658850481553614,0.26676004672798559,0.26693158864043504,0.26710313055288448,0.26727467246533393,0.26744621437778338,0.26761775629023282,0.26778929820268227,0.26796084011513172,0.26813238202758116,0.26830392394003061,0.26847546585248006,0.2686470077649295,0.26881854967737895,0.2689900915898284,0.26916163350227784,0.26933317541472729,0.26950471732717673,0.26967625923962618,0.26984780115207563,0.27001934306452507,0.27019088497697452,0.27036242688942397,0.27053396880187341,0.27070551071432286,0.27087705262677231,0.27104859453922175,0.2712201364516712,0.27139167836412059]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Utility PV - Seattle - Low",{"$f":"L99*8760","v":1307.7944367720322},1309.6838915759063,1311.5733463797803,1313.4628011836544,1315.3522559875285,1317.2417107914025,1319.1311655952766,1321.0206203991504,1322.9100752030245,1324.7995300068985,1326.6889848107726,1328.5784396146466,1330.4678944185207,1332.3573492223948,1334.2468040262686,1336.1362588301427,1338.0257136340167,1339.9151684378908,1341.8046232417648,1343.6940780456389,1345.5835328495129,1347.4729876533868,1349.3624424572608,1351.2518972611349,1353.141352065009,1355.030806868883,1356.9202616727571,1358.8097164766311,1360.699171280505,1362.588626084379,1364.4780808882531,1366.3675356921271,1368.2569904960012,1370.1464452998734]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",{"$f":"L100*8760","v":1307.7944367720322},1308.6386805058487,1309.4829242396652,1310.3271679734814,1311.1714117072979,1312.0156554411142,1312.8598991749307,1313.7041429087471,1314.5483866425634,1315.3926303763799,1316.2368741101961,1317.0811178440126,1317.9253615778289,1318.7696053116454,1319.6138490454618,1320.4580927792781,1321.3023365130946,1322.1465802469108,1322.9908239807273,1323.8350677145438,1324.6793114483601,1325.5235551821766,1326.3677989159928,1327.2120426498093,1328.0562863836258,1328.900530117442,1329.7447738512585,1330.5890175850748,1331.4332613188913,1332.2775050527075,1333.121748786524,1333.9659925203405,1334.8102362541567,1335.6544799879709]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",{"$f":"L101*8760","v":1307.7944367720322},1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",{"$f":"L102*8760","v":1550.9253489693592},1553.1660706521131,1555.4067923348671,1557.647514017621,1559.8882357003749,1562.1289573831289,1564.3696790658828,1566.6104007486365,1568.8511224313904,1571.0918441141444,1573.3325657968983,1575.5732874796522,1577.8140091624061,1580.0547308451601,1582.295452527914,1584.5361742106677,1586.7768958934216,1589.0176175761756,1591.2583392589295,1593.4990609416834,1595.7397826244373,1597.9805043071913,1600.2212259899452,1602.4619476726989,1604.7026693554528,1606.9433910382068,1609.1841127209607,1611.4248344037146,1613.6655560864685,1615.9062777692225,1618.1469994519764,1620.3877211347301,1622.628442817484,1624.8691645002391]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",{"$f":"L103*8760","v":1550.9253489693592},1551.9265453123533,1552.9277416553475,1553.9289379983416,1554.9301343413356,1555.9313306843296,1556.9325270273237,1557.9337233703177,1558.934919713312,1559.936116056306,1560.9373123993,1561.9385087422941,1562.9397050852881,1563.9409014282821,1564.9420977712762,1565.9432941142704,1566.9444904572645,1567.9456868002585,1568.9468831432525,1569.9480794862466,1570.9492758292406,1571.9504721722346,1572.9516685152289,1573.9528648582229,1574.954061201217,1575.955257544211,1576.956453887205,1577.9576502301991,1578.9588465731933,1579.9600429161874,1580.9612392591814,1581.9624356021754,1582.9636319451695,1583.9648282881672]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",{"$f":"L104*8760","v":1550.9253489693592},1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",{"$f":"L105*8760","v":1724.7335392778343},1727.2253728409396,1729.7172064040451,1732.2090399671504,1734.7008735302559,1737.1927070933612,1739.6845406564664,1742.1763742195719,1744.6682077826772,1747.1600413457825,1749.651874908888,1752.1437084719932,1754.6355420350988,1757.127375598204,1759.6192091613093,1762.1110427244148,1764.6028762875201,1767.0947098506253,1769.5865434137309,1772.0783769768361,1774.5702105399416,1777.0620441030469,1779.5538776661522,1782.0457112292577,1784.537544792363,1787.0293783554682,1789.5212119185737,1792.013045481679,1794.5048790447843,1796.9967126078898,1799.4885461709951,1801.9803797341006,1804.4722132972058,1806.964046860312]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",{"$f":"L106*8760","v":1724.7335392778343},1725.8469371040494,1726.9603349302645,1728.0737327564796,1729.1871305826944,1730.3005284089095,1731.4139262351246,1732.5273240613396,1733.6407218875547,1734.7541197137696,1735.8675175399846,1736.9809153661997,1738.0943131924148,1739.2077110186299,1740.321108844845,1741.4345066710598,1742.5479044972749,1743.66130232349,1744.774700149705,1745.8880979759201,1747.0014958021352,1748.11489362835,1749.2282914545651,1750.3416892807802,1751.4550871069953,1752.5684849332104,1753.6818827594252,1754.7952805856403,1755.9086784118554,1757.0220762380704,1758.1354740642855,1759.2488718905006,1760.3622697167154,1761.4756675429323]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",{"$f":"L107*8760","v":1724.7335392778343},1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",{"$f":"L108*8760","v":1904.0898487794525},1906.8408099478333,1909.591771116214,1912.3427322845946,1915.0936934529752,1917.8446546213561,1920.5956157897367,1923.3465769581173,1926.097538126498,1928.8484992948786,1931.5994604632594,1934.3504216316401,1937.1013828000207,1939.8523439684013,1942.603305136782,1945.3542663051628,1948.1052274735434,1950.8561886419241,1953.6071498103047,1956.3581109786853,1959.1090721470662,1961.8600333154468,1964.6109944838274,1967.3619556522081,1970.1129168205887,1972.8638779889695,1975.6148391573502,1978.3658003257308,1981.1167614941114,1983.867722662492,1986.6186838308729,1989.3696449992535,1992.1206061676342,1994.8715673360118]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",{"$f":"L109*8760","v":1904.0898487794525},1905.319029664656,1906.5482105498593,1907.7773914350626,1909.0065723202658,1910.2357532054691,1911.4649340906726,1912.6941149758759,1913.9232958610792,1915.1524767462824,1916.3816576314857,1917.610838516689,1918.8400194018925,1920.0692002870958,1921.2983811722991,1922.5275620575023,1923.7567429427056,1924.9859238279089,1926.2151047131124,1927.4442855983157,1928.673466483519,1929.9026473687222,1931.1318282539255,1932.361009139129,1933.5901900243323,1934.8193709095356,1936.0485517947388,1937.2777326799421,1938.5069135651454,1939.7360944503489,1940.9652753355522,1942.1944562207555,1943.4236371059587,1944.65281799116]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",{"$f":"L110*8760","v":1904.0898487794525},1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",{"$f":"L111*8760","v":2327.801766418811},2331.1648914684038,2334.528016517997,2337.8911415675898,2341.254266617183,2344.6173916667758,2347.9805167163686,2351.3436417659618,2354.7067668155546,2358.0698918651478,2361.4330169147406,2364.7961419643339,2368.1592670139266,2371.5223920635199,2374.8855171131127,2378.2486421627059,2381.6117672122987,2384.9748922618915,2388.3380173114847,2391.7011423610775,2395.0642674106707,2398.4273924602635,2401.7905175098567,2405.1536425594495,2408.5167676090427,2411.8798926586355,2415.2430177082288,2418.6061427578215,2421.9692678074148,2425.3323928570076,2428.6955179066003,2432.0586429561936,2435.4217680057864,2438.7848930553791]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",{"$f":"L112*8760","v":2327.801766418811},2329.3044735718681,2330.8071807249253,2332.3098878779824,2333.8125950310396,2335.3153021840967,2336.8180093371539,2338.320716490211,2339.8234236432681,2341.3261307963253,2342.8288379493824,2344.3315451024396,2345.8342522554967,2347.3369594085539,2348.839666561611,2350.3423737146682,2351.8450808677253,2353.3477880207824,2354.8504951738396,2356.3532023268967,2357.8559094799539,2359.358616633011,2360.8613237860682,2362.3640309391253,2363.8667380921825,2365.3694452452396,2366.8721523982967,2368.3748595513539,2369.877566704411,2371.3802738574682,2372.8829810105253,2374.3856881635825,2375.8883953166396,2377.3911024696963]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",{"$f":"L113*8760","v":2327.801766418811},2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Utility PV - Seattle - Low",{"$f":"L150+L167","v":1110.7302045049462},1114.7551470183678,961.60481444192862,902.22647003649149,868.47026023551382,834.71405043453592,800.95784063355813,767.20163083258024,733.44542103160256,699.68921123062466,665.93300142964688,632.17679162866909,598.42058182769131,564.66437202671295,548.51467931240529,532.36498659809774,516.21529388379008,500.06560116948242,483.9159084551747,471.66189896993058,459.40788948468645,447.15387999944227,434.8998705141982,422.64586102895413,415.21314271478576,407.78042440061745,400.34770608644902,392.91498777228071,385.48226945811246,379.57941548337163,373.67656150863075,367.77370753388988,361.870853559149,355.96799958440818]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",{"$f":"L151+L168","v":1110.7302045049462},1114.7551470183678,1095.136341411092,1074.5460592058705,1054.2716052585899,1032.8707927586827,1011.4699802587754,990.06916775886816,968.6683552589609,947.26754275905375,925.86673025914649,904.46591775923923,883.06510525933209,861.66429275942448,852.11143875737991,842.55858475533546,833.00573075329112,823.45287675124678,813.90002274920221,804.34716874715787,794.79431474511352,785.24146074306907,775.68860674102473,766.13575273897982,757.85320406072049,749.57065538246127,741.28810670420194,733.00555802594261,724.72300934768339,716.44046066942406,708.15791199116472,699.87536331290551,691.59281463464617,683.31026595638741]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",{"$f":"L152+L169","v":1110.7302045049462},1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",{"$f":"L153+L170","v":1110.7302045049462},1114.7551470183678,961.60481444192862,902.22647003649149,868.47026023551382,834.71405043453592,800.95784063355813,767.20163083258024,733.44542103160256,699.68921123062466,665.93300142964688,632.17679162866909,598.42058182769131,564.66437202671295,548.51467931240529,532.36498659809774,516.21529388379008,500.06560116948242,483.9159084551747,471.66189896993058,459.40788948468645,447.15387999944227,434.8998705141982,422.64586102895413,415.21314271478576,407.78042440061745,400.34770608644902,392.91498777228071,385.48226945811246,379.57941548337163,373.67656150863075,367.77370753388988,361.870853559149,355.96799958440818]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",{"$f":"L154+L171","v":1110.7302045049462},1114.7551470183678,1095.136341411092,1074.5460592058705,1054.2716052585899,1032.8707927586827,1011.4699802587754,990.06916775886816,968.6683552589609,947.26754275905375,925.86673025914649,904.46591775923923,883.06510525933209,861.66429275942448,852.11143875737991,842.55858475533546,833.00573075329112,823.45287675124678,813.90002274920221,804.34716874715787,794.79431474511352,785.24146074306907,775.68860674102473,766.13575273897982,757.85320406072049,749.57065538246127,741.28810670420194,733.00555802594261,724.72300934768339,716.44046066942406,708.15791199116472,699.87536331290551,691.59281463464617,683.31026595638741]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",{"$f":"L155+L172","v":1110.7302045049462},1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",{"$f":"L156+L173","v":1110.7302045049462},1114.7551470183678,961.60481444192862,902.22647003649149,868.47026023551382,834.71405043453592,800.95784063355813,767.20163083258024,733.44542103160256,699.68921123062466,665.93300142964688,632.17679162866909,598.42058182769131,564.66437202671295,548.51467931240529,532.36498659809774,516.21529388379008,500.06560116948242,483.9159084551747,471.66189896993058,459.40788948468645,447.15387999944227,434.8998705141982,422.64586102895413,415.21314271478576,407.78042440061745,400.34770608644902,392.91498777228071,385.48226945811246,379.57941548337163,373.67656150863075,367.77370753388988,361.870853559149,355.96799958440818]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",{"$f":"L157+L174","v":1110.7302045049462},1114.7551470183678,1095.136341411092,1074.5460592058705,1054.2716052585899,1032.8707927586827,1011.4699802587754,990.06916775886816,968.6683552589609,947.26754275905375,925.86673025914649,904.46591775923923,883.06510525933209,861.66429275942448,852.11143875737991,842.55858475533546,833.00573075329112,823.45287675124678,813.90002274920221,804.34716874715787,794.79431474511352,785.24146074306907,775.68860674102473,766.13575273897982,757.85320406072049,749.57065538246127,741.28810670420194,733.00555802594261,724.72300934768339,716.44046066942406,708.15791199116472,699.87536331290551,691.59281463464617,683.31026595638741]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",{"$f":"L158+L175","v":1110.7302045049462},1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",{"$f":"L159+L176","v":1110.7302045049462},1114.7551470183678,961.60481444192862,902.22647003649149,868.47026023551382,834.71405043453592,800.95784063355813,767.20163083258024,733.44542103160256,699.68921123062466,665.93300142964688,632.17679162866909,598.42058182769131,564.66437202671295,548.51467931240529,532.36498659809774,516.21529388379008,500.06560116948242,483.9159084551747,471.66189896993058,459.40788948468645,447.15387999944227,434.8998705141982,422.64586102895413,415.21314271478576,407.78042440061745,400.34770608644902,392.91498777228071,385.48226945811246,379.57941548337163,373.67656150863075,367.77370753388988,361.870853559149,355.96799958440818]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",{"$f":"L160+L177","v":1110.7302045049462},1114.7551470183678,1095.136341411092,1074.5460592058705,1054.2716052585899,1032.8707927586827,1011.4699802587754,990.06916775886816,968.6683552589609,947.26754275905375,925.86673025914649,904.46591775923923,883.06510525933209,861.66429275942448,852.11143875737991,842.55858475533546,833.00573075329112,823.45287675124678,813.90002274920221,804.34716874715787,794.79431474511352,785.24146074306907,775.68860674102473,766.13575273897982,757.85320406072049,749.57065538246127,741.28810670420194,733.00555802594261,724.72300934768339,716.44046066942406,708.15791199116472,699.87536331290551,691.59281463464617,683.31026595638741]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",{"$f":"L161+L178","v":1110.7302045049462},1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",{"$f":"L162+L179","v":1110.7302045049462},1114.7551470183678,961.60481444192862,902.22647003649149,868.47026023551382,834.71405043453592,800.95784063355813,767.20163083258024,733.44542103160256,699.68921123062466,665.93300142964688,632.17679162866909,598.42058182769131,564.66437202671295,548.51467931240529,532.36498659809774,516.21529388379008,500.06560116948242,483.9159084551747,471.66189896993058,459.40788948468645,447.15387999944227,434.8998705141982,422.64586102895413,415.21314271478576,407.78042440061745,400.34770608644902,392.91498777228071,385.48226945811246,379.57941548337163,373.67656150863075,367.77370753388988,361.870853559149,355.96799958440818]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",{"$f":"L163+L180","v":1110.7302045049462},1114.7551470183678,1095.136341411092,1074.5460592058705,1054.2716052585899,1032.8707927586827,1011.4699802587754,990.06916775886816,968.6683552589609,947.26754275905375,925.86673025914649,904.46591775923923,883.06510525933209,861.66429275942448,852.11143875737991,842.55858475533546,833.00573075329112,823.45287675124678,813.90002274920221,804.34716874715787,794.79431474511352,785.24146074306907,775.68860674102473,766.13575273897982,757.85320406072049,749.57065538246127,741.28810670420194,733.00555802594261,724.72300934768339,716.44046066942406,708.15791199116472,699.87536331290551,691.59281463464617,683.31026595638741]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",{"$f":"L164+L181","v":1110.7302045049462},1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678,1114.7551470183678]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Utility PV - Seattle - Low",{"$f":" ($S$48-1)*(L167+L269)","v":15.035881596753528},15.090366978370138,13.017181016753922,12.21338028074231,11.756424692729926,11.299469104717542,10.842513516705159,10.385557928692773,9.9286023406803903,9.4716467526680042,9.0146911646556216,8.5577355766432373,8.1007799886308529,7.6438244006184624,7.4252070743844012,7.2065897481503409,6.9879724219162798,6.7693550956822195,6.5507377694481574,6.3848560504147356,6.2189743313813119,6.0530926123478892,5.8872108933144673,5.7213291742810464,5.6207129561746276,5.5200967380682089,5.4194805199617893,5.3188643018553705,5.2182480837489527,5.1383415384086399,5.0584349930683281,4.9785284477280145,4.8986219023877018,4.8187153570473891]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",{"$f":" ($S$48-1)*(L168+L270)","v":15.035881596753528},15.090366978370138,14.824788499470127,14.546059205870483,14.271605258589908,13.981903869793745,13.692202480997583,13.402501092201421,13.112799703405258,12.823098314609098,12.533396925812935,12.243695537016773,11.953994148220611,11.664292759424445,11.53497640419862,11.405660048972795,11.276343693746973,11.14702733852115,11.017710983295325,10.888394628069504,10.759078272843681,10.629761917617857,10.500445562392034,10.371129207166206,10.259008891413055,10.146888575659908,10.034768259906759,9.92264794415361,9.810527628400461,9.698407312647312,9.5862869968941631,9.4741666811410141,9.3620463653878652,9.2499260496347233]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",{"$f":" ($S$48-1)*(L169+L271)","v":15.035881596753528},15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",{"$f":" ($S$48-1)*(L170+L272)","v":15.035881596753528},15.090366978370138,13.017181016753922,12.21338028074231,11.756424692729926,11.299469104717542,10.842513516705159,10.385557928692773,9.9286023406803903,9.4716467526680042,9.0146911646556216,8.5577355766432373,8.1007799886308529,7.6438244006184624,7.4252070743844012,7.2065897481503409,6.9879724219162798,6.7693550956822195,6.5507377694481574,6.3848560504147356,6.2189743313813119,6.0530926123478892,5.8872108933144673,5.7213291742810464,5.6207129561746276,5.5200967380682089,5.4194805199617893,5.3188643018553705,5.2182480837489527,5.1383415384086399,5.0584349930683281,4.9785284477280145,4.8986219023877018,4.8187153570473891]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",{"$f":" ($S$48-1)*(L171+L273)","v":15.035881596753528},15.090366978370138,14.824788499470127,14.546059205870483,14.271605258589908,13.981903869793745,13.692202480997583,13.402501092201421,13.112799703405258,12.823098314609098,12.533396925812935,12.243695537016773,11.953994148220611,11.664292759424445,11.53497640419862,11.405660048972795,11.276343693746973,11.14702733852115,11.017710983295325,10.888394628069504,10.759078272843681,10.629761917617857,10.500445562392034,10.371129207166206,10.259008891413055,10.146888575659908,10.034768259906759,9.92264794415361,9.810527628400461,9.698407312647312,9.5862869968941631,9.4741666811410141,9.3620463653878652,9.2499260496347233]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",{"$f":" ($S$48-1)*(L172+L274)","v":15.035881596753528},15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",{"$f":" ($S$48-1)*(L173+L275)","v":15.035881596753528},15.090366978370138,13.017181016753922,12.21338028074231,11.756424692729926,11.299469104717542,10.842513516705159,10.385557928692773,9.9286023406803903,9.4716467526680042,9.0146911646556216,8.5577355766432373,8.1007799886308529,7.6438244006184624,7.4252070743844012,7.2065897481503409,6.9879724219162798,6.7693550956822195,6.5507377694481574,6.3848560504147356,6.2189743313813119,6.0530926123478892,5.8872108933144673,5.7213291742810464,5.6207129561746276,5.5200967380682089,5.4194805199617893,5.3188643018553705,5.2182480837489527,5.1383415384086399,5.0584349930683281,4.9785284477280145,4.8986219023877018,4.8187153570473891]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",{"$f":" ($S$48-1)*(L174+L276)","v":15.035881596753528},15.090366978370138,14.824788499470127,14.546059205870483,14.271605258589908,13.981903869793745,13.692202480997583,13.402501092201421,13.112799703405258,12.823098314609098,12.533396925812935,12.243695537016773,11.953994148220611,11.664292759424445,11.53497640419862,11.405660048972795,11.276343693746973,11.14702733852115,11.017710983295325,10.888394628069504,10.759078272843681,10.629761917617857,10.500445562392034,10.371129207166206,10.259008891413055,10.146888575659908,10.034768259906759,9.92264794415361,9.810527628400461,9.698407312647312,9.5862869968941631,9.4741666811410141,9.3620463653878652,9.2499260496347233]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",{"$f":" ($S$48-1)*(L175+L277)","v":15.035881596753528},15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",{"$f":" ($S$48-1)*(L176+L278)","v":15.035881596753528},15.090366978370138,13.017181016753922,12.21338028074231,11.756424692729926,11.299469104717542,10.842513516705159,10.385557928692773,9.9286023406803903,9.4716467526680042,9.0146911646556216,8.5577355766432373,8.1007799886308529,7.6438244006184624,7.4252070743844012,7.2065897481503409,6.9879724219162798,6.7693550956822195,6.5507377694481574,6.3848560504147356,6.2189743313813119,6.0530926123478892,5.8872108933144673,5.7213291742810464,5.6207129561746276,5.5200967380682089,5.4194805199617893,5.3188643018553705,5.2182480837489527,5.1383415384086399,5.0584349930683281,4.9785284477280145,4.8986219023877018,4.8187153570473891]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",{"$f":" ($S$48-1)*(L177+L279)","v":15.035881596753528},15.090366978370138,14.824788499470127,14.546059205870483,14.271605258589908,13.981903869793745,13.692202480997583,13.402501092201421,13.112799703405258,12.823098314609098,12.533396925812935,12.243695537016773,11.953994148220611,11.664292759424445,11.53497640419862,11.405660048972795,11.276343693746973,11.14702733852115,11.017710983295325,10.888394628069504,10.759078272843681,10.629761917617857,10.500445562392034,10.371129207166206,10.259008891413055,10.146888575659908,10.034768259906759,9.92264794415361,9.810527628400461,9.698407312647312,9.5862869968941631,9.4741666811410141,9.3620463653878652,9.2499260496347233]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",{"$f":" ($S$48-1)*(L178+L280)","v":15.035881596753528},15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",{"$f":" ($S$48-1)*(L179+L281)","v":15.035881596753528},15.090366978370138,13.017181016753922,12.21338028074231,11.756424692729926,11.299469104717542,10.842513516705159,10.385557928692773,9.9286023406803903,9.4716467526680042,9.0146911646556216,8.5577355766432373,8.1007799886308529,7.6438244006184624,7.4252070743844012,7.2065897481503409,6.9879724219162798,6.7693550956822195,6.5507377694481574,6.3848560504147356,6.2189743313813119,6.0530926123478892,5.8872108933144673,5.7213291742810464,5.6207129561746276,5.5200967380682089,5.4194805199617893,5.3188643018553705,5.2182480837489527,5.1383415384086399,5.0584349930683281,4.9785284477280145,4.8986219023877018,4.8187153570473891]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",{"$f":" ($S$48-1)*(L180+L282)","v":15.035881596753528},15.090366978370138,14.824788499470127,14.546059205870483,14.271605258589908,13.981903869793745,13.692202480997583,13.402501092201421,13.112799703405258,12.823098314609098,12.533396925812935,12.243695537016773,11.953994148220611,11.664292759424445,11.53497640419862,11.405660048972795,11.276343693746973,11.14702733852115,11.017710983295325,10.888394628069504,10.759078272843681,10.629761917617857,10.500445562392034,10.371129207166206,10.259008891413055,10.146888575659908,10.034768259906759,9.92264794415361,9.810527628400461,9.698407312647312,9.5862869968941631,9.4741666811410141,9.3620463653878652,9.2499260496347233]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",{"$f":" ($S$48-1)*(L181+L283)","v":15.035881596753528},15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138,15.090366978370138]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - Seattle - Low",1095.6943229081926,1099.6647800399976,948.58763342517466,890.01308975574921,856.71383554278384,823.41458132981836,790.115327116853,756.81607290388752,723.51681869092215,690.21756447795667,656.91831026499131,623.61905605202583,590.31980183906046,557.02054762609453,541.0894722380209,525.15839684994739,509.22732146187377,493.29624607380021,477.36517068572653,465.27704291951585,453.18891515330512,441.10078738709439,429.01265962088371,416.92453185467309,409.59242975861116,402.26032766254923,394.92822556648724,387.59612347042531,380.26402137436349,374.44107394496297,368.61812651556244,362.79517908616185,356.97223165676132,351.14928422736079]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",1095.6943229081926,1099.6647800399976,1080.3115529116219,1060,1040,1018.8888888888889,997.77777777777783,976.66666666666674,955.55555555555566,934.44444444444468,913.3333333333336,892.22222222222251,871.11111111111143,850,840.57646235318134,831.15292470636268,821.72938705954414,812.30584941272559,802.88231176590693,793.45877411908839,784.03523647226984,774.61169882545119,765.18816117863264,755.76462353181364,747.59419516930745,739.42376680680138,731.2533384442952,723.08291008178901,714.91248171928294,706.74205335677675,698.57162499427056,690.40119663176449,682.23076826925831,674.06033990675269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",1095.6943229081926,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",{"$f":"L167","v":1095.6943229081926},{"$f":"M167","v":1099.6647800399976},948.58763342517466,890.01308975574921,856.71383554278384,823.41458132981836,790.115327116853,756.81607290388752,723.51681869092215,690.21756447795667,656.91831026499131,623.61905605202583,590.31980183906046,557.02054762609453,541.0894722380209,525.15839684994739,509.22732146187377,493.29624607380021,477.36517068572653,465.27704291951585,453.18891515330512,441.10078738709439,429.01265962088371,416.92453185467309,409.59242975861116,402.26032766254923,394.92822556648724,387.59612347042531,380.26402137436349,374.44107394496297,368.61812651556244,362.79517908616185,356.97223165676132,351.14928422736079]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",{"$f":"L168","v":1095.6943229081926},1099.6647800399976,1080.3115529116219,1060,1040,1018.8888888888889,997.77777777777783,976.66666666666674,955.55555555555566,934.44444444444468,913.3333333333336,892.22222222222251,871.11111111111143,850,840.57646235318134,831.15292470636268,821.72938705954414,812.30584941272559,802.88231176590693,793.45877411908839,784.03523647226984,774.61169882545119,765.18816117863264,755.76462353181364,747.59419516930745,739.42376680680138,731.2533384442952,723.08291008178901,714.91248171928294,706.74205335677675,698.57162499427056,690.40119663176449,682.23076826925831,674.06033990675269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",{"$f":"L169","v":1095.6943229081926},1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",{"$f":"L170","v":1095.6943229081926},1099.6647800399976,948.58763342517466,890.01308975574921,856.71383554278384,823.41458132981836,790.115327116853,756.81607290388752,723.51681869092215,690.21756447795667,656.91831026499131,623.61905605202583,590.31980183906046,557.02054762609453,541.0894722380209,525.15839684994739,509.22732146187377,493.29624607380021,477.36517068572653,465.27704291951585,453.18891515330512,441.10078738709439,429.01265962088371,416.92453185467309,409.59242975861116,402.26032766254923,394.92822556648724,387.59612347042531,380.26402137436349,374.44107394496297,368.61812651556244,362.79517908616185,356.97223165676132,351.14928422736079]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",{"$f":"L171","v":1095.6943229081926},1099.6647800399976,1080.3115529116219,1060,1040,1018.8888888888889,997.77777777777783,976.66666666666674,955.55555555555566,934.44444444444468,913.3333333333336,892.22222222222251,871.11111111111143,850,840.57646235318134,831.15292470636268,821.72938705954414,812.30584941272559,802.88231176590693,793.45877411908839,784.03523647226984,774.61169882545119,765.18816117863264,755.76462353181364,747.59419516930745,739.42376680680138,731.2533384442952,723.08291008178901,714.91248171928294,706.74205335677675,698.57162499427056,690.40119663176449,682.23076826925831,674.06033990675269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",{"$f":"L172","v":1095.6943229081926},1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",{"$f":"L173","v":1095.6943229081926},1099.6647800399976,948.58763342517466,890.01308975574921,856.71383554278384,823.41458132981836,790.115327116853,756.81607290388752,723.51681869092215,690.21756447795667,656.91831026499131,623.61905605202583,590.31980183906046,557.02054762609453,541.0894722380209,525.15839684994739,509.22732146187377,493.29624607380021,477.36517068572653,465.27704291951585,453.18891515330512,441.10078738709439,429.01265962088371,416.92453185467309,409.59242975861116,402.26032766254923,394.92822556648724,387.59612347042531,380.26402137436349,374.44107394496297,368.61812651556244,362.79517908616185,356.97223165676132,351.14928422736079]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",{"$f":"L174","v":1095.6943229081926},1099.6647800399976,1080.3115529116219,1060,1040,1018.8888888888889,997.77777777777783,976.66666666666674,955.55555555555566,934.44444444444468,913.3333333333336,892.22222222222251,871.11111111111143,850,840.57646235318134,831.15292470636268,821.72938705954414,812.30584941272559,802.88231176590693,793.45877411908839,784.03523647226984,774.61169882545119,765.18816117863264,755.76462353181364,747.59419516930745,739.42376680680138,731.2533384442952,723.08291008178901,714.91248171928294,706.74205335677675,698.57162499427056,690.40119663176449,682.23076826925831,674.06033990675269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",{"$f":"L175","v":1095.6943229081926},1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",{"$f":"L176","v":1095.6943229081926},1099.6647800399976,948.58763342517466,890.01308975574921,856.71383554278384,823.41458132981836,790.115327116853,756.81607290388752,723.51681869092215,690.21756447795667,656.91831026499131,623.61905605202583,590.31980183906046,557.02054762609453,541.0894722380209,525.15839684994739,509.22732146187377,493.29624607380021,477.36517068572653,465.27704291951585,453.18891515330512,441.10078738709439,429.01265962088371,416.92453185467309,409.59242975861116,402.26032766254923,394.92822556648724,387.59612347042531,380.26402137436349,374.44107394496297,368.61812651556244,362.79517908616185,356.97223165676132,351.14928422736079]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",{"$f":"L177","v":1095.6943229081926},1099.6647800399976,1080.3115529116219,1060,1040,1018.8888888888889,997.77777777777783,976.66666666666674,955.55555555555566,934.44444444444468,913.3333333333336,892.22222222222251,871.11111111111143,850,840.57646235318134,831.15292470636268,821.72938705954414,812.30584941272559,802.88231176590693,793.45877411908839,784.03523647226984,774.61169882545119,765.18816117863264,755.76462353181364,747.59419516930745,739.42376680680138,731.2533384442952,723.08291008178901,714.91248171928294,706.74205335677675,698.57162499427056,690.40119663176449,682.23076826925831,674.06033990675269]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",{"$f":"L178","v":1095.6943229081926},1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976,1099.6647800399976]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility PV - Seattle - Low",19.867219751534215,13.802868100052967,11.383051601102096,10.680157077068991,10.280566026513405,9.8809749759578196,9.4813839254022358,9.0817928748466503,8.6822018242910648,8.2826107737354793,7.8830197231798955,7.48342867262431,7.0838376220687254,6.6842465715131354,6.4930736668562519,6.3019007621993683,6.1107278575424857,5.9195549528856022,5.7283820482287187,5.5833245150341906,5.4382669818396616,5.2932094486451335,5.1481519154506046,5.0030943822560774,4.9151091571033341,4.8271239319505908,4.7391387067978474,4.6511534816451041,4.5631682564923626,4.493292887339555,4.4234175181867492,4.3535421490339425,4.2836667798811368,4.2137914107283292]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",19.867219751534215,13.802868100052967,12.963738634939462,12.72,12.480000000000002,12.226666666666667,11.973333333333334,11.72,11.466666666666669,11.213333333333335,10.960000000000003,10.706666666666671,10.453333333333337,10.200000000000001,10.086917548238176,9.9738350964763534,9.8607526447145304,9.7476701929527074,9.6345877411908827,9.5215052894290597,9.4084228376672367,9.2953403859054138,9.1822579341435908,9.0691754823817643,8.9711303420316906,8.8730852016816169,8.7750400613315414,8.6769949209814694,8.5789497806313957,8.480904640281322,8.3828594999312465,8.2848143595811727,8.1867692192311008,8.0887240788810324]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",19.867219751534215,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",{"$f":"L184","v":19.867219751534215},13.802868100052967,11.383051601102096,10.680157077068991,10.280566026513405,9.8809749759578196,9.4813839254022358,9.0817928748466503,8.6822018242910648,8.2826107737354793,7.8830197231798955,7.48342867262431,7.0838376220687254,6.6842465715131354,6.4930736668562519,6.3019007621993683,6.1107278575424857,5.9195549528856022,5.7283820482287187,5.5833245150341906,5.4382669818396616,5.2932094486451335,5.1481519154506046,5.0030943822560774,4.9151091571033341,4.8271239319505908,4.7391387067978474,4.6511534816451041,4.5631682564923626,4.493292887339555,4.4234175181867492,4.3535421490339425,4.2836667798811368,4.2137914107283292]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",{"$f":"L185","v":19.867219751534215},13.802868100052967,12.963738634939462,12.72,12.480000000000002,12.226666666666667,11.973333333333334,11.72,11.466666666666669,11.213333333333335,10.960000000000003,10.706666666666671,10.453333333333337,10.200000000000001,10.086917548238176,9.9738350964763534,9.8607526447145304,9.7476701929527074,9.6345877411908827,9.5215052894290597,9.4084228376672367,9.2953403859054138,9.1822579341435908,9.0691754823817643,8.9711303420316906,8.8730852016816169,8.7750400613315414,8.6769949209814694,8.5789497806313957,8.480904640281322,8.3828594999312465,8.2848143595811727,8.1867692192311008,8.0887240788810324]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",{"$f":"L186","v":19.867219751534215},13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",{"$f":"L187","v":19.867219751534215},13.802868100052967,11.383051601102096,10.680157077068991,10.280566026513405,9.8809749759578196,9.4813839254022358,9.0817928748466503,8.6822018242910648,8.2826107737354793,7.8830197231798955,7.48342867262431,7.0838376220687254,6.6842465715131354,6.4930736668562519,6.3019007621993683,6.1107278575424857,5.9195549528856022,5.7283820482287187,5.5833245150341906,5.4382669818396616,5.2932094486451335,5.1481519154506046,5.0030943822560774,4.9151091571033341,4.8271239319505908,4.7391387067978474,4.6511534816451041,4.5631682564923626,4.493292887339555,4.4234175181867492,4.3535421490339425,4.2836667798811368,4.2137914107283292]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",{"$f":"L188","v":19.867219751534215},13.802868100052967,12.963738634939462,12.72,12.480000000000002,12.226666666666667,11.973333333333334,11.72,11.466666666666669,11.213333333333335,10.960000000000003,10.706666666666671,10.453333333333337,10.200000000000001,10.086917548238176,9.9738350964763534,9.8607526447145304,9.7476701929527074,9.6345877411908827,9.5215052894290597,9.4084228376672367,9.2953403859054138,9.1822579341435908,9.0691754823817643,8.9711303420316906,8.8730852016816169,8.7750400613315414,8.6769949209814694,8.5789497806313957,8.480904640281322,8.3828594999312465,8.2848143595811727,8.1867692192311008,8.0887240788810324]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",{"$f":"L189","v":19.867219751534215},13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967]
["hi",null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",{"$f":"L190","v":19.867219751534215},13.802868100052967,11.383051601102096,10.680157077068991,10.280566026513405,9.8809749759578196,9.4813839254022358,9.0817928748466503,8.6822018242910648,8.2826107737354793,7.8830197231798955,7.48342867262431,7.0838376220687254,6.6842465715131354,6.4930736668562519,6.3019007621993683,6.1107278575424857,5.9195549528856022,5.7283820482287187,5.5833245150341906,5.4382669818396616,5.2932094486451335,5.1481519154506046,5.0030943822560774,4.9151091571033341,4.8271239319505908,4.7391387067978474,4.6511534816451041,4.5631682564923626,4.493292887339555,4.4234175181867492,4.3535421490339425,4.2836667798811368,4.2137914107283292]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",{"$f":"L191","v":19.867219751534215},13.802868100052967,12.963738634939462,12.72,12.480000000000002,12.226666666666667,11.973333333333334,11.72,11.466666666666669,11.213333333333335,10.960000000000003,10.706666666666671,10.453333333333337,10.200000000000001,10.086917548238176,9.9738350964763534,9.8607526447145304,9.7476701929527074,9.6345877411908827,9.5215052894290597,9.4084228376672367,9.2953403859054138,9.1822579341435908,9.0691754823817643,8.9711303420316906,8.8730852016816169,8.7750400613315414,8.6769949209814694,8.5789497806313957,8.480904640281322,8.3828594999312465,8.2848143595811727,8.1867692192311008,8.0887240788810324]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",{"$f":"L192","v":19.867219751534215},13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",{"$f":"L193","v":19.867219751534215},13.802868100052967,11.383051601102096,10.680157077068991,10.280566026513405,9.8809749759578196,9.4813839254022358,9.0817928748466503,8.6822018242910648,8.2826107737354793,7.8830197231798955,7.48342867262431,7.0838376220687254,6.6842465715131354,6.4930736668562519,6.3019007621993683,6.1107278575424857,5.9195549528856022,5.7283820482287187,5.5833245150341906,5.4382669818396616,5.2932094486451335,5.1481519154506046,5.0030943822560774,4.9151091571033341,4.8271239319505908,4.7391387067978474,4.6511534816451041,4.5631682564923626,4.493292887339555,4.4234175181867492,4.3535421490339425,4.2836667798811368,4.2137914107283292]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",{"$f":"L194","v":19.867219751534215},13.802868100052967,12.963738634939462,12.72,12.480000000000002,12.226666666666667,11.973333333333334,11.72,11.466666666666669,11.213333333333335,10.960000000000003,10.706666666666671,10.453333333333337,10.200000000000001,10.086917548238176,9.9738350964763534,9.8607526447145304,9.7476701929527074,9.6345877411908827,9.5215052894290597,9.4084228376672367,9.2953403859054138,9.1822579341435908,9.0691754823817643,8.9711303420316906,8.8730852016816169,8.7750400613315414,8.6769949209814694,8.5789497806313957,8.480904640281322,8.3828594999312465,8.2848143595811727,8.1867692192311008,8.0887240788810324]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",{"$f":"L195","v":19.867219751534215},13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967,13.802868100052967]
[]
[" ",null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - Seattle - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM394","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F395","v":3.73E-2},{"$f":"'WACC Calc'!G395","v":3.73E-2},{"$f":"'WACC Calc'!H395","v":3.73E-2},{"$f":"'WACC Calc'!I395","v":3.73E-2},{"$f":"'WACC Calc'!J395","v":3.73E-2},{"$f":"'WACC Calc'!K395","v":3.73E-2},{"$f":"'WACC Calc'!L395","v":3.73E-2},{"$f":"'WACC Calc'!M395","v":3.73E-2},{"$f":"'WACC Calc'!N395","v":3.73E-2},{"$f":"'WACC Calc'!O395","v":3.73E-2},{"$f":"'WACC Calc'!P395","v":3.73E-2},{"$f":"'WACC Calc'!Q395","v":3.73E-2},{"$f":"'WACC Calc'!R395","v":3.73E-2},{"$f":"'WACC Calc'!S395","v":3.73E-2},{"$f":"'WACC Calc'!T395","v":3.73E-2},{"$f":"'WACC Calc'!U395","v":3.73E-2},{"$f":"'WACC Calc'!V395","v":3.73E-2},{"$f":"'WACC Calc'!W395","v":3.73E-2},{"$f":"'WACC Calc'!X395","v":3.73E-2},{"$f":"'WACC Calc'!Y395","v":3.73E-2},{"$f":"'WACC Calc'!Z395","v":3.73E-2},{"$f":"'WACC Calc'!AA395","v":3.73E-2},{"$f":"'WACC Calc'!AB395","v":3.73E-2},{"$f":"'WACC Calc'!AC395","v":3.73E-2},{"$f":"'WACC Calc'!AD395","v":3.73E-2},{"$f":"'WACC Calc'!AE395","v":3.73E-2},{"$f":"'WACC Calc'!AF395","v":3.73E-2},{"$f":"'WACC Calc'!AG395","v":3.73E-2},{"$f":"'WACC Calc'!AH395","v":3.73E-2},{"$f":"'WACC Calc'!AI395","v":3.73E-2},{"$f":"'WACC Calc'!AJ395","v":3.73E-2},{"$f":"'WACC Calc'!AK395","v":3.73E-2},{"$f":"'WACC Calc'!AL395","v":3.73E-2},{"$f":"'WACC Calc'!AM395","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F396","v":3.73E-2},{"$f":"'WACC Calc'!G396","v":3.73E-2},{"$f":"'WACC Calc'!H396","v":3.73E-2},{"$f":"'WACC Calc'!I396","v":3.73E-2},{"$f":"'WACC Calc'!J396","v":3.73E-2},{"$f":"'WACC Calc'!K396","v":3.73E-2},{"$f":"'WACC Calc'!L396","v":3.73E-2},{"$f":"'WACC Calc'!M396","v":3.73E-2},{"$f":"'WACC Calc'!N396","v":3.73E-2},{"$f":"'WACC Calc'!O396","v":3.73E-2},{"$f":"'WACC Calc'!P396","v":3.73E-2},{"$f":"'WACC Calc'!Q396","v":3.73E-2},{"$f":"'WACC Calc'!R396","v":3.73E-2},{"$f":"'WACC Calc'!S396","v":3.73E-2},{"$f":"'WACC Calc'!T396","v":3.73E-2},{"$f":"'WACC Calc'!U396","v":3.73E-2},{"$f":"'WACC Calc'!V396","v":3.73E-2},{"$f":"'WACC Calc'!W396","v":3.73E-2},{"$f":"'WACC Calc'!X396","v":3.73E-2},{"$f":"'WACC Calc'!Y396","v":3.73E-2},{"$f":"'WACC Calc'!Z396","v":3.73E-2},{"$f":"'WACC Calc'!AA396","v":3.73E-2},{"$f":"'WACC Calc'!AB396","v":3.73E-2},{"$f":"'WACC Calc'!AC396","v":3.73E-2},{"$f":"'WACC Calc'!AD396","v":3.73E-2},{"$f":"'WACC Calc'!AE396","v":3.73E-2},{"$f":"'WACC Calc'!AF396","v":3.73E-2},{"$f":"'WACC Calc'!AG396","v":3.73E-2},{"$f":"'WACC Calc'!AH396","v":3.73E-2},{"$f":"'WACC Calc'!AI396","v":3.73E-2},{"$f":"'WACC Calc'!AJ396","v":3.73E-2},{"$f":"'WACC Calc'!AK396","v":3.73E-2},{"$f":"'WACC Calc'!AL396","v":3.73E-2},{"$f":"'WACC Calc'!AM396","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F397","v":3.73E-2},{"$f":"'WACC Calc'!G397","v":3.73E-2},{"$f":"'WACC Calc'!H397","v":3.73E-2},{"$f":"'WACC Calc'!I397","v":3.73E-2},{"$f":"'WACC Calc'!J397","v":3.73E-2},{"$f":"'WACC Calc'!K397","v":3.73E-2},{"$f":"'WACC Calc'!L397","v":3.73E-2},{"$f":"'WACC Calc'!M397","v":3.73E-2},{"$f":"'WACC Calc'!N397","v":3.73E-2},{"$f":"'WACC Calc'!O397","v":3.73E-2},{"$f":"'WACC Calc'!P397","v":3.73E-2},{"$f":"'WACC Calc'!Q397","v":3.73E-2},{"$f":"'WACC Calc'!R397","v":3.73E-2},{"$f":"'WACC Calc'!S397","v":3.73E-2},{"$f":"'WACC Calc'!T397","v":3.73E-2},{"$f":"'WACC Calc'!U397","v":3.73E-2},{"$f":"'WACC Calc'!V397","v":3.73E-2},{"$f":"'WACC Calc'!W397","v":3.73E-2},{"$f":"'WACC Calc'!X397","v":3.73E-2},{"$f":"'WACC Calc'!Y397","v":3.73E-2},{"$f":"'WACC Calc'!Z397","v":3.73E-2},{"$f":"'WACC Calc'!AA397","v":3.73E-2},{"$f":"'WACC Calc'!AB397","v":3.73E-2},{"$f":"'WACC Calc'!AC397","v":3.73E-2},{"$f":"'WACC Calc'!AD397","v":3.73E-2},{"$f":"'WACC Calc'!AE397","v":3.73E-2},{"$f":"'WACC Calc'!AF397","v":3.73E-2},{"$f":"'WACC Calc'!AG397","v":3.73E-2},{"$f":"'WACC Calc'!AH397","v":3.73E-2},{"$f":"'WACC Calc'!AI397","v":3.73E-2},{"$f":"'WACC Calc'!AJ397","v":3.73E-2},{"$f":"'WACC Calc'!AK397","v":3.73E-2},{"$f":"'WACC Calc'!AL397","v":3.73E-2},{"$f":"'WACC Calc'!AM397","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM398","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM399","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM400","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F401","v":3.73E-2},{"$f":"'WACC Calc'!G401","v":3.73E-2},{"$f":"'WACC Calc'!H401","v":3.73E-2},{"$f":"'WACC Calc'!I401","v":3.73E-2},{"$f":"'WACC Calc'!J401","v":3.73E-2},{"$f":"'WACC Calc'!K401","v":3.73E-2},{"$f":"'WACC Calc'!L401","v":3.73E-2},{"$f":"'WACC Calc'!M401","v":3.73E-2},{"$f":"'WACC Calc'!N401","v":3.73E-2},{"$f":"'WACC Calc'!O401","v":3.73E-2},{"$f":"'WACC Calc'!P401","v":3.73E-2},{"$f":"'WACC Calc'!Q401","v":3.73E-2},{"$f":"'WACC Calc'!R401","v":3.73E-2},{"$f":"'WACC Calc'!S401","v":3.73E-2},{"$f":"'WACC Calc'!T401","v":3.73E-2},{"$f":"'WACC Calc'!U401","v":3.73E-2},{"$f":"'WACC Calc'!V401","v":3.73E-2},{"$f":"'WACC Calc'!W401","v":3.73E-2},{"$f":"'WACC Calc'!X401","v":3.73E-2},{"$f":"'WACC Calc'!Y401","v":3.73E-2},{"$f":"'WACC Calc'!Z401","v":3.73E-2},{"$f":"'WACC Calc'!AA401","v":3.73E-2},{"$f":"'WACC Calc'!AB401","v":3.73E-2},{"$f":"'WACC Calc'!AC401","v":3.73E-2},{"$f":"'WACC Calc'!AD401","v":3.73E-2},{"$f":"'WACC Calc'!AE401","v":3.73E-2},{"$f":"'WACC Calc'!AF401","v":3.73E-2},{"$f":"'WACC Calc'!AG401","v":3.73E-2},{"$f":"'WACC Calc'!AH401","v":3.73E-2},{"$f":"'WACC Calc'!AI401","v":3.73E-2},{"$f":"'WACC Calc'!AJ401","v":3.73E-2},{"$f":"'WACC Calc'!AK401","v":3.73E-2},{"$f":"'WACC Calc'!AL401","v":3.73E-2},{"$f":"'WACC Calc'!AM401","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM402","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM403","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM404","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM405","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM406","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM407","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F408","v":0.6},{"$f":"'WACC Calc'!G408","v":0.60769230769230764},{"$f":"'WACC Calc'!H408","v":0.61538461538461531},{"$f":"'WACC Calc'!I408","v":0.62307692307692297},{"$f":"'WACC Calc'!J408","v":0.63076923076923064},{"$f":"'WACC Calc'!K408","v":0.6384615384615383},{"$f":"'WACC Calc'!L408","v":0.64615384615384597},{"$f":"'WACC Calc'!M408","v":0.65384615384615363},{"$f":"'WACC Calc'!N408","v":0.6615384615384613},{"$f":"'WACC Calc'!O408","v":0.66923076923076896},{"$f":"'WACC Calc'!P408","v":0.67692307692307663},{"$f":"'WACC Calc'!Q408","v":0.68461538461538429},{"$f":"'WACC Calc'!R408","v":0.69230769230769196},{"$f":"'WACC Calc'!S408","v":0.7},{"$f":"'WACC Calc'!T408","v":0.7},{"$f":"'WACC Calc'!U408","v":0.7},{"$f":"'WACC Calc'!V408","v":0.7},{"$f":"'WACC Calc'!W408","v":0.7},{"$f":"'WACC Calc'!X408","v":0.7},{"$f":"'WACC Calc'!Y408","v":0.7},{"$f":"'WACC Calc'!Z408","v":0.7},{"$f":"'WACC Calc'!AA408","v":0.7},{"$f":"'WACC Calc'!AB408","v":0.7},{"$f":"'WACC Calc'!AC408","v":0.7},{"$f":"'WACC Calc'!AD408","v":0.7},{"$f":"'WACC Calc'!AE408","v":0.7},{"$f":"'WACC Calc'!AF408","v":0.7},{"$f":"'WACC Calc'!AG408","v":0.7},{"$f":"'WACC Calc'!AH408","v":0.7},{"$f":"'WACC Calc'!AI408","v":0.7},{"$f":"'WACC Calc'!AJ408","v":0.7},{"$f":"'WACC Calc'!AK408","v":0.7},{"$f":"'WACC Calc'!AL408","v":0.7},{"$f":"'WACC Calc'!AM408","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F409","v":0.6},{"$f":"'WACC Calc'!G409","v":0.60384615384615381},{"$f":"'WACC Calc'!H409","v":0.60769230769230764},{"$f":"'WACC Calc'!I409","v":0.61153846153846148},{"$f":"'WACC Calc'!J409","v":0.61538461538461531},{"$f":"'WACC Calc'!K409","v":0.61923076923076914},{"$f":"'WACC Calc'!L409","v":0.62307692307692297},{"$f":"'WACC Calc'!M409","v":0.62692307692307681},{"$f":"'WACC Calc'!N409","v":0.63076923076923064},{"$f":"'WACC Calc'!O409","v":0.63461538461538447},{"$f":"'WACC Calc'!P409","v":0.6384615384615383},{"$f":"'WACC Calc'!Q409","v":0.64230769230769214},{"$f":"'WACC Calc'!R409","v":0.64615384615384597},{"$f":"'WACC Calc'!S409","v":0.65},{"$f":"'WACC Calc'!T409","v":0.65},{"$f":"'WACC Calc'!U409","v":0.65},{"$f":"'WACC Calc'!V409","v":0.65},{"$f":"'WACC Calc'!W409","v":0.65},{"$f":"'WACC Calc'!X409","v":0.65},{"$f":"'WACC Calc'!Y409","v":0.65},{"$f":"'WACC Calc'!Z409","v":0.65},{"$f":"'WACC Calc'!AA409","v":0.65},{"$f":"'WACC Calc'!AB409","v":0.65},{"$f":"'WACC Calc'!AC409","v":0.65},{"$f":"'WACC Calc'!AD409","v":0.65},{"$f":"'WACC Calc'!AE409","v":0.65},{"$f":"'WACC Calc'!AF409","v":0.65},{"$f":"'WACC Calc'!AG409","v":0.65},{"$f":"'WACC Calc'!AH409","v":0.65},{"$f":"'WACC Calc'!AI409","v":0.65},{"$f":"'WACC Calc'!AJ409","v":0.65},{"$f":"'WACC Calc'!AK409","v":0.65},{"$f":"'WACC Calc'!AL409","v":0.65},{"$f":"'WACC Calc'!AM409","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F410","v":0.6},{"$f":"'WACC Calc'!G410","v":0.6},{"$f":"'WACC Calc'!H410","v":0.6},{"$f":"'WACC Calc'!I410","v":0.6},{"$f":"'WACC Calc'!J410","v":0.6},{"$f":"'WACC Calc'!K410","v":0.6},{"$f":"'WACC Calc'!L410","v":0.6},{"$f":"'WACC Calc'!M410","v":0.6},{"$f":"'WACC Calc'!N410","v":0.6},{"$f":"'WACC Calc'!O410","v":0.6},{"$f":"'WACC Calc'!P410","v":0.6},{"$f":"'WACC Calc'!Q410","v":0.6},{"$f":"'WACC Calc'!R410","v":0.6},{"$f":"'WACC Calc'!S410","v":0.6},{"$f":"'WACC Calc'!T410","v":0.6},{"$f":"'WACC Calc'!U410","v":0.6},{"$f":"'WACC Calc'!V410","v":0.6},{"$f":"'WACC Calc'!W410","v":0.6},{"$f":"'WACC Calc'!X410","v":0.6},{"$f":"'WACC Calc'!Y410","v":0.6},{"$f":"'WACC Calc'!Z410","v":0.6},{"$f":"'WACC Calc'!AA410","v":0.6},{"$f":"'WACC Calc'!AB410","v":0.6},{"$f":"'WACC Calc'!AC410","v":0.6},{"$f":"'WACC Calc'!AD410","v":0.6},{"$f":"'WACC Calc'!AE410","v":0.6},{"$f":"'WACC Calc'!AF410","v":0.6},{"$f":"'WACC Calc'!AG410","v":0.6},{"$f":"'WACC Calc'!AH410","v":0.6},{"$f":"'WACC Calc'!AI410","v":0.6},{"$f":"'WACC Calc'!AJ410","v":0.6},{"$f":"'WACC Calc'!AK410","v":0.6},{"$f":"'WACC Calc'!AL410","v":0.6},{"$f":"'WACC Calc'!AM410","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F411","v":0.25740000000000002},{"$f":"'WACC Calc'!G411","v":0.25740000000000002},{"$f":"'WACC Calc'!H411","v":0.25740000000000002},{"$f":"'WACC Calc'!I411","v":0.25740000000000002},{"$f":"'WACC Calc'!J411","v":0.25740000000000002},{"$f":"'WACC Calc'!K411","v":0.25740000000000002},{"$f":"'WACC Calc'!L411","v":0.25740000000000002},{"$f":"'WACC Calc'!M411","v":0.25740000000000002},{"$f":"'WACC Calc'!N411","v":0.25740000000000002},{"$f":"'WACC Calc'!O411","v":0.25740000000000002},{"$f":"'WACC Calc'!P411","v":0.25740000000000002},{"$f":"'WACC Calc'!Q411","v":0.25740000000000002},{"$f":"'WACC Calc'!R411","v":0.25740000000000002},{"$f":"'WACC Calc'!S411","v":0.25740000000000002},{"$f":"'WACC Calc'!T411","v":0.25740000000000002},{"$f":"'WACC Calc'!U411","v":0.25740000000000002},{"$f":"'WACC Calc'!V411","v":0.25740000000000002},{"$f":"'WACC Calc'!W411","v":0.25740000000000002},{"$f":"'WACC Calc'!X411","v":0.25740000000000002},{"$f":"'WACC Calc'!Y411","v":0.25740000000000002},{"$f":"'WACC Calc'!Z411","v":0.25740000000000002},{"$f":"'WACC Calc'!AA411","v":0.25740000000000002},{"$f":"'WACC Calc'!AB411","v":0.25740000000000002},{"$f":"'WACC Calc'!AC411","v":0.25740000000000002},{"$f":"'WACC Calc'!AD411","v":0.25740000000000002},{"$f":"'WACC Calc'!AE411","v":0.25740000000000002},{"$f":"'WACC Calc'!AF411","v":0.25740000000000002},{"$f":"'WACC Calc'!AG411","v":0.25740000000000002},{"$f":"'WACC Calc'!AH411","v":0.25740000000000002},{"$f":"'WACC Calc'!AI411","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ411","v":0.25740000000000002},{"$f":"'WACC Calc'!AK411","v":0.25740000000000002},{"$f":"'WACC Calc'!AL411","v":0.25740000000000002},{"$f":"'WACC Calc'!AM411","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F412","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G412","v":5.2257841692307697E-2},{"$f":"'WACC Calc'!H412","v":5.1776295384615388E-2},{"$f":"'WACC Calc'!I412","v":5.129474907692308E-2},{"$f":"'WACC Calc'!J412","v":5.0813202769230778E-2},{"$f":"'WACC Calc'!K412","v":5.0331656461538476E-2},{"$f":"'WACC Calc'!L412","v":4.9850110153846161E-2},{"$f":"'WACC Calc'!M412","v":4.936856384615386E-2},{"$f":"'WACC Calc'!N412","v":4.8887017538461558E-2},{"$f":"'WACC Calc'!O412","v":4.8405471230769249E-2},{"$f":"'WACC Calc'!P412","v":4.7923924923076941E-2},{"$f":"'WACC Calc'!Q412","v":4.7442378615384632E-2},{"$f":"'WACC Calc'!R412","v":4.6960832307692331E-2},{"$f":"'WACC Calc'!S412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!T412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM412","v":4.6479286000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F413","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G413","v":5.2498614846153847E-2},{"$f":"'WACC Calc'!H413","v":5.2257841692307697E-2},{"$f":"'WACC Calc'!I413","v":5.2017068538461546E-2},{"$f":"'WACC Calc'!J413","v":5.1776295384615388E-2},{"$f":"'WACC Calc'!K413","v":5.1535522230769237E-2},{"$f":"'WACC Calc'!L413","v":5.129474907692308E-2},{"$f":"'WACC Calc'!M413","v":5.1053975923076936E-2},{"$f":"'WACC Calc'!N413","v":5.0813202769230778E-2},{"$f":"'WACC Calc'!O413","v":5.057242961538462E-2},{"$f":"'WACC Calc'!P413","v":5.0331656461538476E-2},{"$f":"'WACC Calc'!Q413","v":5.0090883307692319E-2},{"$f":"'WACC Calc'!R413","v":4.9850110153846161E-2},{"$f":"'WACC Calc'!S413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!T413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM413","v":4.9609337000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM414","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F415","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G415","v":2.6593016285178184E-2},{"$f":"'WACC Calc'!H415","v":2.6123215009381084E-2},{"$f":"'WACC Calc'!I415","v":2.5653413733583541E-2},{"$f":"'WACC Calc'!J415","v":2.518361245778622E-2},{"$f":"'WACC Calc'!K415","v":2.4713811181988676E-2},{"$f":"'WACC Calc'!L415","v":2.4244009906191577E-2},{"$f":"'WACC Calc'!M415","v":2.3774208630394034E-2},{"$f":"'WACC Calc'!N415","v":2.3304407354596712E-2},{"$f":"'WACC Calc'!O415","v":2.2834606078799391E-2},{"$f":"'WACC Calc'!P415","v":2.236480480300207E-2},{"$f":"'WACC Calc'!Q415","v":2.1895003527204526E-2},{"$f":"'WACC Calc'!R415","v":2.1425202251407427E-2},{"$f":"'WACC Calc'!S415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!T415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM415","v":2.0955400975609884E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F416","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G416","v":2.6827916923077177E-2},{"$f":"'WACC Calc'!H416","v":2.6593016285178184E-2},{"$f":"'WACC Calc'!I416","v":2.6358115647279634E-2},{"$f":"'WACC Calc'!J416","v":2.6123215009381084E-2},{"$f":"'WACC Calc'!K416","v":2.5888314371482313E-2},{"$f":"'WACC Calc'!L416","v":2.5653413733583541E-2},{"$f":"'WACC Calc'!M416","v":2.5418513095684991E-2},{"$f":"'WACC Calc'!N416","v":2.518361245778622E-2},{"$f":"'WACC Calc'!O416","v":2.494871181988767E-2},{"$f":"'WACC Calc'!P416","v":2.4713811181988676E-2},{"$f":"'WACC Calc'!Q416","v":2.4478910544090127E-2},{"$f":"'WACC Calc'!R416","v":2.4244009906191577E-2},{"$f":"'WACC Calc'!S416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!T416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM416","v":2.4009109268292583E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM417","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L237 / (1 - (1 / (1 + L237)^$S$37))","v":6.7096778007694757E-2},{"$f":" M237 / (1 - (1 / (1 + M237)^$S$37))","v":6.6735221970420255E-2},6.6374519744718946E-2,6.6014675343801607E-2,6.5655692772963112E-2,6.5297576029194129E-2,6.4940329100789992E-2,6.4583955966957957E-2,6.4228460597420975E-2,6.3873846952020669E-2,6.3520118980317786E-2,6.316728062118987E-2,6.2815335802427888E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L238 / (1 - (1 / (1 + L238)^$S$37))","v":6.7096778007694757E-2},6.6915893513735045E-2,6.6735221970420255E-2,6.6554763880116316E-2,6.6374519744718946E-2,6.6194490065641334E-2,6.6014675343801607E-2,6.583507607961131E-2,6.5655692772963112E-2,6.5476525923218024E-2,6.5297576029194129E-2,6.5118843589153402E-2,6.4940329100789992E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L240 / (1 - (1 / (1 + L240)^$S$37))","v":4.9101401138875428E-2},{"$f":" M240 / (1 - (1 / (1 + M240)^$S$37))","v":4.8798225012574352E-2},4.8496045342036283E-2,4.8194864926303822E-2,4.7894686537025888E-2,4.7595512918091915E-2,4.7297346785271151E-2,4.700019082585024E-2,4.670404769827656E-2,4.6408920031799993E-2,4.6114810426118681E-2,4.5821721451025893E-2,4.5529655646060735E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L241 / (1 - (1 / (1 + L241)^$S$37))","v":4.9101401138875428E-2},4.8949688694754918E-2,4.8798225012574352E-2,4.8647010444757048E-2,4.8496045342036283E-2,4.8345330053444914E-2,4.8194864926303822E-2,4.8044650306210246E-2,4.7894686537025888E-2,4.7744973960867076E-2,4.7595512918091915E-2,4.7446303747290267E-2,4.7297346785271151E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Utility PV - Seattle - Low",{"$f":"L237","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",{"$f":"L238","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",{"$f":"L239","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",{"$f":"L237","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",{"$f":"L238","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",{"$f":"L239","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",{"$f":"L237","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",{"$f":"L238","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",{"$f":"L239","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",{"$f":"L237","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",{"$f":"L238","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",{"$f":"L239","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",{"$f":"L237","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",{"$f":"L238","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",{"$f":"L239","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - Seattle - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - Seattle - Low",{"$f":" ((L246 *L311* $S$48 * (L167 * 1 + L269) +L184) * 1000 / (L99 * 8760)) + L201 + 0","v":58.794967679948691},53.952316869113723,45.829124291049808,42.708873604497597,40.83309150474237,38.980458826163009,37.150782578371263,35.343870619679237,33.559531655466209,31.79757523661284,30.057811758004959,28.340052457104008,26.64410941258442,24.969795543034166,24.221297564204601,23.474916514831051,22.730643426829079,21.988469382698906,21.248385515169264,20.681199009395613,20.11560537874545,19.551597922530345,18.989169977592624,18.428314918042965,18.078951809500307,17.730563004715751,17.383144433657382,17.03669204893119,16.69120182562386,16.412820314851562,16.135209779135888,15.858367020093199,15.582288857006716,15.306972126704725]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",{"$f":" ((L247 *L312* $S$48 * (L168 * 1 + L270) +L185) * 1000 / (L100 * 8760)) + L202 + 0","v":58.794967679948691},54.137998278770148,52.555631494433001,51.397260858287595,50.260933495758316,49.077945364258632,47.90214325224315,46.733498465575366,45.571982363019693,44.417566356245331,43.270221909828898,42.129920541260333,40.996633820947892,39.870333372225993,39.403085445851019,38.936434995664271,38.470380876396725,38.004921945704645,37.540057064160074,37.075785095241685,36.612104905325459,36.149015363675396,35.686515342434483,35.224603716615341,34.82164703129888,34.419202338639316,34.01726866345718,33.615845033048004,33.214930477174399,32.814524028058301,32.414624720373126,32.015231591236095,31.616343680200384,31.217960029247639]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",{"$f":" ((L248 *L313* $S$48 * (L169 * 1 + L271) +L186) * 1000 / (L101 * 8760)) + L203 + 0","v":58.794967679948691},54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188,54.315890308478188]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",{"$f":" ((L246 * L311 * $S$48 * (L170 * 1 + L272) +L187) * 1000 / (L102 * 8760)) + L204 + 0","v":49.577970785715387},45.494478441065695,38.64471867056514,36.013614283807378,34.431889285704386,32.869684688276003,31.326837755284618,29.803186466146411,28.298569514554199,26.812826307157096,25.345796962298863,23.897322308812456,22.46724388487101,21.055403936892098,20.424244291910526,19.794869715802491,19.167272646365888,18.541445564053355,17.91738099167198,17.439109514997831,16.962181206275865,16.486590415251509,16.012331523317435,15.539398943292282,15.244803764956272,14.951030153586986,14.658074677191326,14.365933922865267,14.074604496661284,13.839863481350559,13.605772579142064,13.372329093046979,13.139530340973788,12.907373655625573]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",{"$f":" ((L247 * L312 * $S$48 * (L171 * 1 + L273) +L188) * 1000 / (L103 * 8760)) + L205 + 0","v":49.577970785715387},45.651051492581061,44.316744539081235,43.33996595030019,42.381775019927446,41.384238099036487,40.39276068082259,39.407318569387378,38.427887613440404,37.454443706302413,36.486962785907487,35.525420834808102,34.569793880179276,33.620057993825256,33.226058218715174,32.832562256400195,32.439569141149477,32.047077909698864,31.655087601242894,31.263597257427094,30.872605922340071,30.482112642505736,30.092116466875641,29.702616446821146,29.362829292225239,29.023473867724405,28.684549351013239,28.34605492187336,28.007989762166705,27.670353055828997,27.333143988863139,26.996361749332735,26.660005527355459,26.324074515096672]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",{"$f":" ((L248 * L313 * $S$48 * (L172 * 1 + L274) +L189) * 1000 / (L104 * 8760)) + L206 + 0","v":49.577970785715387},45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204,45.801056266797204]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",{"$f":" ((L246 * L311* $S$48 * (L173 * 1 + L275) +L190) * 1000 / (L105 * 8760)) + L207 + 0","v":44.581803444388157},40.909820703047536,34.750338197206077,32.384380560111772,30.962052218492339,29.557277129905245,28.169908957684349,26.799802008698052,25.446811232110935,24.110792218196455,22.791601197202439,21.489095038267127,20.203131248385926,18.933567971426108,18.366012769213082,17.800062747454064,17.235711106019831,16.672951083137431,16.111775955120116,15.681701778460033,15.252835413428542,14.825171779169477,14.398705823284688,13.973432521635083,13.708524859459757,13.444355971712801,13.180922772256572,12.918222192118826,12.656251179373495,12.445165940525152,12.234665300321751,12.024746833560652,11.815408128435267,11.606646786442692]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",{"$f":" ((L247 * L312* $S$48 * (L174 * 1 + L276) +L191) * 1000 / (L106 * 8760)) + L208 + 0","v":44.581803444388157},41.050615271617446,39.850771683978131,38.972426919890481,38.110796662679938,37.213785465350043,36.322223130751681,35.436087901302443,34.555358059532516,33.680011928087644,32.81002786973103,31.94538428734791,31.086059623949289,30.232032362677913,29.877737496375079,29.523895671668104,29.170506020146636,28.817567675618449,28.465079774102232,28.11304145382066,27.7614518551933,27.410310120829607,27.059615395522023,26.709366826238949,26.403821361205772,26.098664119125942,25.793894360561019,25.489511347949243,25.185514345599561,24.88190261968569,24.578675438240239,24.27583207114883,23.973371790144181,23.671293868800351]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",{"$f":" ((L248 * L313* $S$48 * (L175 * 1 + L277) +L192) * 1000 / (L107 * 8760)) + L209 + 0","v":44.581803444388157},41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575,41.18550347405575]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",{"$f":" ((L246 * L311 * $S$48 * (L176 * 1 + L278) +L193) * 1000 / (L108 * 8760)) + L210 + 0","v":40.382407212200086},37.056307977072493,31.477019757438516,29.333924203506101,28.045572502965843,26.773120621568939,25.51643600687504,24.275386689360399,23.049841281296175,21.83966897567295,20.644739545173113,19.464923341188989,18.300091292886925,17.150114906314791,16.636020735141148,16.123380543971333,15.612188173216323,15.102437498030374,14.594122428066413,14.204559216362707,13.816090046112087,13.428710315051141,13.04241544669387,12.657200890151453,12.417246283987073,12.1779608631741,11.939341832274549,11.701386411398927,11.464091836098246,11.272889834091053,11.082217364285603,10.892072229921945,10.702452246374328,10.513355241067561]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",{"$f":" ((L247 * L312 * $S$48 * (L177 * 1 + L279) +L194) * 1000 / (L109 * 8760)) + L211 + 0","v":40.382407212200086},37.183840359389606,36.097016395270749,35.301407577418942,34.520938838498751,33.708421877634564,32.900840522256644,32.098175064244543,31.300405831811958,30.507513189509471,29.719477538226243,28.936279315194156,28.157898993991196,27.384317084546886,27.063395128527766,26.742883539716662,26.422781531503404,26.103088319286993,25.783803120469099,25.464925154447766,25.146453642610993,24.828387808330394,24.510726876954944,24.193470075804608,23.916705556706535,23.640292691785284,23.364230811254021,23.088519247025857,22.813157332708361,22.538144403598238,22.263479796675988,21.989162850600572,21.715192905704058,21.441569303986459]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",{"$f":" ((L248 * L313 * $S$48 * (L178 * 1 + L280) +L195) * 1000 / (L110 * 8760)) + L212 + 0","v":40.382407212200086},37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193,37.306022727489193]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",{"$f":" ((L246 *L311 * $S$48 * (L179 * 1 + L281) +L196) * 1000 / (L111 * 8760)) + L213 + 0","v":33.031907077002451},{"$f":" ((M246 *M311 * $S$48 * (M179 * 1 + M281) +M196) * 1000 / (M111 * 8760)) + M213 + 0","v":30.311232197808259},25.747499058811872,23.994494766060207,22.940651852954051,21.899814636752609,20.8718746925205,19.856724072135094,18.854255303369019,17.864361389010405,16.886935806022343,15.921872504739712,14.969065908103643,14.028410910931465,13.607893362242441,13.188565136718969,12.770421195954818,12.353456529962976,11.937666156975579,11.619012151482618,11.301253047460657,10.984385080361026,10.668404506720398,10.353307604013381,10.157030096041396,9.9612999667392579,9.7661149295011356,9.5714727104395152,9.3773710482968777,9.220972081537651,9.0650062602912822,8.9094717876571927,8.7543668766603258,8.5996897501826854]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",{"$f":" ((L247 *L312 * $S$48 * (L180 * 1 + L282) +L197) * 1000 / (L112 * 8760)) + L214 + 0","v":33.031907077002451},30.415550837850468,29.526553111608241,28.875762870134352,28.237356875042302,27.57273615026179,26.912152640522336,26.255590225021621,25.603032812677878,24.954464342132066,24.309868781749312,23.669230129622267,23.03253241357389,22.399759691161872,22.1372526995779,21.875081379203706,21.613245086609748,21.351743180009919,21.090575019256278,20.829739965833856,20.56923738285543,20.309066635056325,20.049227088789312,19.789718112019376,19.563330917491339,19.337231368225034,19.111418916349798,18.88589301538547,18.660653120237932,18.435698687194744,18.21102917392075,17.986644039453761,17.76254274420014,17.538724749930584]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",{"$f":" ((L248 *L313 * $S$48 * (L181 * 1 + L283) +L198) * 1000 / (L113 * 8760)) + L215 + 0","v":33.031907077002451},30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109,30.515493285766109]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Low",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Mid",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Constant",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$315:$I$320,L315:L320)","v":0.86848872861724324},0.86955821562559454,0.87062988737781755,0.87170374984991805,0.8727798090379727,0.87385807095820855,0.87493854164708185,0.87602122716135911,0.877106133578196,0.87819326699521738,0.87928263353060099,0.88037423932315373,0.88146809053239727,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$315:$I$320,L322:L327)","v":0.86848872861724324},0.86902319940115313,0.86955821562559454,0.87009377803569121,0.87062988737781755,0.87116654439959984,0.87170374984991805,0.8722415044789098,0.8727798090379727,0.87331866427976435,0.87385807095820855,0.87439802982849446,0.87493854164708185,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$315:$I$320,L329:L334)","v":0.86848872861724324},0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$236*L308*(1-L$307/2)-L$307)/(1-L$236)","v":1.0455844347615428},1.0452137291919903,1.0448422663465524,1.0444700441538259,1.0440970605354509,1.043723313406083,1.0433488006733656,1.0429735202379022,1.0425974699932297,1.0422206478257894,1.0418430516148982,1.0414646792327233,1.0410855285442513,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$236*L309*(1-L$307/2)-L$307)/(1-L$236)","v":1.0455844347615428},1.0453991765070607,1.0452137291919903,1.0450280925580571,1.0448422663465524,1.0446562502983343,1.0444700441538259,1.0442836476530146,1.0440970605354509,1.0439102825402489,1.043723313406083,1.0435361528711899,1.0433488006733656,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",{"$f":"(1-L$236*L310*(1-L$307/2)-L$307)/(1-L$236)","v":1.0455844347615428},1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428]
[null,null,null,null,null,null,null,null,null,null,"Year (Low)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$240)*(1+L$219))^$K315","v":0.94990271229407064},0.95033741767296953,0.95077252110375632,0.95120802313341535,0.95164392430993294,0.9520802251823004,0.95251692630051621,0.95295402821558917,0.95339153147953914,0.95382943664540021,0.95426774426722361,0.95470645490007888,0.95514556910005677,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217]
[null,null,null,null,null,null,null,null,0.32,null,2,{"$f":"1/((1+L$240)*(1+L$219))^$K316","v":0.90231516282363189},0.90314120742932813,0.9039683868859929,0.90479670327338013,0.90562615867600937,0.90645675518317981,0.90728849488898322,0.908121379892318,0.90895541229690102,0.90979059421128139,0.91062692774885523,0.91146441502787634,0.91230305817147128,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393]
[null,null,null,null,null,null,null,null,0.192,null,3,0.85711162051023382,0.85828888286243543,0.85946830219769133,0.86064988345830329,0.86183363160016757,0.86301955159281918,0.86420764841947595,0.86539792707708374,0.86659039257635839,0.86778504994183048,0.86898190421189214,0.87018096043883808,0.87138222368891216,0.87258569904235439,0.87258569904235439,0.87258569904235439,{"$f":"1/((1+AB$240)*(1+AB$219))^$K317","v":0.87258569904235439},0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439]
[null,null,null,null,null,null,null,null,0.1152,null,4,{"$f":"1/((1+L$240)*(1+L$219))^$K318","v":0.81417265306143727},0.81566404055690467,0.81715884448926412,0.81865707425437706,0.82015873927826444,0.82166384901721901,0.82317241295791643,0.82468444061752777,0.82619994154382925,0.82771892531531643,0.82924140154131876,0.83076737986210891,0.83229686994901897,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.77338481141871873,0.77515605799154919,0.77693217471729004,0.77871317722569167,0.78049908120385458,0.78228990239646956,0.78408565660605389,0.78588635969319298,0.78769202757677703,0.7895026762342443,0.79131832170182526,0.79313898007478123,0.7949646675076516,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.73464033001367912,0.73665980644524742,0.738685762482582,0.74071822189679115,0.74275720855713323,0.74480274643147049,0.74685485958672049,0.74891357218931376,0.75097890850564686,0.75305089290254501,0.75512954984772596,0.7572149039102587,0.75930697976103334,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$241)*(1+L$219))^$K322","v":0.94990271229407064},0.95012001526118139,0.95033741767296953,0.95055491959771388,0.95077252110375632,0.95099022225950136,0.95120802313341535,0.95142592379402835,0.95164392430993294,0.95186202474978399,0.9520802251823004,0.95229852567626294,0.95251692630051621,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$241)*(1+L$219))^$K323","v":0.90231516282363189},0.90272804339990742,0.90314120742932813,0.90355465517141642,0.9039683868859929,0.90438240283317572,0.90479670327338013,0.90521128846732024,0.90562615867600937,0.9060413141607585,0.90645675518317981,0.906872482005184,0.90728849488898322,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048]
[null,null,null,null,null,null,null,null,null,null,3,0.85711162051023382,0.85769998237181644,0.85828888286243543,0.85887832259860575,0.85946830219769133,0.86005882227790353,0.86064988345830329,0.86124148635880282,0.86183363160016757,0.86242631980401474,0.86301955159281918,0.86361332758991005,0.86420764841947595,0.86480251470656533,0.86480251470656533,0.86480251470656533,{"$f":"1/((1+AB$241)*(1+AB$219))^$K324","v":0.86480251470656533},0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$241)*(1+L$219))^$K325","v":0.81417265306143727},0.81491792034062505,0.81566404055690467,0.81641101488193724,0.81715884448926412,0.81790753055430854,0.81865707425437706,0.81940747676866599,0.82015873927826444,0.82091086296615423,0.82166384901721901,0.82241769861824288,0.82317241295791643,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414]
[null,null,null,null,null,null,null,null,null,null,5,0.77338481141871873,0.77426982691064494,0.77515605799154919,0.77604350660978783,0.77693217471729004,0.7778220642695618,0.77871317722569167,0.77960551554836188,0.78049908120385458,0.78139387616205602,0.78228990239646956,0.78318716188421778,0.78408565660605389,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689]
[null,null,null,null,null,null,null,null,null,null,6,0.73464033001367912,0.73564925976061402,0.73665980644524742,0.73767197302979504,0.738685762482582,0.73970117777805466,0.74071822189679115,0.74173689782551988,0.74275720855713323,0.74377915709069675,0.74480274643147049,0.74582797959091729,0.74685485958672049,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$242)*(1+L$219))^$K329","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$242)*(1+L$219))^$K330","v":0.90231516282363189},0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,null,null,3,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,{"$f":"1/((1+AB$242)*(1+AB$219))^$K331","v":0.85711162051023382},0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$242)*(1+L$219))^$K332","v":0.81417265306143727},0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,null,null,5,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,null,null,6,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[null,null,null,null,null,null,null,null,null,"Tariff Schedule","($/Wdc)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"U.S. Renewable Energy Technical Potentials - A GIS-Based Analysis 2012"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Fu, R., D. Feldman, and R. Margolis. 2018. U.S. Photovoltaic (PV) Prices and Cost Breakdowns: Q1 2018 Benchmarks for Residential, Commercial, and Utility-Scale Systems. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Fu, R., D. Feldman, and R. Margolis. 2018. U.S. Photovoltaic (PV) Prices and Cost Breakdowns: Q1 2018 Benchmarks for Residential, Commercial, and Utility-Scale Systems. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Literature review of UPV capital cost projections.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"The ratio between O&M costs to CAPEX from: Fu, R., D. Feldman, and R. Margolis. 2018. U.S. Photovoltaic (PV) Prices and Cost Breakdowns: Q1 2018 Benchmarks for Residential, Commercial, and Utility-Scale Systems. Golden, CO: National Renewable Energy Laboratory.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,-0.89999998807907111,-1.2999999880790711,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]

{"sheet":"Solar - PV Dist. Comm","index":5,"n_rows":552,"n_cols":46,"rows_kept":552,"cut":false,"hidden":false,"merged":[[43,24,43,26],[48,24,48,26],[59,14,59,17],[61,14,61,15],[13,21,34,25],[16,14,16,19],[29,14,29,15],[30,14,30,15],[34,14,34,18],[28,14,28,15],[17,14,17,19],[18,14,18,19],[24,14,24,17],[56,14,56,17],[42,14,42,17],[36,14,36,17],[37,14,37,17],[49,14,49,17],[22,14,23,17],[25,14,25,17],[28,16,30,19],[52,14,52,17],[53,14,53,17],[29,9,33,9],[35,9,39,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[54,14,54,17],[55,14,55,17],[35,14,35,17],[40,14,40,17],[41,14,41,17],[43,14,43,17],[46,14,46,17],[47,14,47,17],[48,14,48,17],[41,9,45,9],[47,9,51,9],[54,9,58,9],[19,14,20,19],[73,9,77,9],[80,9,84,9],[86,9,90,9],[268,7,282,7],[268,9,282,9],[99,7,198,7],[99,9,113,9],[116,9,130,9],[133,9,147,9],[150,9,164,9],[167,9,181,9],[184,9,198,9],[234,9,248,9],[251,7,265,7],[251,9,265,9],[202,9,229,9],[201,7,248,7],[11,7,51,7],[54,7,58,7],[61,9,65,9],[67,9,71,9],[61,7,77,7],[11,9,15,9],[17,9,21,9],[23,9,27,9],[551,8,551,12],[286,7,295,7],[286,9,295,9],[323,6,323,19],[534,7,534,27],[537,8,537,12],[537,13,537,27],[538,8,538,12],[538,13,538,27],[297,9,316,9],[549,8,549,12],[549,13,549,27],[550,8,550,12],[550,13,550,27],[96,6,96,19],[80,7,88,7],[551,13,551,27],[544,8,544,12],[544,13,544,27],[539,8,539,12],[539,13,539,27],[540,8,540,12],[540,13,540,27],[541,8,541,12],[541,13,541,27],[542,8,542,12],[542,13,542,27],[543,8,543,12],[543,13,543,27],[548,8,548,12],[548,13,548,27],[545,8,545,12],[546,8,546,12],[546,13,546,27],[547,8,547,12],[547,13,547,27]]}
["Solar Distributed Commercial PV Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2019/index.html?t=sd"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Comm PV - Seattle",0.11887593658991545,null,null,"Basis Year:",null,2017]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",0.13976324952050498]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",0.15203610577728188,null,null,"Commercial Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",0.17292998675021062]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",0.19553718848192192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative Dist. Commercial system is fixed-tilt roof mounted with capacity of 300 kW"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Comm PV - Seattle",{"$f":"L12*8760","v":1041.3532045276593},null,null,"Overnight Capital Cost, Capacity Factor, Fixed O&M, and Variable O&M costs "]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"L13*8760","v":1224.3260657996236},null,null,"represent $/kW DC;  however LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"L14*8760","v":1331.8362866089892},null,null,"Capacity factors chosen here to reflect range across the continental U.S. using NREL PVWATTS"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"L15*8760","v":1514.866683931845}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"L16*8760","v":1712.905771101636}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Comm PV - Seattle",{"$f":" $S$54 * (L36 + L62)","v":1857.0002261668858},null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":" $S$54 * (L37 + L63)","v":1857.0002261668858},null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":" $S$54 * (L38 + L64)","v":1857.0002261668858},null,null,null,null,null,null,386,506000]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":" $S$54 * (L39 + L65)","v":1857.0002261668858}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":" $S$54 * (L40 + L66)","v":1857.0002261668858}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial PV - 11.4%",null,"Capacity factor labels based on dSolar minimum, average and maximum first year energy production.  ATB values reflect annual average capacity factor over life of plant including estimated degradation of 0.5% per year."]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Comm PV - Seattle",{"$f":"(L36+L62)*($S$54-1)","v":25.138089711204465},null,null,"Commercial PV - 14.5%"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"(L37+L63)*($S$54-1)","v":25.138089711204465},null,null,"Commercial PV - 18.7%"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"(L38+L64)*($S$54-1)","v":25.138089711204465}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"(L39+L65)*($S$54-1)","v":25.138089711204465}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"(L40+L66)*($S$54-1)","v":25.138089711204465}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Comm PV - Seattle",{"$f":"$L$152","v":1831.8621364556814},null,null,"Inflation Rate",null,null,null,{"$f":"L203","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"$L$155","v":1831.8621364556814},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"$L$164","v":1831.8621364556814},null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L205","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"$L$164","v":1831.8621364556814}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"$L$164","v":1831.8621364556814}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L208","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW/yr)","Comm PV - Seattle",{"$f":"15+PMT(0.08,30,PV(0.08,15,0,0.12*1000))","v":18.360253385849727},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L210","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"15+PMT(0.08,30,PV(0.08,15,0,0.12*1000))","v":18.360253385849727},null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L212","v":9.0300000000000005E-2},null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"15+PMT(0.08,30,PV(0.08,15,0,0.12*1000))","v":18.360253385849727},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L215","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"15+PMT(0.08,30,PV(0.08,15,0,0.12*1000))","v":18.360253385849727}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"15+PMT(0.08,30,PV(0.08,15,0,0.12*1000))","v":18.360253385849727}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L218","v":0.6}]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Comm PV - Seattle",0,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L220","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",0,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L222","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",0,null,null,"WACC Real - Mid",null,null,null,{"$f":"L225","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P67:P69,Q67:Q69)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Comm PV - Seattle",{"$f":"$S$49","v":5.2739388000000005E-2},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O74:T74,O76:T76)","v":0.86848872861724324}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"$S$49","v":5.2739388000000005E-2},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S48 * S55) / (1 - S48)","v":1.0455844347615428}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"$S$49","v":5.2739388000000005E-2},null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L228","v":6.7096778007694757E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"$S$49","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"$S$49","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L231","v":4.9101401138875428E-2}]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Comm PV - Seattle",{"$f":"L68+L74","v":0},null,null,"Construction Duration yrs",null,1]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"L69+L75","v":0},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"L70+L76","v":0},null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"L71+L77","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"L72+L78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+(1-S48)*((1+S42)^(O67+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Comm PV - Seattle",0,null,null,1,0,{"$f":"1+(1-S48)*((1+S42)^(O68+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",0,null,null,2,0,{"$f":"1+(1-S48)*((1+S42)^(O69+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Comm PV - Seattle",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",0,null,"Depreciation",{"$f":"1/((1+$S$50)*(1+$S$36))^O73","v":0.94990271229407064},0.90231516282363189,0.85711162051023382,0.81417265306143727,0.77338481141871873,0.73464033001367912]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Comm PV - Seattle",{"$f":" (($S$60 * $S$56 * $S$54 * (L36 * 1 + L62) +L42) * 1000 / (L12 * 8760)) + L48 + 0","v":109.18295015211105}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":" (($S$60 * $S$56 * $S$54 * (L37 * 1 + L63) +L43) * 1000 / (L13 * 8760)) + L49 + 0","v":92.865796291306467}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":" (($S$60 * $S$56 * $S$54 * (L38 * 1 + L64) +L44) * 1000 / (L14 * 8760)) + L50 + 0","v":85.369362709115663}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":" (($S$60 * $S$56 * $S$54 * (L39 * 1 + L65) +L45) * 1000 / (L15 * 8760)) + L51 + 0","v":75.054799360680832}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":" (($S$60 * $S$56 * $S$54 * (L40 * 1 + L66) +L46) * 1000 / (L16 * 8760)) + L52 + 0","v":66.377273600731073}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Comm PV - Seattle",{"$f":"(((L36*$S$60*(1-$S$48*$S$55))/(8760*L12*(1-$S$48))+L42/(8760*L12))*1000)+L48","v":107.94361945027941}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"(((L37*$S$60*(1-$S$48*$S$55))/(8760*L13*(1-$S$48))+L43/(8760*L13))*1000)+L49","v":91.811680860888842}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"(((L38*$S$60*(1-$S$48*$S$55))/(8760*L14*(1-$S$48))+L44/(8760*L14))*1000)+L50","v":84.400338955371993}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"(((L39*$S$60*(1-$S$48*$S$55))/(8760*L15*(1-$S$48))+L45/(8760*L15))*1000)+L51","v":74.202855746426806}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"(((L40*$S$60*(1-$S$48*$S$55))/(8760*L16*(1-$S$48))+L46/(8760*L16))*1000)+L52","v":65.623828186747872}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Comm PV - Seattle - Low",0.11887593658991545,0.11904768430740019,0.11921943202488493,0.11939117974236967,0.1195629274598544,0.11973467517733914,0.11990642289482388,0.12007817061230862,0.12024991832979336,0.12042166604727809,0.12059341376476283,0.12076516148224757,0.12093690919973231,0.12110865691721705,0.12128040463470179,0.12145215235218652,0.12162390006967126,0.121795647787156,0.12196739550464074,0.12213914322212548,0.12231089093961021,0.12248263865709495,0.12265438637457969,0.12282613409206443,0.12299788180954917,0.12316962952703391,0.12334137724451864,0.12351312496200338,0.12368487267948812,0.12385662039697286,0.1240283681144576,0.12420011583194233,0.12437186354942707,0.12454361126691176]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",0.11887593658991545,0.11895267668128279,0.11902941677265012,0.11910615686401746,0.1191828969553848,0.11925963704675213,0.11933637713811947,0.1194131172294868,0.11948985732085414,0.11956659741222148,0.11964333750358881,0.11972007759495615,0.11979681768632348,0.11987355777769082,0.11995029786905816,0.12002703796042549,0.12010377805179283,0.12018051814316016,0.1202572582345275,0.12033399832589484,0.12041073841726217,0.12048747850862951,0.12056421859999684,0.12064095869136418,0.12071769878273152,0.12079443887409885,0.12087117896546619,0.12094791905683352,0.12102465914820086,0.1211013992395682,0.12117813933093553,0.12125487942230287,0.12133161951367021,0.12140835960503762]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",0.13976324952050498,0.13996517448347037,0.14016709944643577,0.14036902440940116,0.14057094937236655,0.14077287433533195,0.14097479929829734,0.14117672426126274,0.14137864922422813,0.14158057418719353,0.14178249915015892,0.14198442411312431,0.14218634907608971,0.1423882740390551,0.1425901990020205,0.14279212396498589,0.14299404892795128,0.14319597389091668,0.14339789885388207,0.14359982381684747,0.14380174877981286,0.14400367374277825,0.14420559870574365,0.14440752366870904,0.14460944863167444,0.14481137359463983,0.14501329855760522,0.14521522352057062,0.14541714848353601,0.14561907344650141,0.1458209984094668,0.1460229233724322,0.14622484833539759,0.14642677329836329]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",0.13976324952050498,0.13985347336938198,0.13994369721825897,0.14003392106713597,0.14012414491601297,0.14021436876488996,0.14030459261376696,0.14039481646264396,0.14048504031152095,0.14057526416039795,0.14066548800927495,0.14075571185815194,0.14084593570702894,0.14093615955590594,0.14102638340478293,0.14111660725365993,0.14120683110253693,0.14129705495141393,0.14138727880029092,0.14147750264916792,0.14156772649804492,0.14165795034692191,0.14174817419579891,0.14183839804467591,0.1419286218935529,0.1420188457424299,0.1421090695913069,0.14219929344018389,0.14228951728906089,0.14237974113793789,0.14246996498681488,0.14256018883569188,0.14265041268456888,0.14274063653344585]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",0.15203610577728188,0.15225576212566966,0.15247541847405743,0.15269507482244521,0.15291473117083298,0.15313438751922076,0.15335404386760854,0.15357370021599631,0.15379335656438409,0.15401301291277186,0.15423266926115964,0.15445232560954741,0.15467198195793519,0.15489163830632297,0.15511129465471074,0.15533095100309852,0.15555060735148629,0.15577026369987407,0.15598992004826184,0.15620957639664962,0.15642923274503739,0.15664888909342517,0.15686854544181295,0.15708820179020072,0.1573078581385885,0.15752751448697627,0.15774717083536405,0.15796682718375182,0.1581864835321396,0.15840613988052737,0.15862579622891515,0.15884545257730293,0.1590651089256907,0.15928476527407803]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",0.15203610577728188,0.15213425234069219,0.15223239890410251,0.15233054546751282,0.15242869203092313,0.15252683859433344,0.15262498515774375,0.15272313172115407,0.15282127828456438,0.15291942484797469,0.153017571411385,0.15311571797479531,0.15321386453820562,0.15331201110161594,0.15341015766502625,0.15350830422843656,0.15360645079184687,0.15370459735525718,0.15380274391866749,0.15390089048207781,0.15399903704548812,0.15409718360889843,0.15419533017230874,0.15429347673571905,0.15439162329912937,0.15448976986253968,0.15458791642594999,0.1546860629893603,0.15478420955277061,0.15488235611618092,0.15498050267959124,0.15507864924300155,0.15517679580641186,0.15527494236982239]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",0.17292998675021062,0.17317982983335259,0.17342967291649455,0.17367951599963652,0.17392935908277848,0.17417920216592045,0.17442904524906241,0.17467888833220438,0.17492873141534634,0.17517857449848831,0.17542841758163027,0.17567826066477224,0.17592810374791421,0.17617794683105617,0.17642778991419814,0.1766776329973401,0.17692747608048207,0.17717731916362403,0.177427162246766,0.17767700532990796,0.17792684841304993,0.17817669149619189,0.17842653457933386,0.17867637766247582,0.17892622074561779,0.17917606382875975,0.17942590691190172,0.17967574999504368,0.17992559307818565,0.18017543616132761,0.18042527924446958,0.18067512232761154,0.18092496541075351,0.18117480849389586]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",0.17292998675021062,0.17304162131111545,0.17315325587202027,0.17326489043292509,0.17337652499382991,0.17348815955473473,0.17359979411563956,0.17371142867654438,0.1738230632374492,0.17393469779835402,0.17404633235925884,0.17415796692016366,0.17426960148106849,0.17438123604197331,0.17449287060287813,0.17460450516378295,0.17471613972468777,0.1748277742855926,0.17493940884649742,0.17505104340740224,0.17516267796830706,0.17527431252921188,0.17538594709011671,0.17549758165102153,0.17560921621192635,0.17572085077283117,0.17583248533373599,0.17594411989464082,0.17605575445554564,0.17616738901645046,0.17627902357735528,0.1763906581382601,0.17650229269916493,0.17661392726006955]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",0.19553718848192192,0.19581969364460261,0.1961021988072833,0.19638470396996399,0.19666720913264468,0.19694971429532537,0.19723221945800606,0.19751472462068675,0.19779722978336745,0.19807973494604814,0.19836224010872883,0.19864474527140952,0.19892725043409021,0.1992097555967709,0.19949226075945159,0.19977476592213228,0.20005727108481297,0.20033977624749366,0.20062228141017435,0.20090478657285504,0.20118729173553573,0.20146979689821642,0.20175230206089712,0.20203480722357781,0.2023173123862585,0.20259981754893919,0.20288232271161988,0.20316482787430057,0.20344733303698126,0.20372983819966195,0.20401234336234264,0.20429484852502333,0.20457735368770402,0.20485985885038446]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",0.19553718848192192,0.19566341707065288,0.19578964565938384,0.1959158742481148,0.19604210283684576,0.19616833142557671,0.19629456001430767,0.19642078860303863,0.19654701719176959,0.19667324578050055,0.19679947436923151,0.19692570295796247,0.19705193154669343,0.19717816013542439,0.19730438872415534,0.1974306173128863,0.19755684590161726,0.19768307449034822,0.19780930307907918,0.19793553166781014,0.1980617602565411,0.19818798884527206,0.19831421743400302,0.19844044602273397,0.19856667461146493,0.19869290320019589,0.19881913178892685,0.19894536037765781,0.19907158896638877,0.19919781755511973,0.19932404614385069,0.19945027473258164,0.1995765033213126,0.19970273191004329]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Comm PV - Seattle - Low",{"$f":"L100*8760","v":1041.3532045276593},1042.8577145328256,1044.362224537992,1045.8667345431584,1047.3712445483245,1048.8757545534909,1050.3802645586572,1051.8847745638234,1053.3892845689898,1054.8937945741561,1056.3983045793225,1057.9028145844886,1059.407324589655,1060.9118345948214,1062.4163445999877,1063.9208546051539,1065.4253646103202,1066.9298746154866,1068.434384620653,1069.9388946258191,1071.4434046309855,1072.9479146361518,1074.4524246413182,1075.9569346464843,1077.4614446516507,1078.9659546568171,1080.4704646619832,1081.9749746671496,1083.4794846723159,1084.9839946774823,1086.4885046826485,1087.9930146878148,1089.4975246929812,1091.0020346981469]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",{"$f":"L101*8760","v":1041.3532045276593},1042.0254477280373,1042.6976909284151,1043.3699341287929,1044.0421773291707,1044.7144205295488,1045.3866637299266,1046.0589069303044,1046.7311501306822,1047.4033933310602,1048.075636531438,1048.7478797318158,1049.4201229321936,1050.0923661325717,1050.7646093329495,1051.4368525333273,1052.1090957337051,1052.7813389340831,1053.4535821344609,1054.1258253348387,1054.7980685352165,1055.4703117355946,1056.1425549359724,1056.8147981363502,1057.487041336728,1058.159284537106,1058.8315277374838,1059.5037709378616,1060.1760141382395,1060.8482573386175,1061.5205005389953,1062.1927437393731,1062.8649869397509,1063.5372301401296]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",{"$f":"L102*8760","v":1041.3532045276593},1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",{"$f":"L103*8760","v":1224.3260657996236},1226.0949284752005,1227.8637911507774,1229.6326538263543,1231.4015165019309,1233.1703791775078,1234.9392418530847,1236.7081045286616,1238.4769672042385,1240.2458298798153,1242.0146925553922,1243.7835552309689,1245.5524179065458,1247.3212805821227,1249.0901432576995,1250.8590059332764,1252.6278686088533,1254.3967312844302,1256.1655939600068,1257.9344566355837,1259.7033193111606,1261.4721819867375,1263.2410446623144,1265.0099073378913,1266.7787700134681,1268.5476326890448,1270.3164953646217,1272.0853580401986,1273.8542207157755,1275.6230833913523,1277.3919460669292,1279.1608087425061,1280.929671418083,1282.6985340936624]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",{"$f":"L104*8760","v":1224.3260657996236},1225.116426715786,1225.9067876319486,1226.697148548111,1227.4875094642737,1228.2778703804361,1229.0682312965985,1229.8585922127611,1230.6489531289235,1231.4393140450861,1232.2296749612485,1233.0200358774109,1233.8103967935735,1234.6007577097359,1235.3911186258986,1236.181479542061,1236.9718404582236,1237.762201374386,1238.5525622905484,1239.342923206711,1240.1332841228734,1240.923645039036,1241.7140059551984,1242.5043668713608,1243.2947277875235,1244.0850887036859,1244.8754496198485,1245.6658105360109,1246.4561714521733,1247.2465323683359,1248.0368932844983,1248.8272542006609,1249.6176151168233,1250.4079760329855]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",{"$f":"L105*8760","v":1224.3260657996236},1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",{"$f":"L106*8760","v":1331.8362866089892},1333.7604762208662,1335.6846658327431,1337.6088554446201,1339.533045056497,1341.4572346683738,1343.3814242802507,1345.3056138921277,1347.2298035040046,1349.1539931158816,1351.0781827277585,1353.0023723396353,1354.9265619515122,1356.8507515633892,1358.7749411752661,1360.6991307871431,1362.62332039902,1364.5475100108968,1366.4716996227737,1368.3958892346507,1370.3200788465276,1372.2442684584046,1374.1684580702813,1376.0926476821583,1378.0168372940352,1379.9410269059122,1381.8652165177891,1383.7894061296661,1385.7135957415428,1387.6377853534198,1389.5619749652967,1391.4861645771737,1393.4103541890506,1395.3345438009235]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",{"$f":"L107*8760","v":1331.8362866089892},1332.6960505044635,1333.5558143999378,1334.4155782954124,1335.2753421908867,1336.135106086361,1336.9948699818353,1337.8546338773097,1338.714397772784,1339.5741616682583,1340.4339255637326,1341.2936894592069,1342.1534533546812,1343.0132172501555,1343.8729811456299,1344.7327450411042,1345.5925089365785,1346.4522728320528,1347.3120367275274,1348.1718006230017,1349.031564518476,1349.8913284139503,1350.7510923094246,1351.6108562048989,1352.4706201003733,1353.3303839958476,1354.1901478913219,1355.0499117867962,1355.9096756822705,1356.7694395777448,1357.6292034732191,1358.4889673686935,1359.3487312641678,1360.2084951596441]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",{"$f":"L108*8760","v":1331.8362866089892},1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",{"$f":"L109*8760","v":1514.866683931845},1517.0553093401686,1519.2439347484924,1521.432560156816,1523.6211855651395,1525.8098109734631,1527.9984363817869,1530.1870617901104,1532.375687198434,1534.5643126067575,1536.7529380150811,1538.9415634234049,1541.1301888317284,1543.318814240052,1545.5074396483756,1547.6960650566994,1549.8846904650229,1552.0733158733465,1554.26194128167,1556.4505666899938,1558.6391920983174,1560.8278175066409,1563.0164429149645,1565.2050683232883,1567.3936937316118,1569.5823191399354,1571.770944548259,1573.9595699565828,1576.1481953649063,1578.3368207732299,1580.5254461815534,1582.7140715898772,1584.9026969982008,1587.0913224065278]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",{"$f":"L110*8760","v":1514.866683931845},1515.8446026853712,1516.8225214388976,1517.8004401924238,1518.77835894595,1519.7562776994762,1520.7341964530026,1521.7121152065288,1522.690033960055,1523.6679527135811,1524.6458714671076,1525.6237902206337,1526.6017089741599,1527.5796277276861,1528.5575464812125,1529.5354652347387,1530.5133839882649,1531.4913027417911,1532.4692214953175,1533.4471402488437,1534.4250590023698,1535.402977755896,1536.3808965094224,1537.3588152629486,1538.3367340164748,1539.314652770001,1540.2925715235274,1541.2704902770536,1542.2484090305798,1543.2263277841059,1544.2042465376323,1545.1821652911585,1546.1600840446847,1547.1380027982093]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",{"$f":"L111*8760","v":1514.866683931845},1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",{"$f":"L112*8760","v":1712.905771101636},1715.3805163267189,1717.8552615518017,1720.3300067768846,1722.8047520019675,1725.2794972270503,1727.7542424521332,1730.2289876772161,1732.7037329022987,1735.1784781273816,1737.6532233524645,1740.1279685775473,1742.6027138026302,1745.0774590277131,1747.5522042527959,1750.0269494778788,1752.5016947029617,1754.9764399280446,1757.4511851531274,1759.9259303782101,1762.4006756032929,1764.8754208283758,1767.3501660534587,1769.8249112785415,1772.2996565036244,1774.7744017287073,1777.2491469537902,1779.723892178873,1782.1986374039559,1784.6733826290388,1787.1481278541216,1789.6228730792043,1792.0976183042872,1794.572363529368]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",{"$f":"L113*8760","v":1712.905771101636},1714.0115335389191,1715.1172959762025,1716.2230584134857,1717.3288208507688,1718.434583288052,1719.5403457253353,1720.6461081626185,1721.7518705999016,1722.8576330371848,1723.9633954744679,1725.0691579117513,1726.1749203490344,1727.2806827863176,1728.3864452236007,1729.4922076608841,1730.5979700981673,1731.7037325354504,1732.8094949727335,1733.9152574100169,1735.0210198473001,1736.1267822845832,1737.2325447218664,1738.3383071591495,1739.4440695964329,1740.549832033716,1741.6555944709992,1742.7613569082823,1743.8671193455657,1744.9728817828488,1746.078644220132,1747.1844066574151,1748.2901690946985,1749.3959315319792]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",{"$f":"L114*8760","v":1712.905771101636},1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Comm PV - Seattle - Low",{"$f":" $S$54*(L151+L252)","v":1857.0002261668858},1810.0137731604332,1332.6953251511293,1247.9067144722771,1122.8106485479495,1084.7033547316043,1046.5960609152592,1008.488767098914,970.38147328256889,932.2741794662237,894.16688564987851,856.05959183353332,817.95229801718813,779.8450042008426,760.76355789386582,741.68211158688916,722.60066527991239,703.51921897293562,684.43777266595896,665.35632635898219,646.27488005200541,627.19343374502876,608.11198743805198,589.03054113107567,583.85478997826158,578.67903882544761,573.50328767263341,568.32753651981943,543.0867862774661,541.92403494255996,540.76128360765381,539.59853227274778,538.43578093784163,537.27302960293525]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",{"$f":" $S$54*(L152+L253)","v":1857.0002261668858},1810.0137731604332,1722.5136102282324,1622.8670663410737,1599.8773268112986,1562.9079984661585,1525.9386701210185,1488.9693417758781,1452.0000134307379,1415.0306850855977,1378.0613567404573,1341.0920283953174,1304.1227000501772,1267.1533717050359,1255.2276335303927,1243.3018953557496,1231.3761571811065,1219.4504190064633,1207.5246808318204,1195.5989426571773,1183.6732044825342,1171.747466307891,1159.8217281332479,1147.8959899586057,1134.4786606991481,1121.0613314396901,1107.6440021802323,1094.2266729207747,1080.8093436613169,1067.3920144018593,1053.9746851424015,1040.5573558829437,1027.1400266234859,1013.7226973640287]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",{"$f":" $S$54*(L153+L254)","v":1857.0002261668858},1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",{"$f":" $S$54*(L154+L255)","v":1857.0002261668858},1810.0137731604332,1332.6953251511293,1247.9067144722771,1122.8106485479495,1084.7033547316043,1046.5960609152592,1008.488767098914,970.38147328256889,932.2741794662237,894.16688564987851,856.05959183353332,817.95229801718813,779.8450042008426,760.76355789386582,741.68211158688916,722.60066527991239,703.51921897293562,684.43777266595896,665.35632635898219,646.27488005200541,627.19343374502876,608.11198743805198,589.03054113107567,583.85478997826158,578.67903882544761,573.50328767263341,568.32753651981943,543.0867862774661,541.92403494255996,540.76128360765381,539.59853227274778,538.43578093784163,537.27302960293525]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",{"$f":" $S$54*(L155+L256)","v":1857.0002261668858},1810.0137731604332,1722.5136102282324,1622.8670663410737,1599.8773268112986,1562.9079984661585,1525.9386701210185,1488.9693417758781,1452.0000134307379,1415.0306850855977,1378.0613567404573,1341.0920283953174,1304.1227000501772,1267.1533717050359,1255.2276335303927,1243.3018953557496,1231.3761571811065,1219.4504190064633,1207.5246808318204,1195.5989426571773,1183.6732044825342,1171.747466307891,1159.8217281332479,1147.8959899586057,1134.4786606991481,1121.0613314396901,1107.6440021802323,1094.2266729207747,1080.8093436613169,1067.3920144018593,1053.9746851424015,1040.5573558829437,1027.1400266234859,1013.7226973640287]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",{"$f":" $S$54*(L156+L257)","v":1857.0002261668858},1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",{"$f":" $S$54*(L157+L258)","v":1857.0002261668858},1810.0137731604332,1332.6953251511293,1247.9067144722771,1122.8106485479495,1084.7033547316043,1046.5960609152592,1008.488767098914,970.38147328256889,932.2741794662237,894.16688564987851,856.05959183353332,817.95229801718813,779.8450042008426,760.76355789386582,741.68211158688916,722.60066527991239,703.51921897293562,684.43777266595896,665.35632635898219,646.27488005200541,627.19343374502876,608.11198743805198,589.03054113107567,583.85478997826158,578.67903882544761,573.50328767263341,568.32753651981943,543.0867862774661,541.92403494255996,540.76128360765381,539.59853227274778,538.43578093784163,537.27302960293525]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",{"$f":" $S$54*(L158+L259)","v":1857.0002261668858},1810.0137731604332,1722.5136102282324,1622.8670663410737,1599.8773268112986,1562.9079984661585,1525.9386701210185,1488.9693417758781,1452.0000134307379,1415.0306850855977,1378.0613567404573,1341.0920283953174,1304.1227000501772,1267.1533717050359,1255.2276335303927,1243.3018953557496,1231.3761571811065,1219.4504190064633,1207.5246808318204,1195.5989426571773,1183.6732044825342,1171.747466307891,1159.8217281332479,1147.8959899586057,1134.4786606991481,1121.0613314396901,1107.6440021802323,1094.2266729207747,1080.8093436613169,1067.3920144018593,1053.9746851424015,1040.5573558829437,1027.1400266234859,1013.7226973640287]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",{"$f":" $S$54*(L159+L260)","v":1857.0002261668858},1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",{"$f":" $S$54*(L160+L261)","v":1857.0002261668858},1810.0137731604332,1332.6953251511293,1247.9067144722771,1122.8106485479495,1084.7033547316043,1046.5960609152592,1008.488767098914,970.38147328256889,932.2741794662237,894.16688564987851,856.05959183353332,817.95229801718813,779.8450042008426,760.76355789386582,741.68211158688916,722.60066527991239,703.51921897293562,684.43777266595896,665.35632635898219,646.27488005200541,627.19343374502876,608.11198743805198,589.03054113107567,583.85478997826158,578.67903882544761,573.50328767263341,568.32753651981943,543.0867862774661,541.92403494255996,540.76128360765381,539.59853227274778,538.43578093784163,537.27302960293525]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",{"$f":" $S$54*(L161+L262)","v":1857.0002261668858},1810.0137731604332,1722.5136102282324,1622.8670663410737,1599.8773268112986,1562.9079984661585,1525.9386701210185,1488.9693417758781,1452.0000134307379,1415.0306850855977,1378.0613567404573,1341.0920283953174,1304.1227000501772,1267.1533717050359,1255.2276335303927,1243.3018953557496,1231.3761571811065,1219.4504190064633,1207.5246808318204,1195.5989426571773,1183.6732044825342,1171.747466307891,1159.8217281332479,1147.8959899586057,1134.4786606991481,1121.0613314396901,1107.6440021802323,1094.2266729207747,1080.8093436613169,1067.3920144018593,1053.9746851424015,1040.5573558829437,1027.1400266234859,1013.7226973640287]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",{"$f":" $S$54*(L162+L263)","v":1857.0002261668858},1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",{"$f":" $S$54*(L163+L264)","v":1857.0002261668858},1810.0137731604332,1332.6953251511293,1247.9067144722771,1122.8106485479495,1084.7033547316043,1046.5960609152592,1008.488767098914,970.38147328256889,932.2741794662237,894.16688564987851,856.05959183353332,817.95229801718813,779.8450042008426,760.76355789386582,741.68211158688916,722.60066527991239,703.51921897293562,684.43777266595896,665.35632635898219,646.27488005200541,627.19343374502876,608.11198743805198,589.03054113107567,583.85478997826158,578.67903882544761,573.50328767263341,568.32753651981943,543.0867862774661,541.92403494255996,540.76128360765381,539.59853227274778,538.43578093784163,537.27302960293525]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",{"$f":" $S$54*(L164+L265)","v":1857.0002261668858},1810.0137731604332,1722.5136102282324,1622.8670663410737,1599.8773268112986,1562.9079984661585,1525.9386701210185,1488.9693417758781,1452.0000134307379,1415.0306850855977,1378.0613567404573,1341.0920283953174,1304.1227000501772,1267.1533717050359,1255.2276335303927,1243.3018953557496,1231.3761571811065,1219.4504190064633,1207.5246808318204,1195.5989426571773,1183.6732044825342,1171.747466307891,1159.8217281332479,1147.8959899586057,1134.4786606991481,1121.0613314396901,1107.6440021802323,1094.2266729207747,1080.8093436613169,1067.3920144018593,1053.9746851424015,1040.5573558829437,1027.1400266234859,1013.7226973640287]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",{"$f":" $S$54*(L165+L266)","v":1857.0002261668858},1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332,1810.0137731604332]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Comm PV - Seattle - Low",1831.8621364556814,1785.5117359678252,1314.6547163405942,1231.0138834981149,1107.6112347761186,1070.0197968854261,1032.4283589947336,994.83692110404104,957.24548321334862,919.65404532265609,882.06260743196356,844.47116954127102,806.87973165057849,769.28829375988562,750.46515173436524,731.64200970884485,712.81886768332447,693.99572565780409,675.1725836322837,656.34944160676332,637.52629958124294,618.70315755572256,599.88001553020217,581.05687350468213,575.95118615421393,570.84549880374573,565.73981145327741,560.63412410280921,535.73505623347319,534.58804498677864,533.44103374008398,532.29402249338943,531.14701124669489,530]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",1831.8621364556814,1785.5117359678252,1699.196056976197,1600.8984217883212,1578.2198928478576,1541.7510158647624,1505.2821388816674,1468.8132618985721,1432.3443849154769,1395.8755079323817,1359.4066309492864,1322.9377539661914,1286.4688769830962,1250,1238.2356997572872,1226.4713995145744,1214.7070992718616,1202.9427990291488,1191.178498786436,1179.4141985437232,1167.6498983010104,1155.8855980582975,1144.1212978155847,1132.3569975728728,1119.1212978155856,1105.8855980582982,1092.6498983010108,1079.4141985437236,1066.1784987864362,1052.942799029149,1039.7070992718616,1026.4713995145742,1013.2356997572869,1000]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",1831.8621364556814,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",{"$f":"L151","v":1831.8621364556814},{"$f":"M151","v":1785.5117359678252},1314.6547163405942,1231.0138834981149,1107.6112347761186,1070.0197968854261,1032.4283589947336,994.83692110404104,957.24548321334862,919.65404532265609,882.06260743196356,844.47116954127102,806.87973165057849,769.28829375988562,750.46515173436524,731.64200970884485,712.81886768332447,693.99572565780409,675.1725836322837,656.34944160676332,637.52629958124294,618.70315755572256,599.88001553020217,581.05687350468213,575.95118615421393,570.84549880374573,565.73981145327741,560.63412410280921,535.73505623347319,534.58804498677864,533.44103374008398,532.29402249338943,531.14701124669489,530]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",{"$f":"L152","v":1831.8621364556814},1785.5117359678252,1699.196056976197,1600.8984217883212,1578.2198928478576,1541.7510158647624,1505.2821388816674,1468.8132618985721,1432.3443849154769,1395.8755079323817,1359.4066309492864,1322.9377539661914,1286.4688769830962,1250,1238.2356997572872,1226.4713995145744,1214.7070992718616,1202.9427990291488,1191.178498786436,1179.4141985437232,1167.6498983010104,1155.8855980582975,1144.1212978155847,1132.3569975728728,1119.1212978155856,1105.8855980582982,1092.6498983010108,1079.4141985437236,1066.1784987864362,1052.942799029149,1039.7070992718616,1026.4713995145742,1013.2356997572869,1000]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",{"$f":"L153","v":1831.8621364556814},1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",{"$f":"L154","v":1831.8621364556814},1785.5117359678252,1314.6547163405942,1231.0138834981149,1107.6112347761186,1070.0197968854261,1032.4283589947336,994.83692110404104,957.24548321334862,919.65404532265609,882.06260743196356,844.47116954127102,806.87973165057849,769.28829375988562,750.46515173436524,731.64200970884485,712.81886768332447,693.99572565780409,675.1725836322837,656.34944160676332,637.52629958124294,618.70315755572256,599.88001553020217,581.05687350468213,575.95118615421393,570.84549880374573,565.73981145327741,560.63412410280921,535.73505623347319,534.58804498677864,533.44103374008398,532.29402249338943,531.14701124669489,530]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",{"$f":"L155","v":1831.8621364556814},1785.5117359678252,1699.196056976197,1600.8984217883212,1578.2198928478576,1541.7510158647624,1505.2821388816674,1468.8132618985721,1432.3443849154769,1395.8755079323817,1359.4066309492864,1322.9377539661914,1286.4688769830962,1250,1238.2356997572872,1226.4713995145744,1214.7070992718616,1202.9427990291488,1191.178498786436,1179.4141985437232,1167.6498983010104,1155.8855980582975,1144.1212978155847,1132.3569975728728,1119.1212978155856,1105.8855980582982,1092.6498983010108,1079.4141985437236,1066.1784987864362,1052.942799029149,1039.7070992718616,1026.4713995145742,1013.2356997572869,1000]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",{"$f":"L156","v":1831.8621364556814},1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",{"$f":"L157","v":1831.8621364556814},1785.5117359678252,1314.6547163405942,1231.0138834981149,1107.6112347761186,1070.0197968854261,1032.4283589947336,994.83692110404104,957.24548321334862,919.65404532265609,882.06260743196356,844.47116954127102,806.87973165057849,769.28829375988562,750.46515173436524,731.64200970884485,712.81886768332447,693.99572565780409,675.1725836322837,656.34944160676332,637.52629958124294,618.70315755572256,599.88001553020217,581.05687350468213,575.95118615421393,570.84549880374573,565.73981145327741,560.63412410280921,535.73505623347319,534.58804498677864,533.44103374008398,532.29402249338943,531.14701124669489,530]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",{"$f":"L158","v":1831.8621364556814},1785.5117359678252,1699.196056976197,1600.8984217883212,1578.2198928478576,1541.7510158647624,1505.2821388816674,1468.8132618985721,1432.3443849154769,1395.8755079323817,1359.4066309492864,1322.9377539661914,1286.4688769830962,1250,1238.2356997572872,1226.4713995145744,1214.7070992718616,1202.9427990291488,1191.178498786436,1179.4141985437232,1167.6498983010104,1155.8855980582975,1144.1212978155847,1132.3569975728728,1119.1212978155856,1105.8855980582982,1092.6498983010108,1079.4141985437236,1066.1784987864362,1052.942799029149,1039.7070992718616,1026.4713995145742,1013.2356997572869,1000]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",{"$f":"L159","v":1831.8621364556814},1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",{"$f":"L160","v":1831.8621364556814},1785.5117359678252,1314.6547163405942,1231.0138834981149,1107.6112347761186,1070.0197968854261,1032.4283589947336,994.83692110404104,957.24548321334862,919.65404532265609,882.06260743196356,844.47116954127102,806.87973165057849,769.28829375988562,750.46515173436524,731.64200970884485,712.81886768332447,693.99572565780409,675.1725836322837,656.34944160676332,637.52629958124294,618.70315755572256,599.88001553020217,581.05687350468213,575.95118615421393,570.84549880374573,565.73981145327741,560.63412410280921,535.73505623347319,534.58804498677864,533.44103374008398,532.29402249338943,531.14701124669489,530]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",{"$f":"L161","v":1831.8621364556814},1785.5117359678252,1699.196056976197,1600.8984217883212,1578.2198928478576,1541.7510158647624,1505.2821388816674,1468.8132618985721,1432.3443849154769,1395.8755079323817,1359.4066309492864,1322.9377539661914,1286.4688769830962,1250,1238.2356997572872,1226.4713995145744,1214.7070992718616,1202.9427990291488,1191.178498786436,1179.4141985437232,1167.6498983010104,1155.8855980582975,1144.1212978155847,1132.3569975728728,1119.1212978155856,1105.8855980582982,1092.6498983010108,1079.4141985437236,1066.1784987864362,1052.942799029149,1039.7070992718616,1026.4713995145742,1013.2356997572869,1000]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",{"$f":"L162","v":1831.8621364556814},1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252,1785.5117359678252]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Comm PV - Seattle - Low",17.935380393925925,17.102280701055726,13.146547163405941,12.310138834981148,11.076112347761187,10.700197968854262,10.324283589947337,9.9483692110404114,9.5724548321334861,9.1965404532265609,8.8206260743196356,8.4447116954127104,8.0687973165057834,7.6928829375988563,7.5046515173436523,7.3164200970884492,7.1281886768332443,6.9399572565780412,6.7517258363228372,6.5634944160676341,6.3752629958124292,6.187031575557226,5.998800155302022,5.8105687350468216,5.7595118615421388,5.7084549880374578,5.657398114532775,5.6063412410280922,5.3573505623347319,5.3458804498677859,5.3344103374008407,5.3229402249338946,5.3114701124669486,5.3]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",17.935380393925925,17.102280701055726,16.991960569761972,16.008984217883214,15.782198928478577,15.417510158647625,15.052821388816673,14.688132618985721,14.323443849154769,13.958755079323817,13.594066309492865,13.229377539661913,12.864688769830963,12.5,12.382356997572872,12.264713995145744,12.147070992718616,12.029427990291488,11.91178498786436,11.794141985437232,11.676498983010104,11.558855980582976,11.44121297815585,11.323569975728729,11.191212978155855,11.058855980582983,10.926498983010109,10.794141985437236,10.661784987864362,10.529427990291488,10.397070992718616,10.264713995145742,10.132356997572868,10]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",17.935380393925925,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",{"$f":"L168","v":17.935380393925925},17.102280701055726,13.146547163405941,12.310138834981148,11.076112347761187,10.700197968854262,10.324283589947337,9.9483692110404114,9.5724548321334861,9.1965404532265609,8.8206260743196356,8.4447116954127104,8.0687973165057834,7.6928829375988563,7.5046515173436523,7.3164200970884492,7.1281886768332443,6.9399572565780412,6.7517258363228372,6.5634944160676341,6.3752629958124292,6.187031575557226,5.998800155302022,5.8105687350468216,5.7595118615421388,5.7084549880374578,5.657398114532775,5.6063412410280922,5.3573505623347319,5.3458804498677859,5.3344103374008407,5.3229402249338946,5.3114701124669486,5.3]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",{"$f":"L169","v":17.935380393925925},17.102280701055726,16.991960569761972,16.008984217883214,15.782198928478577,15.417510158647625,15.052821388816673,14.688132618985721,14.323443849154769,13.958755079323817,13.594066309492865,13.229377539661913,12.864688769830963,12.5,12.382356997572872,12.264713995145744,12.147070992718616,12.029427990291488,11.91178498786436,11.794141985437232,11.676498983010104,11.558855980582976,11.44121297815585,11.323569975728729,11.191212978155855,11.058855980582983,10.926498983010109,10.794141985437236,10.661784987864362,10.529427990291488,10.397070992718616,10.264713995145742,10.132356997572868,10]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",{"$f":"L170","v":17.935380393925925},17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",{"$f":"L171","v":17.935380393925925},17.102280701055726,13.146547163405941,12.310138834981148,11.076112347761187,10.700197968854262,10.324283589947337,9.9483692110404114,9.5724548321334861,9.1965404532265609,8.8206260743196356,8.4447116954127104,8.0687973165057834,7.6928829375988563,7.5046515173436523,7.3164200970884492,7.1281886768332443,6.9399572565780412,6.7517258363228372,6.5634944160676341,6.3752629958124292,6.187031575557226,5.998800155302022,5.8105687350468216,5.7595118615421388,5.7084549880374578,5.657398114532775,5.6063412410280922,5.3573505623347319,5.3458804498677859,5.3344103374008407,5.3229402249338946,5.3114701124669486,5.3]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",{"$f":"L172","v":17.935380393925925},17.102280701055726,16.991960569761972,16.008984217883214,15.782198928478577,15.417510158647625,15.052821388816673,14.688132618985721,14.323443849154769,13.958755079323817,13.594066309492865,13.229377539661913,12.864688769830963,12.5,12.382356997572872,12.264713995145744,12.147070992718616,12.029427990291488,11.91178498786436,11.794141985437232,11.676498983010104,11.558855980582976,11.44121297815585,11.323569975728729,11.191212978155855,11.058855980582983,10.926498983010109,10.794141985437236,10.661784987864362,10.529427990291488,10.397070992718616,10.264713995145742,10.132356997572868,10]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",{"$f":"L173","v":17.935380393925925},17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",{"$f":"L174","v":17.935380393925925},17.102280701055726,13.146547163405941,12.310138834981148,11.076112347761187,10.700197968854262,10.324283589947337,9.9483692110404114,9.5724548321334861,9.1965404532265609,8.8206260743196356,8.4447116954127104,8.0687973165057834,7.6928829375988563,7.5046515173436523,7.3164200970884492,7.1281886768332443,6.9399572565780412,6.7517258363228372,6.5634944160676341,6.3752629958124292,6.187031575557226,5.998800155302022,5.8105687350468216,5.7595118615421388,5.7084549880374578,5.657398114532775,5.6063412410280922,5.3573505623347319,5.3458804498677859,5.3344103374008407,5.3229402249338946,5.3114701124669486,5.3]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",{"$f":"L175","v":17.935380393925925},17.102280701055726,16.991960569761972,16.008984217883214,15.782198928478577,15.417510158647625,15.052821388816673,14.688132618985721,14.323443849154769,13.958755079323817,13.594066309492865,13.229377539661913,12.864688769830963,12.5,12.382356997572872,12.264713995145744,12.147070992718616,12.029427990291488,11.91178498786436,11.794141985437232,11.676498983010104,11.558855980582976,11.44121297815585,11.323569975728729,11.191212978155855,11.058855980582983,10.926498983010109,10.794141985437236,10.661784987864362,10.529427990291488,10.397070992718616,10.264713995145742,10.132356997572868,10]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",{"$f":"L176","v":17.935380393925925},17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",{"$f":"L177","v":17.935380393925925},17.102280701055726,13.146547163405941,12.310138834981148,11.076112347761187,10.700197968854262,10.324283589947337,9.9483692110404114,9.5724548321334861,9.1965404532265609,8.8206260743196356,8.4447116954127104,8.0687973165057834,7.6928829375988563,7.5046515173436523,7.3164200970884492,7.1281886768332443,6.9399572565780412,6.7517258363228372,6.5634944160676341,6.3752629958124292,6.187031575557226,5.998800155302022,5.8105687350468216,5.7595118615421388,5.7084549880374578,5.657398114532775,5.6063412410280922,5.3573505623347319,5.3458804498677859,5.3344103374008407,5.3229402249338946,5.3114701124669486,5.3]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",{"$f":"L178","v":17.935380393925925},17.102280701055726,16.991960569761972,16.008984217883214,15.782198928478577,15.417510158647625,15.052821388816673,14.688132618985721,14.323443849154769,13.958755079323817,13.594066309492865,13.229377539661913,12.864688769830963,12.5,12.382356997572872,12.264713995145744,12.147070992718616,12.029427990291488,11.91178498786436,11.794141985437232,11.676498983010104,11.558855980582976,11.44121297815585,11.323569975728729,11.191212978155855,11.058855980582983,10.926498983010109,10.794141985437236,10.661784987864362,10.529427990291488,10.397070992718616,10.264713995145742,10.132356997572868,10]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",{"$f":"L179","v":17.935380393925925},17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726,17.102280701055726]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Comm PV - Seattle - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM420","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F421","v":3.73E-2},{"$f":"'WACC Calc'!G421","v":3.73E-2},{"$f":"'WACC Calc'!H421","v":3.73E-2},{"$f":"'WACC Calc'!I421","v":3.73E-2},{"$f":"'WACC Calc'!J421","v":3.73E-2},{"$f":"'WACC Calc'!K421","v":3.73E-2},{"$f":"'WACC Calc'!L421","v":3.73E-2},{"$f":"'WACC Calc'!M421","v":3.73E-2},{"$f":"'WACC Calc'!N421","v":3.73E-2},{"$f":"'WACC Calc'!O421","v":3.73E-2},{"$f":"'WACC Calc'!P421","v":3.73E-2},{"$f":"'WACC Calc'!Q421","v":3.73E-2},{"$f":"'WACC Calc'!R421","v":3.73E-2},{"$f":"'WACC Calc'!S421","v":3.73E-2},{"$f":"'WACC Calc'!T421","v":3.73E-2},{"$f":"'WACC Calc'!U421","v":3.73E-2},{"$f":"'WACC Calc'!V421","v":3.73E-2},{"$f":"'WACC Calc'!W421","v":3.73E-2},{"$f":"'WACC Calc'!X421","v":3.73E-2},{"$f":"'WACC Calc'!Y421","v":3.73E-2},{"$f":"'WACC Calc'!Z421","v":3.73E-2},{"$f":"'WACC Calc'!AA421","v":3.73E-2},{"$f":"'WACC Calc'!AB421","v":3.73E-2},{"$f":"'WACC Calc'!AC421","v":3.73E-2},{"$f":"'WACC Calc'!AD421","v":3.73E-2},{"$f":"'WACC Calc'!AE421","v":3.73E-2},{"$f":"'WACC Calc'!AF421","v":3.73E-2},{"$f":"'WACC Calc'!AG421","v":3.73E-2},{"$f":"'WACC Calc'!AH421","v":3.73E-2},{"$f":"'WACC Calc'!AI421","v":3.73E-2},{"$f":"'WACC Calc'!AJ421","v":3.73E-2},{"$f":"'WACC Calc'!AK421","v":3.73E-2},{"$f":"'WACC Calc'!AL421","v":3.73E-2},{"$f":"'WACC Calc'!AM421","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F422","v":3.73E-2},{"$f":"'WACC Calc'!G422","v":3.73E-2},{"$f":"'WACC Calc'!H422","v":3.73E-2},{"$f":"'WACC Calc'!I422","v":3.73E-2},{"$f":"'WACC Calc'!J422","v":3.73E-2},{"$f":"'WACC Calc'!K422","v":3.73E-2},{"$f":"'WACC Calc'!L422","v":3.73E-2},{"$f":"'WACC Calc'!M422","v":3.73E-2},{"$f":"'WACC Calc'!N422","v":3.73E-2},{"$f":"'WACC Calc'!O422","v":3.73E-2},{"$f":"'WACC Calc'!P422","v":3.73E-2},{"$f":"'WACC Calc'!Q422","v":3.73E-2},{"$f":"'WACC Calc'!R422","v":3.73E-2},{"$f":"'WACC Calc'!S422","v":3.73E-2},{"$f":"'WACC Calc'!T422","v":3.73E-2},{"$f":"'WACC Calc'!U422","v":3.73E-2},{"$f":"'WACC Calc'!V422","v":3.73E-2},{"$f":"'WACC Calc'!W422","v":3.73E-2},{"$f":"'WACC Calc'!X422","v":3.73E-2},{"$f":"'WACC Calc'!Y422","v":3.73E-2},{"$f":"'WACC Calc'!Z422","v":3.73E-2},{"$f":"'WACC Calc'!AA422","v":3.73E-2},{"$f":"'WACC Calc'!AB422","v":3.73E-2},{"$f":"'WACC Calc'!AC422","v":3.73E-2},{"$f":"'WACC Calc'!AD422","v":3.73E-2},{"$f":"'WACC Calc'!AE422","v":3.73E-2},{"$f":"'WACC Calc'!AF422","v":3.73E-2},{"$f":"'WACC Calc'!AG422","v":3.73E-2},{"$f":"'WACC Calc'!AH422","v":3.73E-2},{"$f":"'WACC Calc'!AI422","v":3.73E-2},{"$f":"'WACC Calc'!AJ422","v":3.73E-2},{"$f":"'WACC Calc'!AK422","v":3.73E-2},{"$f":"'WACC Calc'!AL422","v":3.73E-2},{"$f":"'WACC Calc'!AM422","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F423","v":3.73E-2},{"$f":"'WACC Calc'!G423","v":3.73E-2},{"$f":"'WACC Calc'!H423","v":3.73E-2},{"$f":"'WACC Calc'!I423","v":3.73E-2},{"$f":"'WACC Calc'!J423","v":3.73E-2},{"$f":"'WACC Calc'!K423","v":3.73E-2},{"$f":"'WACC Calc'!L423","v":3.73E-2},{"$f":"'WACC Calc'!M423","v":3.73E-2},{"$f":"'WACC Calc'!N423","v":3.73E-2},{"$f":"'WACC Calc'!O423","v":3.73E-2},{"$f":"'WACC Calc'!P423","v":3.73E-2},{"$f":"'WACC Calc'!Q423","v":3.73E-2},{"$f":"'WACC Calc'!R423","v":3.73E-2},{"$f":"'WACC Calc'!S423","v":3.73E-2},{"$f":"'WACC Calc'!T423","v":3.73E-2},{"$f":"'WACC Calc'!U423","v":3.73E-2},{"$f":"'WACC Calc'!V423","v":3.73E-2},{"$f":"'WACC Calc'!W423","v":3.73E-2},{"$f":"'WACC Calc'!X423","v":3.73E-2},{"$f":"'WACC Calc'!Y423","v":3.73E-2},{"$f":"'WACC Calc'!Z423","v":3.73E-2},{"$f":"'WACC Calc'!AA423","v":3.73E-2},{"$f":"'WACC Calc'!AB423","v":3.73E-2},{"$f":"'WACC Calc'!AC423","v":3.73E-2},{"$f":"'WACC Calc'!AD423","v":3.73E-2},{"$f":"'WACC Calc'!AE423","v":3.73E-2},{"$f":"'WACC Calc'!AF423","v":3.73E-2},{"$f":"'WACC Calc'!AG423","v":3.73E-2},{"$f":"'WACC Calc'!AH423","v":3.73E-2},{"$f":"'WACC Calc'!AI423","v":3.73E-2},{"$f":"'WACC Calc'!AJ423","v":3.73E-2},{"$f":"'WACC Calc'!AK423","v":3.73E-2},{"$f":"'WACC Calc'!AL423","v":3.73E-2},{"$f":"'WACC Calc'!AM423","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM424","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM425","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM426","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F427","v":3.73E-2},{"$f":"'WACC Calc'!G427","v":3.73E-2},{"$f":"'WACC Calc'!H427","v":3.73E-2},{"$f":"'WACC Calc'!I427","v":3.73E-2},{"$f":"'WACC Calc'!J427","v":3.73E-2},{"$f":"'WACC Calc'!K427","v":3.73E-2},{"$f":"'WACC Calc'!L427","v":3.73E-2},{"$f":"'WACC Calc'!M427","v":3.73E-2},{"$f":"'WACC Calc'!N427","v":3.73E-2},{"$f":"'WACC Calc'!O427","v":3.73E-2},{"$f":"'WACC Calc'!P427","v":3.73E-2},{"$f":"'WACC Calc'!Q427","v":3.73E-2},{"$f":"'WACC Calc'!R427","v":3.73E-2},{"$f":"'WACC Calc'!S427","v":3.73E-2},{"$f":"'WACC Calc'!T427","v":3.73E-2},{"$f":"'WACC Calc'!U427","v":3.73E-2},{"$f":"'WACC Calc'!V427","v":3.73E-2},{"$f":"'WACC Calc'!W427","v":3.73E-2},{"$f":"'WACC Calc'!X427","v":3.73E-2},{"$f":"'WACC Calc'!Y427","v":3.73E-2},{"$f":"'WACC Calc'!Z427","v":3.73E-2},{"$f":"'WACC Calc'!AA427","v":3.73E-2},{"$f":"'WACC Calc'!AB427","v":3.73E-2},{"$f":"'WACC Calc'!AC427","v":3.73E-2},{"$f":"'WACC Calc'!AD427","v":3.73E-2},{"$f":"'WACC Calc'!AE427","v":3.73E-2},{"$f":"'WACC Calc'!AF427","v":3.73E-2},{"$f":"'WACC Calc'!AG427","v":3.73E-2},{"$f":"'WACC Calc'!AH427","v":3.73E-2},{"$f":"'WACC Calc'!AI427","v":3.73E-2},{"$f":"'WACC Calc'!AJ427","v":3.73E-2},{"$f":"'WACC Calc'!AK427","v":3.73E-2},{"$f":"'WACC Calc'!AL427","v":3.73E-2},{"$f":"'WACC Calc'!AM427","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM428","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM429","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM430","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM431","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM432","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM433","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F434","v":0.6},{"$f":"'WACC Calc'!G434","v":0.60769230769230764},{"$f":"'WACC Calc'!H434","v":0.61538461538461531},{"$f":"'WACC Calc'!I434","v":0.62307692307692297},{"$f":"'WACC Calc'!J434","v":0.63076923076923064},{"$f":"'WACC Calc'!K434","v":0.6384615384615383},{"$f":"'WACC Calc'!L434","v":0.64615384615384597},{"$f":"'WACC Calc'!M434","v":0.65384615384615363},{"$f":"'WACC Calc'!N434","v":0.6615384615384613},{"$f":"'WACC Calc'!O434","v":0.66923076923076896},{"$f":"'WACC Calc'!P434","v":0.67692307692307663},{"$f":"'WACC Calc'!Q434","v":0.68461538461538429},{"$f":"'WACC Calc'!R434","v":0.69230769230769196},{"$f":"'WACC Calc'!S434","v":0.7},{"$f":"'WACC Calc'!T434","v":0.7},{"$f":"'WACC Calc'!U434","v":0.7},{"$f":"'WACC Calc'!V434","v":0.7},{"$f":"'WACC Calc'!W434","v":0.7},{"$f":"'WACC Calc'!X434","v":0.7},{"$f":"'WACC Calc'!Y434","v":0.7},{"$f":"'WACC Calc'!Z434","v":0.7},{"$f":"'WACC Calc'!AA434","v":0.7},{"$f":"'WACC Calc'!AB434","v":0.7},{"$f":"'WACC Calc'!AC434","v":0.7},{"$f":"'WACC Calc'!AD434","v":0.7},{"$f":"'WACC Calc'!AE434","v":0.7},{"$f":"'WACC Calc'!AF434","v":0.7},{"$f":"'WACC Calc'!AG434","v":0.7},{"$f":"'WACC Calc'!AH434","v":0.7},{"$f":"'WACC Calc'!AI434","v":0.7},{"$f":"'WACC Calc'!AJ434","v":0.7},{"$f":"'WACC Calc'!AK434","v":0.7},{"$f":"'WACC Calc'!AL434","v":0.7},{"$f":"'WACC Calc'!AM434","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F435","v":0.6},{"$f":"'WACC Calc'!G435","v":0.60384615384615381},{"$f":"'WACC Calc'!H435","v":0.60769230769230764},{"$f":"'WACC Calc'!I435","v":0.61153846153846148},{"$f":"'WACC Calc'!J435","v":0.61538461538461531},{"$f":"'WACC Calc'!K435","v":0.61923076923076914},{"$f":"'WACC Calc'!L435","v":0.62307692307692297},{"$f":"'WACC Calc'!M435","v":0.62692307692307681},{"$f":"'WACC Calc'!N435","v":0.63076923076923064},{"$f":"'WACC Calc'!O435","v":0.63461538461538447},{"$f":"'WACC Calc'!P435","v":0.6384615384615383},{"$f":"'WACC Calc'!Q435","v":0.64230769230769214},{"$f":"'WACC Calc'!R435","v":0.64615384615384597},{"$f":"'WACC Calc'!S435","v":0.65},{"$f":"'WACC Calc'!T435","v":0.65},{"$f":"'WACC Calc'!U435","v":0.65},{"$f":"'WACC Calc'!V435","v":0.65},{"$f":"'WACC Calc'!W435","v":0.65},{"$f":"'WACC Calc'!X435","v":0.65},{"$f":"'WACC Calc'!Y435","v":0.65},{"$f":"'WACC Calc'!Z435","v":0.65},{"$f":"'WACC Calc'!AA435","v":0.65},{"$f":"'WACC Calc'!AB435","v":0.65},{"$f":"'WACC Calc'!AC435","v":0.65},{"$f":"'WACC Calc'!AD435","v":0.65},{"$f":"'WACC Calc'!AE435","v":0.65},{"$f":"'WACC Calc'!AF435","v":0.65},{"$f":"'WACC Calc'!AG435","v":0.65},{"$f":"'WACC Calc'!AH435","v":0.65},{"$f":"'WACC Calc'!AI435","v":0.65},{"$f":"'WACC Calc'!AJ435","v":0.65},{"$f":"'WACC Calc'!AK435","v":0.65},{"$f":"'WACC Calc'!AL435","v":0.65},{"$f":"'WACC Calc'!AM435","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F436","v":0.6},{"$f":"'WACC Calc'!G436","v":0.6},{"$f":"'WACC Calc'!H436","v":0.6},{"$f":"'WACC Calc'!I436","v":0.6},{"$f":"'WACC Calc'!J436","v":0.6},{"$f":"'WACC Calc'!K436","v":0.6},{"$f":"'WACC Calc'!L436","v":0.6},{"$f":"'WACC Calc'!M436","v":0.6},{"$f":"'WACC Calc'!N436","v":0.6},{"$f":"'WACC Calc'!O436","v":0.6},{"$f":"'WACC Calc'!P436","v":0.6},{"$f":"'WACC Calc'!Q436","v":0.6},{"$f":"'WACC Calc'!R436","v":0.6},{"$f":"'WACC Calc'!S436","v":0.6},{"$f":"'WACC Calc'!T436","v":0.6},{"$f":"'WACC Calc'!U436","v":0.6},{"$f":"'WACC Calc'!V436","v":0.6},{"$f":"'WACC Calc'!W436","v":0.6},{"$f":"'WACC Calc'!X436","v":0.6},{"$f":"'WACC Calc'!Y436","v":0.6},{"$f":"'WACC Calc'!Z436","v":0.6},{"$f":"'WACC Calc'!AA436","v":0.6},{"$f":"'WACC Calc'!AB436","v":0.6},{"$f":"'WACC Calc'!AC436","v":0.6},{"$f":"'WACC Calc'!AD436","v":0.6},{"$f":"'WACC Calc'!AE436","v":0.6},{"$f":"'WACC Calc'!AF436","v":0.6},{"$f":"'WACC Calc'!AG436","v":0.6},{"$f":"'WACC Calc'!AH436","v":0.6},{"$f":"'WACC Calc'!AI436","v":0.6},{"$f":"'WACC Calc'!AJ436","v":0.6},{"$f":"'WACC Calc'!AK436","v":0.6},{"$f":"'WACC Calc'!AL436","v":0.6},{"$f":"'WACC Calc'!AM436","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F437","v":0.25740000000000002},{"$f":"'WACC Calc'!G437","v":0.25740000000000002},{"$f":"'WACC Calc'!H437","v":0.25740000000000002},{"$f":"'WACC Calc'!I437","v":0.25740000000000002},{"$f":"'WACC Calc'!J437","v":0.25740000000000002},{"$f":"'WACC Calc'!K437","v":0.25740000000000002},{"$f":"'WACC Calc'!L437","v":0.25740000000000002},{"$f":"'WACC Calc'!M437","v":0.25740000000000002},{"$f":"'WACC Calc'!N437","v":0.25740000000000002},{"$f":"'WACC Calc'!O437","v":0.25740000000000002},{"$f":"'WACC Calc'!P437","v":0.25740000000000002},{"$f":"'WACC Calc'!Q437","v":0.25740000000000002},{"$f":"'WACC Calc'!R437","v":0.25740000000000002},{"$f":"'WACC Calc'!S437","v":0.25740000000000002},{"$f":"'WACC Calc'!T437","v":0.25740000000000002},{"$f":"'WACC Calc'!U437","v":0.25740000000000002},{"$f":"'WACC Calc'!V437","v":0.25740000000000002},{"$f":"'WACC Calc'!W437","v":0.25740000000000002},{"$f":"'WACC Calc'!X437","v":0.25740000000000002},{"$f":"'WACC Calc'!Y437","v":0.25740000000000002},{"$f":"'WACC Calc'!Z437","v":0.25740000000000002},{"$f":"'WACC Calc'!AA437","v":0.25740000000000002},{"$f":"'WACC Calc'!AB437","v":0.25740000000000002},{"$f":"'WACC Calc'!AC437","v":0.25740000000000002},{"$f":"'WACC Calc'!AD437","v":0.25740000000000002},{"$f":"'WACC Calc'!AE437","v":0.25740000000000002},{"$f":"'WACC Calc'!AF437","v":0.25740000000000002},{"$f":"'WACC Calc'!AG437","v":0.25740000000000002},{"$f":"'WACC Calc'!AH437","v":0.25740000000000002},{"$f":"'WACC Calc'!AI437","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ437","v":0.25740000000000002},{"$f":"'WACC Calc'!AK437","v":0.25740000000000002},{"$f":"'WACC Calc'!AL437","v":0.25740000000000002},{"$f":"'WACC Calc'!AM437","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F438","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G438","v":5.2257841692307697E-2},{"$f":"'WACC Calc'!H438","v":5.1776295384615388E-2},{"$f":"'WACC Calc'!I438","v":5.129474907692308E-2},{"$f":"'WACC Calc'!J438","v":5.0813202769230778E-2},{"$f":"'WACC Calc'!K438","v":5.0331656461538476E-2},{"$f":"'WACC Calc'!L438","v":4.9850110153846161E-2},{"$f":"'WACC Calc'!M438","v":4.936856384615386E-2},{"$f":"'WACC Calc'!N438","v":4.8887017538461558E-2},{"$f":"'WACC Calc'!O438","v":4.8405471230769249E-2},{"$f":"'WACC Calc'!P438","v":4.7923924923076941E-2},{"$f":"'WACC Calc'!Q438","v":4.7442378615384632E-2},{"$f":"'WACC Calc'!R438","v":4.6960832307692331E-2},{"$f":"'WACC Calc'!S438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!T438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM438","v":4.6479286000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F439","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G439","v":5.2498614846153847E-2},{"$f":"'WACC Calc'!H439","v":5.2257841692307697E-2},{"$f":"'WACC Calc'!I439","v":5.2017068538461546E-2},{"$f":"'WACC Calc'!J439","v":5.1776295384615388E-2},{"$f":"'WACC Calc'!K439","v":5.1535522230769237E-2},{"$f":"'WACC Calc'!L439","v":5.129474907692308E-2},{"$f":"'WACC Calc'!M439","v":5.1053975923076936E-2},{"$f":"'WACC Calc'!N439","v":5.0813202769230778E-2},{"$f":"'WACC Calc'!O439","v":5.057242961538462E-2},{"$f":"'WACC Calc'!P439","v":5.0331656461538476E-2},{"$f":"'WACC Calc'!Q439","v":5.0090883307692319E-2},{"$f":"'WACC Calc'!R439","v":4.9850110153846161E-2},{"$f":"'WACC Calc'!S439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!T439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM439","v":4.9609337000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM440","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F441","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G441","v":2.6593016285178184E-2},{"$f":"'WACC Calc'!H441","v":2.6123215009381084E-2},{"$f":"'WACC Calc'!I441","v":2.5653413733583541E-2},{"$f":"'WACC Calc'!J441","v":2.518361245778622E-2},{"$f":"'WACC Calc'!K441","v":2.4713811181988676E-2},{"$f":"'WACC Calc'!L441","v":2.4244009906191577E-2},{"$f":"'WACC Calc'!M441","v":2.3774208630394034E-2},{"$f":"'WACC Calc'!N441","v":2.3304407354596712E-2},{"$f":"'WACC Calc'!O441","v":2.2834606078799391E-2},{"$f":"'WACC Calc'!P441","v":2.236480480300207E-2},{"$f":"'WACC Calc'!Q441","v":2.1895003527204526E-2},{"$f":"'WACC Calc'!R441","v":2.1425202251407427E-2},{"$f":"'WACC Calc'!S441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!T441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM441","v":2.0955400975609884E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F442","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G442","v":2.6827916923077177E-2},{"$f":"'WACC Calc'!H442","v":2.6593016285178184E-2},{"$f":"'WACC Calc'!I442","v":2.6358115647279634E-2},{"$f":"'WACC Calc'!J442","v":2.6123215009381084E-2},{"$f":"'WACC Calc'!K442","v":2.5888314371482313E-2},{"$f":"'WACC Calc'!L442","v":2.5653413733583541E-2},{"$f":"'WACC Calc'!M442","v":2.5418513095684991E-2},{"$f":"'WACC Calc'!N442","v":2.518361245778622E-2},{"$f":"'WACC Calc'!O442","v":2.494871181988767E-2},{"$f":"'WACC Calc'!P442","v":2.4713811181988676E-2},{"$f":"'WACC Calc'!Q442","v":2.4478910544090127E-2},{"$f":"'WACC Calc'!R442","v":2.4244009906191577E-2},{"$f":"'WACC Calc'!S442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!T442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM442","v":2.4009109268292583E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM443","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L221 / (1 - (1 / (1 + L221)^$S$37))","v":6.7096778007694757E-2},6.6735221970420255E-2,6.6374519744718946E-2,6.6014675343801607E-2,6.5655692772963112E-2,6.5297576029194129E-2,6.4940329100789992E-2,6.4583955966957957E-2,6.4228460597420975E-2,6.3873846952020669E-2,6.3520118980317786E-2,6.316728062118987E-2,6.2815335802427888E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L222 / (1 - (1 / (1 + L222)^$S$37))","v":6.7096778007694757E-2},6.6915893513735045E-2,6.6735221970420255E-2,6.6554763880116316E-2,6.6374519744718946E-2,6.6194490065641334E-2,6.6014675343801607E-2,6.583507607961131E-2,6.5655692772963112E-2,6.5476525923218024E-2,6.5297576029194129E-2,6.5118843589153402E-2,6.4940329100789992E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",{"$f":" L223 / (1 - (1 / (1 + L223)^$S$37))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L224 / (1 - (1 / (1 + L224)^$S$37))","v":4.9101401138875428E-2},4.8798225012574352E-2,4.8496045342036283E-2,4.8194864926303822E-2,4.7894686537025888E-2,4.7595512918091915E-2,4.7297346785271151E-2,4.700019082585024E-2,4.670404769827656E-2,4.6408920031799993E-2,4.6114810426118681E-2,4.5821721451025893E-2,4.5529655646060735E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L225 / (1 - (1 / (1 + L225)^$S$37))","v":4.9101401138875428E-2},4.8949688694754918E-2,4.8798225012574352E-2,4.8647010444757048E-2,4.8496045342036283E-2,4.8345330053444914E-2,4.8194864926303822E-2,4.8044650306210246E-2,4.7894686537025888E-2,4.7744973960867076E-2,4.7595512918091915E-2,4.7446303747290267E-2,4.7297346785271151E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",{"$f":" L226 / (1 - (1 / (1 + L226)^$S$37))","v":4.9101401138875428E-2},4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Comm PV - Seattle - Low",{"$f":"L221","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",{"$f":"L222","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",{"$f":"L223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",{"$f":"L221","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",{"$f":"L222","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",{"$f":"L223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",{"$f":"L221","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",{"$f":"L222","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",{"$f":"L223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",{"$f":"L221","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",{"$f":"L222","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",{"$f":"L223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",{"$f":"L221","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",{"$f":"L222","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",{"$f":"L223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Comm PV - Seattle - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Comm PV - Seattle - Low",{"$f":" ((L230 * L294 * $S$54 * (L151 * 1 + L252) +L168) * 1000 / (L100 * 8760)) + L185 + 0","v":108.774949302758},104.92444171035815,77.248270922941558,71.832653458297074,64.183707124319611,61.574990431491848,58.998936765971173,56.455273525480806,53.943729304836523,51.4640338937064,49.015918274470337,46.599114620174511,44.213356292581224,41.858377840309132,40.776350252477073,39.697382894782848,38.62146280297663,37.548577085933729,36.47871292513971,35.41185757417994,34.347998358233248,33.287122673570131,32.22921798705493,31.174271835652302,30.857199090786867,30.541010598320611,30.225702664399897,29.91127161571664,28.543152461076211,28.442546371234354,28.342218909041296,28.242168918612524,28.142395250448299,28.042896761389571]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",{"$f":" ((L231 * L295 * $S$54 * (L152 * 1 + L253) +L169) * 1000 / (L101 * 8760)) + L186 + 0","v":108.774949302758},105.29900304803013,100.55458610991698,94.416633414399243,92.763619872256712,90.312727078343045,87.877210226109867,85.457007414653646,83.052056857407905,80.662296882155033,78.287665931036003,75.928102560566671,73.583545441652461,71.253933359609007,70.538174429891995,69.823330750715144,69.109400567685455,68.396382130890842,67.684273694886045,66.973073518678206,66.262779865712702,65.553391003859133,64.844905205397097,64.13732074700232,63.347348014755831,62.558379013810466,61.770411832384632,60.983444563548773,60.197475305209913,59.41250216009643,58.628523235742726,57.845536644474024,57.063540503391266,56.28253293435592]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",{"$f":" ((L232 * L296 * $S$54 * (L153 * 1 + L254) +L170) * 1000 / (L102 * 8760)) + L187 + 0","v":108.774949302758},105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033,105.65845795647033]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",{"$f":" ((L230 * L294 * $S$54 * (L154 * 1 + L255) +L171) * 1000 / (L103 * 8760)) + L188 + 0","v":92.518770279370415},89.243712651821795,65.703685249311263,61.097420007690175,54.591592027179686,52.372742356600526,50.181674295108962,48.01815598024416,45.881956567734967,43.772846229594457,41.690596152299349,39.634978535050145,37.605766588112452,35.602734531235143,34.682413607380326,33.764695568941114,32.849569389146566,31.93702410342247,31.027048808953428,30.119632664248662,29.214764888711422,28.312434762212085,27.412631624664794,26.515344875607664,26.245657961183973,25.976723149566244,25.708537298939198,25.441097284962652,24.277440555225386,24.191869826170144,24.106536084469042,24.021438346982002,23.936575635999503,23.851946979205064]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",{"$f":" ((L231 * L295 * $S$54 * (L155 * 1 + L256) +L172) * 1000 / (L104 * 8760)) + L189 + 0","v":92.518770279370415},89.562296614193087,85.526922443756973,80.306273396689576,78.900299124538876,76.815686915266966,74.744152746713851,72.685643968931046,70.640108029219775,68.607492472140891,66.587744939523162,64.580813170477185,62.586645001407881,60.605188366032024,59.996398047871715,59.388386198053766,58.781151324375365,58.174691938445029,57.569006555670413,56.96409369524627,56.359951880142312,55.756579637091214,55.153975496576635,54.552137992821351,53.880224963119502,53.20916565926418,52.538958455185323,51.869601728939877,51.201093862698507,50.533433242732691,49.866618259401697,49.200647307139619,48.535518784442566,47.871231093855769]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",{"$f":" ((L232 * L296 * $S$54 * (L156 * 1 + L257) +L173) * 1000 / (L105 * 8760)) + L190 + 0","v":92.518770279370415},89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639,89.86803177024639]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",{"$f":" ((L230 * L294 * $S$54 * (L157 * 1 + L258) +L174) * 1000 / (L106 * 8760)) + L191 + 0","v":85.050349782229901},82.039665615775078,60.399866919561553,56.165434611321551,50.184778538022925,48.14504173621394,46.130843920313197,44.141971944562975,42.178213599203595,40.239357608721782,38.325193630177061,36.43551225160234,34.570104990479095,32.728764292283273,31.882734710941001,31.039097901512712,30.197843727344804,29.358962108959687,28.522443023653196,27.688276505095484,26.85645264293515,26.026961582406813,25.199793523941938,24.374938722782897,24.127021826198941,23.879796320200114,23.633259316588845,23.387407943231995,22.317685425393172,22.239022248015299,22.160576927590153,22.082348560339977,22.004336247479184,21.926539095179997]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",{"$f":" ((L231 * L295 * $S$54 * (L158 * 1 + L259) +L175) * 1000 / (L107 * 8760)) + L192 + 0","v":85.050349782229901},82.332532429210559,78.622906980651237,73.823685955527495,72.531206567073113,70.614871135641025,68.710558042316563,66.818218887228866,64.93780535990642,63.069269239286278,61.212562393721591,59.367636780994445,57.534444448327321,55.712937532399209,55.15329077804634,54.594359651501883,54.036142781018555,53.478638798352755,52.921846338753319,52.365764040950516,51.810390547144792,51.255724502995839,50.701764557611519,50.148509363536981,49.530835371256067,48.913946189253593,48.297840322721271,47.682516280644613,47.067972575790833,46.454207724696886,45.84122024765756,45.229008668713519,44.617571515639554,44.006907319932651]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",{"$f":" ((L232 * L296 * $S$54 * (L159 * 1 + L260) +L176) * 1000 / (L108 * 8760)) + L193 + 0","v":85.050349782229901},82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773,82.613587634381773]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",{"$f":" ((L230 * L294 * $S$54 * (L160 * 1 + L261) +L177) * 1000 / (L109 * 8760)) + L194 + 0","v":74.774330461053935},72.127405511858839,53.102187356207764,49.379370912277565,44.121314305293737,42.328024165246539,40.557187319945719,38.8086163764956,37.08212476490867,35.377526736565564,33.694637362743691,32.03327253321104,30.393248954885653,28.774384150557129,28.030574211419978,27.288867942852928,26.549256432941011,25.811730820037081,25.076282292407925,24.342902087883317,23.611581493508023,22.882311845196774,22.155084527392091,21.429890972725019,21.211928083689134,20.994573049508901,20.777823330946799,20.561676402888779,19.621200728710853,19.552041854756425,19.483074515673025,19.414297916879828,19.345711268185028,19.277313783755496]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",{"$f":" ((L231 * L295 * $S$54 * (L161 * 1 + L262) +L178) * 1000 / (L110 * 8760)) + L195 + 0","v":74.774330461053935},72.384887344032023,69.123469138374418,64.904103317926982,63.767784876511456,62.082986410767013,60.408757710871555,58.745056224760994,57.091839478969042,55.449065078635435,53.816690707512471,52.19467412797637,50.582973181037261,48.981545786353443,48.489517106182376,47.998117589681655,47.507346030842321,47.017201226735743,46.527681977503804,46.038787086349146,45.55051535952532,45.062865606327193,44.575836639081132,44.089427273135549,43.546382366979721,43.004027448146225,42.462361202433634,41.921382318976008,41.381089490232128,40.841481411975089,40.302556783281752,39.764314306522294,39.226752687349844,38.689870634690095]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",{"$f":" ((L232 * L296 * $S$54 * (L162 * 1 + L263) +L179) * 1000 / (L111 * 8760)) + L196 + 0","v":74.774330461053935},72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032,72.631984679235032]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",{"$f":" ((L230 * L294 * $S$54 * (L163 * 1 + L264) +L180) * 1000 / (L112 * 8760)) + L197 + 0","v":66.129231356322876},63.788332932106087,46.962731883429967,43.670332093290625,39.020190263816396,37.434232919511437,35.868132912796007,34.321724516366658,32.794842730686888,31.287323282625163,29.799002624153626,28.329717931104511,26.87930710198459,25.447608756844495,24.78979504929211,24.133841794611318,23.479741111245932,22.827485162095833,22.177066154203988,21.528476338446094,20.881708009222784,20.236753504154532,19.593605203779013,18.952255531251076,18.759492610777261,18.567267267492475,18.37557725573534,18.184420342335066,17.352678579363364,17.291515568636605,17.230521948310553,17.169697015670536,17.109040071883445,17.048550421970997]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",{"$f":" ((L231 * L295 * $S$54 * (L164 * 1 + L265) +L181) * 1000 / (L113 * 8760)) + L198 + 0","v":66.129231356322876},64.016045778812213,61.131699269230445,57.400159089640887,56.395217090916312,54.905208061841527,53.424546765964756,51.953195570915717,50.491116913834787,49.038273301380272,47.594627309734157,46.160141584612184,44.7347788412727,43.318501864529225,42.883359507194101,42.448773572225583,42.014742993048507,41.581266705811871,41.148343649380188,40.715972765324857,40.284152997915484,39.852883294111329,39.422162603552685,38.991989878552481,38.511729580471226,38.032079496229272,37.553038463567738,37.074605323177565,36.596778918690049,36.119558096667625,35.642941706594506,35.166928600867472,34.69151763478667,34.216707666546498]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",{"$f":" ((L232 * L296 * $S$54 * (L165 * 1 + L266) +L182) * 1000 / (L114 * 8760)) + L199 + 0","v":66.129231356322876},64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928,64.234574741176928]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Low",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Mid",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Constant",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$298:$I$303,L298:L303)","v":0.86848872861724324},0.86955821562559454,0.87062988737781755,0.87170374984991805,0.8727798090379727,0.87385807095820855,0.87493854164708185,0.87602122716135911,0.877106133578196,0.87819326699521738,0.87928263353060099,0.88037423932315373,0.88146809053239727,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$298:$I$303,L305:L310)","v":0.86848872861724324},0.86902319940115313,0.86955821562559454,0.87009377803569121,0.87062988737781755,0.87116654439959984,0.87170374984991805,0.8722415044789098,0.8727798090379727,0.87331866427976435,0.87385807095820855,0.87439802982849446,0.87493854164708185,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$298:$I$303,L312:L317)","v":0.86848872861724324},0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$220*L291*(1-L$290/2)-L$290)/(1-L$220)","v":1.0455844347615428},1.0452137291919903,1.0448422663465524,1.0444700441538259,1.0440970605354509,1.043723313406083,1.0433488006733656,1.0429735202379022,1.0425974699932297,1.0422206478257894,1.0418430516148982,1.0414646792327233,1.0410855285442513,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$220*L292*(1-L$290/2)-L$290)/(1-L$220)","v":1.0455844347615428},1.0453991765070607,1.0452137291919903,1.0450280925580571,1.0448422663465524,1.0446562502983343,1.0444700441538259,1.0442836476530146,1.0440970605354509,1.0439102825402489,1.043723313406083,1.0435361528711899,1.0433488006733656,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",{"$f":"(1-L$220*L293*(1-L$290/2)-L$290)/(1-L$220)","v":1.0455844347615428},1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428]
[null,null,null,null,null,null,null,null,null,null,"Year (Low)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$224)*(1+L$203))^$K298","v":0.94990271229407064},0.95033741767296953,0.95077252110375632,0.95120802313341535,0.95164392430993294,0.9520802251823004,0.95251692630051621,0.95295402821558917,0.95339153147953914,0.95382943664540021,0.95426774426722361,0.95470645490007888,0.95514556910005677,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217]
[null,null,null,null,null,null,null,null,0.32,null,2,{"$f":"1/((1+L$224)*(1+L$203))^$K299","v":0.90231516282363189},0.90314120742932813,0.9039683868859929,0.90479670327338013,0.90562615867600937,0.90645675518317981,0.90728849488898322,0.908121379892318,0.90895541229690102,0.90979059421128139,0.91062692774885523,0.91146441502787634,0.91230305817147128,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393]
[null,null,null,null,null,null,null,null,0.192,null,3,0.85711162051023382,0.85828888286243543,0.85946830219769133,0.86064988345830329,0.86183363160016757,0.86301955159281918,0.86420764841947595,0.86539792707708374,0.86659039257635839,0.86778504994183048,0.86898190421189214,0.87018096043883808,0.87138222368891216,0.87258569904235439,0.87258569904235439,0.87258569904235439,{"$f":"1/((1+AB$224)*(1+AB$203))^$K300","v":0.87258569904235439},0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439]
[null,null,null,null,null,null,null,null,0.1152,null,4,{"$f":"1/((1+L$224)*(1+L$203))^$K301","v":0.81417265306143727},0.81566404055690467,0.81715884448926412,0.81865707425437706,0.82015873927826444,0.82166384901721901,0.82317241295791643,0.82468444061752777,0.82619994154382925,0.82771892531531643,0.82924140154131876,0.83076737986210891,0.83229686994901897,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.77338481141871873,0.77515605799154919,0.77693217471729004,0.77871317722569167,0.78049908120385458,0.78228990239646956,0.78408565660605389,0.78588635969319298,0.78769202757677703,0.7895026762342443,0.79131832170182526,0.79313898007478123,0.7949646675076516,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.73464033001367912,0.73665980644524742,0.738685762482582,0.74071822189679115,0.74275720855713323,0.74480274643147049,0.74685485958672049,0.74891357218931376,0.75097890850564686,0.75305089290254501,0.75512954984772596,0.7572149039102587,0.75930697976103334,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$225)*(1+L$203))^$K305","v":0.94990271229407064},0.95012001526118139,0.95033741767296953,0.95055491959771388,0.95077252110375632,0.95099022225950136,0.95120802313341535,0.95142592379402835,0.95164392430993294,0.95186202474978399,0.9520802251823004,0.95229852567626294,0.95251692630051621,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$225)*(1+L$203))^$K306","v":0.90231516282363189},0.90272804339990742,0.90314120742932813,0.90355465517141642,0.9039683868859929,0.90438240283317572,0.90479670327338013,0.90521128846732024,0.90562615867600937,0.9060413141607585,0.90645675518317981,0.906872482005184,0.90728849488898322,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048]
[null,null,null,null,null,null,null,null,null,null,3,0.85711162051023382,0.85769998237181644,0.85828888286243543,0.85887832259860575,0.85946830219769133,0.86005882227790353,0.86064988345830329,0.86124148635880282,0.86183363160016757,0.86242631980401474,0.86301955159281918,0.86361332758991005,0.86420764841947595,0.86480251470656533,0.86480251470656533,0.86480251470656533,{"$f":"1/((1+AB$225)*(1+AB$203))^$K307","v":0.86480251470656533},0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$225)*(1+L$203))^$K308","v":0.81417265306143727},0.81491792034062505,0.81566404055690467,0.81641101488193724,0.81715884448926412,0.81790753055430854,0.81865707425437706,0.81940747676866599,0.82015873927826444,0.82091086296615423,0.82166384901721901,0.82241769861824288,0.82317241295791643,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414]
[null,null,null,null,null,null,null,null,null,null,5,0.77338481141871873,0.77426982691064494,0.77515605799154919,0.77604350660978783,0.77693217471729004,0.7778220642695618,0.77871317722569167,0.77960551554836188,0.78049908120385458,0.78139387616205602,0.78228990239646956,0.78318716188421778,0.78408565660605389,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689]
[null,null,null,null,null,null,null,null,null,null,6,0.73464033001367912,0.73564925976061402,0.73665980644524742,0.73767197302979504,0.738685762482582,0.73970117777805466,0.74071822189679115,0.74173689782551988,0.74275720855713323,0.74377915709069675,0.74480274643147049,0.74582797959091729,0.74685485958672049,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$226)*(1+L$203))^$K312","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$226)*(1+L$203))^$K313","v":0.90231516282363189},0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,null,null,3,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,{"$f":"1/((1+AB$226)*(1+AB$203))^$K314","v":0.85711162051023382},0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$226)*(1+L$203))^$K315","v":0.81417265306143727},0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,null,null,5,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,null,null,6,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[null,null,null,null,null,null,null,null,null,"Tariff Schedule","($/Wdc)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,null,"Data Sources for Default Inputs"]
[]
[]
[null,null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016). Rooftop Solar Photovoltaic Technical Potential in the United States: A Detailed Assessment. NREL TP-6A20-65298"]
[null,null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Fu, R., D. Feldman, and R. Margolis. 2018. U.S. Photovoltaic (PV) Prices and Cost Breakdowns: Q1 2018 Benchmarks for Residential, Commercial, and Utility-Scale Systems. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Fu, R., D. Feldman, and R. Margolis. 2018. U.S. Photovoltaic (PV) Prices and Cost Breakdowns: Q1 2018 Benchmarks for Residential, Commercial, and Utility-Scale Systems. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Literature review of Commercial PV capital cost projections.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"The ratio between O&M costs to CAPEX from: Fu, R., D. Feldman, and R. Margolis. 2018. U.S. Photovoltaic (PV) Prices and Cost Breakdowns: Q1 2018 Benchmarks for Residential, Commercial, and Utility-Scale Systems. Golden, CO: National Renewable Energy Laboratory.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Solar - PV Dist. Res","index":6,"n_rows":565,"n_cols":46,"rows_kept":565,"cut":false,"hidden":false,"merged":[[297,9,316,9],[80,9,84,9],[86,9,90,9],[73,9,77,9],[11,7,51,7],[47,9,51,9],[54,9,58,9],[61,9,65,9],[67,9,71,9],[54,7,58,7],[41,9,45,9],[11,9,15,9],[17,9,21,9],[23,9,27,9],[29,9,33,9],[35,9,39,9],[59,14,59,17],[47,14,47,17],[48,14,48,17],[49,14,49,17],[52,14,52,17],[53,14,53,17],[56,14,56,17],[13,21,34,25],[16,14,16,19],[17,14,17,19],[18,14,18,19],[19,14,19,19],[29,14,29,15],[30,14,30,15],[34,14,34,18],[22,14,24,17],[11,14,11,15],[11,16,11,19],[25,14,25,17],[54,14,54,17],[55,14,55,17],[43,14,43,17],[28,14,28,15],[35,14,35,17],[36,14,36,17],[37,14,37,17],[41,14,41,17],[28,16,32,19],[13,14,13,19],[46,14,46,17],[40,14,40,17],[42,14,42,17],[202,7,248,7],[251,9,265,9],[268,9,282,9],[202,9,229,9],[286,7,295,7],[286,9,295,9],[542,7,542,11],[542,12,542,26],[543,7,543,11],[543,12,543,26],[544,7,544,11],[80,7,90,7],[61,7,77,7],[61,14,61,15],[533,6,533,26],[96,6,96,19],[99,7,198,7],[99,9,113,9],[116,9,130,9],[133,9,147,9],[150,9,164,9],[167,9,181,9],[184,9,198,9],[234,9,248,9],[251,7,265,7],[268,7,282,7],[323,7,323,19],[550,7,550,11],[550,12,550,26],[546,7,546,11],[546,12,546,26],[547,7,547,11],[547,12,547,26],[548,7,548,11],[548,12,548,26],[536,7,536,11],[536,12,536,26],[537,7,537,11],[537,12,537,26],[549,7,549,11],[549,12,549,26],[538,7,538,11],[538,12,538,26],[545,7,545,11],[545,12,545,26],[539,7,539,11],[539,12,539,26],[540,7,540,11],[540,12,540,26],[541,7,541,11],[541,12,541,26]]}
["Solar Distributed Residential PV Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2019/index.html?t=sr"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Res PV - Seattle",0.1258427529283381,null,null,"Basis Year:",null,2017]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",0.1478635223083303]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",0.16207395105518699,null,null,"Residential Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",0.18210835677343629]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",0.20808027276637092]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative Dist. Res system is fixed-tilt roof mounted  with capacity of 5 kW"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Res PV - Seattle",{"$f":"L12*8760","v":1102.3825156522419},null,null,"Overnight Capital Cost, Capacity Factor, Fixed O&M, and Variable O&M costs "]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"L13*8760","v":1295.2844554209735},null,null,"represent $/kW DC;  however LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"L14*8760","v":1419.767811243438},null,null,"Capacity factors chosen here to reflect range of across the continental U.S. using NREL PVWATTS"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"L15*8760","v":1595.2692053353019}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"L16*8760","v":1822.7831894334092}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Res PV - Seattle",{"$f":" $S$54 * (L36 + L62)","v":2769.7352460630232},null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":" $S$54 * (L37 + L63)","v":2769.7352460630232},null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":" $S$54 * (L38 + L64)","v":2769.7352460630232},null,null,null,null,null,null,731,926000]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":" $S$54 * (L39 + L65)","v":2769.7352460630232}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":" $S$54 * (L40 + L66)","v":2769.7352460630232}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle","Res PV - Seattle","ATB values reflect annual average capacity factor over life of plant including estimated degradation, starting at  0.75% per year, reducing to 0.3% and 0.5% annual degradation by 2050 for the low- and mid-cases."]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Res PV - Seattle",{"$f":"(L36+L62)*($S$54-1)","v":0},null,null,"Res PV - Chicago","Res PV - Chicago"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"(L37+L63)*($S$54-1)","v":0},null,null,"Res PV - Kansas City","Res PV - Kansas City"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"(L38+L64)*($S$54-1)","v":0},null,null,"Res PV - Los Angeles","Res PV - Los Angeles"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"(L39+L65)*($S$54-1)","v":0},null,null,"Res PV - Daggett, CA","Res PV - Daggett, CA"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"(L40+L66)*($S$54-1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Res PV - Seattle",{"$f":"$L$155","v":2769.7352460630232},null,null,"Inflation Rate",null,null,null,{"$f":"L203","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"$L$155","v":2769.7352460630232},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"$L$164","v":2769.7352460630232},null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L205","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"$L$164","v":2769.7352460630232}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"$L$164","v":2769.7352460630232}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L208","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW/yr)","Res PV - Seattle",{"$f":"20+PMT(0.08,30,PV(0.08,15,0,0.15*1000))","v":24.20031673231216},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L210","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"L42","v":24.20031673231216},null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L212","v":9.0300000000000005E-2},null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"L43","v":24.20031673231216},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L215","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"L44","v":24.20031673231216}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"L45","v":24.20031673231216}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L218","v":0.6}]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Res PV - Seattle",0,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L220","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",0,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L222","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",0,null,null,"WACC Real - Mid",null,null,null,{"$f":"L225","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,1]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Res PV - Seattle",{"$f":"$S$49","v":5.2739388000000005E-2},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O74:T74,O76:T76)","v":0.86848872861724324}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"$S$49","v":5.2739388000000005E-2},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S48 * S55) / (1 - S48)","v":1.0455844347615428}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"$S$49","v":5.2739388000000005E-2},null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L228","v":6.7096778007694757E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"$S$49","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"$S$49","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L231","v":4.9101401138875428E-2}]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Res PV - Seattle",{"$f":"L68+L74","v":0},null,null,"Construction Duration yrs",null,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"L69+L75","v":0},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"L70+L76","v":0},null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"L71+L77","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"L72+L78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+(1-S48)*((1+S42)^(O67+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Res PV - Seattle",0,null,null,1,0,{"$f":"1+(1-S48)*((1+S42)^(O68+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",0,null,null,2,0,{"$f":"1+(1-S48)*((1+S42)^(O69+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Res PV - Seattle",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",0,null,"Depreciation",{"$f":"1/((1+$S$50)*(1+$S$36))^O73","v":0.94990271229407064},0.90231516282363189,0.85711162051023382,0.81417265306143727,0.77338481141871873,0.73464033001367912]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Res PV - Seattle",{"$f":" (($S$60 * $S$56 * $S$54 * (L36 * 1 + L62) +L42) * 1000 / (L12 * 8760)) + L48 + 0","v":150.9435992370515}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":" (($S$60 * $S$56 * $S$54 * (L37 * 1 + L63) +L43) * 1000 / (L13 * 8760)) + L49 + 0","v":128.46412535265441}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":" (($S$60 * $S$56 * $S$54 * (L38 * 1 + L64) +L44) * 1000 / (L14 * 8760)) + L50 + 0","v":117.20056147970632}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":" (($S$60 * $S$56 * $S$54 * (L39 * 1 + L65) +L45) * 1000 / (L15 * 8760)) + L51 + 0","v":104.30689948256749}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":" (($S$60 * $S$56 * $S$54 * (L40 * 1 + L66) +L46) * 1000 / (L16 * 8760)) + L52 + 0","v":91.287644966852795}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Res PV - Seattle",{"$f":"(((L36*$S$60*(1-$S$48*$S$55))/(8760*L12*(1-$S$48))+L42/(8760*L12))*1000)+L48","v":150.9435992370515}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"(((L37*$S$60*(1-$S$48*$S$55))/(8760*L13*(1-$S$48))+L43/(8760*L13))*1000)+L49","v":128.46412535265438}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"(((L38*$S$60*(1-$S$48*$S$55))/(8760*L14*(1-$S$48))+L44/(8760*L14))*1000)+L50","v":117.20056147970631}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"(((L39*$S$60*(1-$S$48*$S$55))/(8760*L15*(1-$S$48))+L45/(8760*L15))*1000)+L51","v":104.30689948256747}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"(((L40*$S$60*(1-$S$48*$S$55))/(8760*L16*(1-$S$48))+L46/(8760*L16))*1000)+L52","v":91.287644966852795}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Res PV - Seattle - Low",0.1258427529283381,0.12602456605383208,0.12620637917932606,0.12638819230482004,0.12657000543031402,0.126751818555808,0.12693363168130198,0.12711544480679596,0.12729725793228994,0.12747907105778392,0.1276608841832779,0.12784269730877187,0.12802451043426585,0.12820632355975983,0.12838813668525381,0.12856994981074779,0.12875176293624177,0.12893357606173575,0.12911538918722973,0.12929720231272371,0.12947901543821769,0.12966082856371167,0.12984264168920565,0.13002445481469962,0.1302062679401936,0.13038808106568758,0.13056989419118156,0.13075170731667554,0.13093352044216952,0.1311153335676635,0.13129714669315748,0.13147895981865146,0.13166077294414544,0.13184258606963972]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",0.1258427529283381,0.12592399043219857,0.12600522793605903,0.1260864654399195,0.12616770294377996,0.12624894044764043,0.12633017795150089,0.12641141545536136,0.12649265295922182,0.12657389046308229,0.12665512796694275,0.12673636547080322,0.12681760297466368,0.12689884047852415,0.12698007798238461,0.12706131548624508,0.12714255299010555,0.12722379049396601,0.12730502799782648,0.12738626550168694,0.12746750300554741,0.12754874050940787,0.12762997801326834,0.1277112155171288,0.12779245302098927,0.12787369052484973,0.1279549280287102,0.12803616553257066,0.12811740303643113,0.12819864054029159,0.12827987804415206,0.12836111554801252,0.12844235305187299,0.12852359055573304]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",0.1478635223083303,0.14807715025679657,0.14829077820526285,0.14850440615372912,0.14871803410219539,0.14893166205066166,0.14914528999912793,0.14935891794759421,0.14957254589606048,0.14978617384452675,0.14999980179299302,0.15021342974145929,0.15042705768992556,0.15064068563839184,0.15085431358685811,0.15106794153532438,0.15128156948379065,0.15149519743225692,0.15170882538072319,0.15192245332918947,0.15213608127765574,0.15234970922612201,0.15256333717458828,0.15277696512305455,0.15299059307152083,0.1532042210199871,0.15341784896845337,0.15363147691691964,0.15384510486538591,0.15405873281385218,0.15427236076231846,0.15448598871078473,0.154699616659251,0.15491324460771688]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",0.1478635223083303,0.1479589752699417,0.1480544282315531,0.1481498811931645,0.14824533415477589,0.14834078711638729,0.14843624007799869,0.14853169303961009,0.14862714600122148,0.14872259896283288,0.14881805192444428,0.14891350488605568,0.14900895784766707,0.14910441080927847,0.14919986377088987,0.14929531673250127,0.14939076969411266,0.14948622265572406,0.14958167561733546,0.14967712857894686,0.14977258154055825,0.14986803450216965,0.14996348746378105,0.15005894042539245,0.15015439338700384,0.15024984634861524,0.15034529931022664,0.15044075227183804,0.15053620523344943,0.15063165819506083,0.15072711115667223,0.15082256411828363,0.15091801707989502,0.15101347004150686]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",0.16207395105518699,0.16230810972477111,0.16254226839435523,0.16277642706393936,0.16301058573352348,0.1632447444031076,0.16347890307269172,0.16371306174227584,0.16394722041185997,0.16418137908144409,0.16441553775102821,0.16464969642061233,0.16488385509019646,0.16511801375978058,0.1653521724293647,0.16558633109894882,0.16582048976853295,0.16605464843811707,0.16628880710770119,0.16652296577728531,0.16675712444686944,0.16699128311645356,0.16722544178603768,0.1674596004556218,0.16769375912520593,0.16792791779479005,0.16816207646437417,0.16839623513395829,0.16863039380354242,0.16886455247312654,0.16909871114271066,0.16933286981229478,0.16956702848187891,0.16980118715146314]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",0.16207395105518699,0.1621785775268601,0.16228320399853322,0.16238783047020633,0.16249245694187944,0.16259708341355256,0.16270170988522567,0.16280633635689878,0.1629109628285719,0.16301558930024501,0.16312021577191813,0.16322484224359124,0.16332946871526435,0.16343409518693747,0.16353872165861058,0.16364334813028369,0.16374797460195681,0.16385260107362992,0.16395722754530304,0.16406185401697615,0.16416648048864926,0.16427110696032238,0.16437573343199549,0.1644803599036686,0.16458498637534172,0.16468961284701483,0.16479423931868795,0.16489886579036106,0.16500349226203417,0.16510811873370729,0.1652127452053804,0.16531737167705352,0.16542199814872663,0.16552662462040002]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",0.18210835677343629,0.18237146043855085,0.18263456410366541,0.18289766776877997,0.18316077143389453,0.18342387509900909,0.18368697876412365,0.18395008242923822,0.18421318609435278,0.18447628975946734,0.1847393934245819,0.18500249708969646,0.18526560075481102,0.18552870441992558,0.18579180808504014,0.18605491175015471,0.18631801541526927,0.18658111908038383,0.18684422274549839,0.18710732641061295,0.18737043007572751,0.18763353374084207,0.18789663740595663,0.1881597410710712,0.18842284473618576,0.18868594840130032,0.18894905206641488,0.18921215573152944,0.189475259396644,0.18973836306175856,0.19000146672687312,0.19026457039198769,0.19052767405710225,0.19079077772221706]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",0.18210835677343629,0.18222591641030172,0.18234347604716716,0.1824610356840326,0.18257859532089804,0.18269615495776348,0.18281371459462892,0.18293127423149436,0.18304883386835979,0.18316639350522523,0.18328395314209067,0.18340151277895611,0.18351907241582155,0.18363663205268699,0.18375419168955243,0.18387175132641786,0.1839893109632833,0.18410687060014874,0.18422443023701418,0.18434198987387962,0.18445954951074506,0.1845771091476105,0.18469466878447593,0.18481222842134137,0.18492978805820681,0.18504734769507225,0.18516490733193769,0.18528246696880313,0.18540002660566857,0.185517586242534,0.18563514587939944,0.18575270551626488,0.18587026515313032,0.18598782478999581]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",0.20808027276637092,0.20838089973029977,0.20868152669422863,0.20898215365815748,0.20928278062208633,0.20958340758601518,0.20988403454994403,0.21018466151387288,0.21048528847780174,0.21078591544173059,0.21108654240565944,0.21138716936958829,0.21168779633351714,0.21198842329744599,0.21228905026137485,0.2125896772253037,0.21289030418923255,0.2131909311531614,0.21349155811709025,0.2137921850810191,0.21409281204494796,0.21439343900887681,0.21469406597280566,0.21499469293673451,0.21529531990066336,0.21559594686459221,0.21589657382852107,0.21619720079244992,0.21649782775637877,0.21679845472030762,0.21709908168423647,0.21739970864816532,0.21770033561209418,0.2180009625760233]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",0.20808027276637092,0.20821459851472585,0.20834892426308077,0.20848325001143569,0.20861757575979062,0.20875190150814554,0.20888622725650047,0.20902055300485539,0.20915487875321032,0.20928920450156524,0.20942353024992016,0.20955785599827509,0.20969218174663001,0.20982650749498494,0.20996083324333986,0.21009515899169479,0.21022948474004971,0.21036381048840463,0.21049813623675956,0.21063246198511448,0.21076678773346941,0.21090111348182433,0.21103543923017926,0.21116976497853418,0.2113040907268891,0.21143841647524403,0.21157274222359895,0.21170706797195388,0.2118413937203088,0.21197571946866373,0.21211004521701865,0.21224437096537357,0.2123786967137285,0.21251302246208323]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Res PV - Seattle - Low",{"$f":"L100*8760","v":1102.3825156522419},1103.9751986315691,1105.5678816108964,1107.1605645902237,1108.7532475695509,1110.345930548878,1111.9386135282052,1113.5312965075325,1115.1239794868598,1116.716662466187,1118.3093454455143,1119.9020284248415,1121.4947114041688,1123.0873943834961,1124.6800773628233,1126.2727603421506,1127.8654433214779,1129.4581263008051,1131.0508092801324,1132.6434922594597,1134.2361752387869,1135.8288582181142,1137.4215411974415,1139.0142241767687,1140.606907156096,1142.1995901354233,1143.7922731147505,1145.3849560940778,1146.977639073405,1148.5703220527323,1150.1630050320596,1151.7556880113868,1153.3483709907141,1154.9410539700439]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",{"$f":"L101*8760","v":1102.3825156522419},1103.0941561860595,1103.8057967198772,1104.5174372536949,1105.2290777875126,1105.9407183213302,1106.6523588551479,1107.3639993889656,1108.0756399227832,1108.7872804566009,1109.4989209904186,1110.2105615242363,1110.9222020580539,1111.6338425918716,1112.3454831256893,1113.0571236595069,1113.7687641933246,1114.4804047271423,1115.19204526096,1115.9036857947776,1116.6153263285953,1117.326966862413,1118.0386073962306,1118.7502479300483,1119.461888463866,1120.1735289976837,1120.8851695315013,1121.596810065319,1122.3084505991367,1123.0200911329543,1123.731731666772,1124.4433722005897,1125.1550127344074,1125.8666532682214]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",{"$f":"L102*8760","v":1102.3825156522419},1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",{"$f":"L103*8760","v":1295.2844554209735},1297.155836249538,1299.0272170781025,1300.898597906667,1302.7699787352317,1304.6413595637962,1306.5127403923607,1308.3841212209252,1310.2555020494897,1312.1268828780544,1313.9982637066189,1315.8696445351834,1317.7410253637479,1319.6124061923124,1321.4837870208771,1323.3551678494416,1325.2265486780061,1327.0979295065706,1328.9693103351351,1330.8406911636998,1332.7120719922643,1334.5834528208288,1336.4548336493933,1338.3262144779578,1340.1975953065223,1342.068976135087,1343.9403569636515,1345.811737792216,1347.6831186207805,1349.554499449345,1351.4258802779098,1353.2972611064743,1355.1686419350387,1357.0400227635998]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",{"$f":"L104*8760","v":1295.2844554209735},1296.1206233646892,1296.9567913084052,1297.7929592521209,1298.6291271958369,1299.4652951395526,1300.3014630832686,1301.1376310269843,1301.9737989707003,1302.809966914416,1303.646134858132,1304.4823028018477,1305.3184707455634,1306.1546386892794,1306.9908066329951,1307.8269745767111,1308.6631425204268,1309.4993104641428,1310.3354784078585,1311.1716463515745,1312.0078142952902,1312.8439822390062,1313.6801501827219,1314.5163181264379,1315.3524860701536,1316.1886540138696,1317.0248219575853,1317.8609899013011,1318.697157845017,1319.5333257887328,1320.3694937324487,1321.2056616761645,1322.0418296198804,1322.8779975636]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",{"$f":"L105*8760","v":1295.2844554209735},1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",{"$f":"L106*8760","v":1419.767811243438},1421.819041188995,1423.8702711345518,1425.9215010801088,1427.9727310256656,1430.0239609712226,1432.0751909167795,1434.1264208623363,1436.1776508078933,1438.2288807534503,1440.2801106990071,1442.3313406445641,1444.3825705901211,1446.4338005356778,1448.4850304812348,1450.5362604267916,1452.5874903723486,1454.6387203179056,1456.6899502634624,1458.7411802090194,1460.7924101545764,1462.8436401001331,1464.8948700456901,1466.9460999912469,1468.9973299368039,1471.0485598823609,1473.0997898279177,1475.1510197734747,1477.2022497190317,1479.2534796645884,1481.3047096101454,1483.3559395557022,1485.4071695012592,1487.4583994468171]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",{"$f":"L107*8760","v":1419.767811243438},1420.6843391352945,1421.600867027151,1422.5173949190075,1423.433922810864,1424.3504507027203,1425.2669785945768,1426.1835064864333,1427.1000343782898,1428.0165622701463,1428.9330901620028,1429.8496180538593,1430.7661459457158,1431.6826738375721,1432.5992017294286,1433.5157296212851,1434.4322575131416,1435.3487854049981,1436.2653132968546,1437.1818411887111,1438.0983690805676,1439.0148969724239,1439.9314248642804,1440.8479527561369,1441.7644806479934,1442.6810085398499,1443.5975364317064,1444.5140643235629,1445.4305922154194,1446.3471201072759,1447.2636479991322,1448.1801758909887,1449.0967037828452,1450.0132316747042]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",{"$f":"L108*8760","v":1419.767811243438},1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",{"$f":"L109*8760","v":1595.2692053353019},1597.5739934417054,1599.8787815481089,1602.1835696545124,1604.4883577609162,1606.7931458673197,1609.0979339737232,1611.4027220801268,1613.7075101865303,1616.0122982929338,1618.3170863993375,1620.6218745057411,1622.9266626121446,1625.2314507185481,1627.5362388249516,1629.8410269313551,1632.1458150377587,1634.4506031441624,1636.7553912505659,1639.0601793569695,1641.364967463373,1643.6697555697765,1645.97454367618,1648.2793317825838,1650.5841198889873,1652.8889079953908,1655.1936961017943,1657.4984842081979,1659.8032723146014,1662.1080604210051,1664.4128485274086,1666.7176366338122,1669.0224247402157,1671.3272128466215]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",{"$f":"L110*8760","v":1595.2692053353019},1596.2990277542431,1597.3288501731843,1598.3586725921257,1599.3884950110669,1600.4183174300081,1601.4481398489493,1602.4779622678905,1603.5077846868319,1604.5376071057731,1605.5674295247143,1606.5972519436555,1607.6270743625967,1608.6568967815381,1609.6867192004793,1610.7165416194205,1611.7463640383617,1612.7761864573031,1613.8060088762443,1614.8358312951855,1615.8656537141267,1616.8954761330679,1617.9252985520093,1618.9551209709505,1619.9849433898917,1621.0147658088329,1622.0445882277741,1623.0744106467155,1624.1042330656567,1625.1340554845979,1626.1638779035391,1627.1937003224803,1628.2235227414217,1629.2533451603633]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",{"$f":"L111*8760","v":1595.2692053353019},1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",{"$f":"L112*8760","v":1822.7831894334092},1825.4166816374261,1828.0501738414428,1830.6836660454594,1833.3171582494763,1835.9506504534929,1838.5841426575098,1841.2176348615264,1843.8511270655431,1846.48461926956,1849.1181114735766,1851.7516036775935,1854.3850958816101,1857.018588085627,1859.6520802896437,1862.2855724936603,1864.9190646976772,1867.5525569016938,1870.1860491057107,1872.8195413097274,1875.453033513744,1878.0865257177609,1880.7200179217775,1883.3535101257944,1885.987002329811,1888.6204945338277,1891.2539867378446,1893.8874789418612,1896.5209711458781,1899.1544633498947,1901.7879555539114,1904.4214477579283,1907.0549399619449,1909.6884321659641]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",{"$f":"L113*8760","v":1822.7831894334092},1823.9598829889985,1825.1365765445876,1826.3132701001766,1827.4899636557659,1828.666657211355,1829.843350766944,1831.0200443225333,1832.1967378781223,1833.3734314337114,1834.5501249893007,1835.7268185448897,1836.903512100479,1838.0802056560681,1839.2568992116571,1840.4335927672464,1841.6102863228355,1842.7869798784245,1843.9636734340138,1845.1403669896029,1846.3170605451919,1847.4937541007812,1848.6704476563702,1849.8471412119595,1851.0238347675486,1852.2005283231376,1853.3772218787269,1854.553915434316,1855.730608989905,1856.9073025454943,1858.0839961010834,1859.2606896566724,1860.4373832122617,1861.6140767678492]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",{"$f":"L114*8760","v":1822.7831894334092},1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Res PV - Seattle - Low",{"$f":" $S$54*(L151+L252)","v":2769.7352460630232},2639.797316386353,2346.065977499999,2217.032348737499,2075.6522999932449,1934.2722512489904,1792.8922025047361,1651.5121537604821,1510.1321050162278,1368.7520562719735,1227.3720075277192,1085.991958783465,944.61191003921078,803.23186129495662,783.76227304954693,764.29268480413725,744.82309655872757,725.35350831331789,705.88392006790821,686.41433182249853,666.94474357708884,647.47515533167916,628.00556708626948,608.53597884086025,599.22353931431803,589.91109978777581,580.59866026123348,571.28622073469126,561.97378120814915,559.57902496651934,557.18426872488953,554.78951248325984,552.39475624163003,550]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",{"$f":" $S$54*(L152+L253)","v":2769.7352460630232},2639.797316386353,2575.3202329793544,2510.8431495723557,2400.6082482466477,2290.3733469209396,2180.1384455952316,2069.9035442695235,1959.6686429438155,1849.4337416181072,1739.1988402923989,1628.9639389666909,1518.7290376409826,1408.4941363152739,1381.737283997265,1354.9804316792563,1328.2235793612474,1301.4667270432385,1274.7098747252296,1247.9530224072209,1221.196170089212,1194.4393177712032,1167.6824654531943,1140.9256131351847,1129.4437563922877,1117.9618996493907,1106.4800429064937,1094.998186163597,1083.5163294206995,1080.8130635365596,1078.1097976524197,1075.4065317682798,1072.7032658841397,1070]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",{"$f":" $S$54*(L153+L254)","v":2769.7352460630232},2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",{"$f":" $S$54*(L154+L255)","v":2769.7352460630232},2639.797316386353,2346.065977499999,2217.032348737499,2075.6522999932449,1934.2722512489904,1792.8922025047361,1651.5121537604821,1510.1321050162278,1368.7520562719735,1227.3720075277192,1085.991958783465,944.61191003921078,803.23186129495662,783.76227304954693,764.29268480413725,744.82309655872757,725.35350831331789,705.88392006790821,686.41433182249853,666.94474357708884,647.47515533167916,628.00556708626948,608.53597884086025,599.22353931431803,589.91109978777581,580.59866026123348,571.28622073469126,561.97378120814915,559.57902496651934,557.18426872488953,554.78951248325984,552.39475624163003,550]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",{"$f":" $S$54*(L155+L256)","v":2769.7352460630232},2639.797316386353,2575.3202329793544,2510.8431495723557,2400.6082482466477,2290.3733469209396,2180.1384455952316,2069.9035442695235,1959.6686429438155,1849.4337416181072,1739.1988402923989,1628.9639389666909,1518.7290376409826,1408.4941363152739,1381.737283997265,1354.9804316792563,1328.2235793612474,1301.4667270432385,1274.7098747252296,1247.9530224072209,1221.196170089212,1194.4393177712032,1167.6824654531943,1140.9256131351847,1129.4437563922877,1117.9618996493907,1106.4800429064937,1094.998186163597,1083.5163294206995,1080.8130635365596,1078.1097976524197,1075.4065317682798,1072.7032658841397,1070]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",{"$f":" $S$54*(L156+L257)","v":2769.7352460630232},2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",{"$f":" $S$54*(L157+L258)","v":2769.7352460630232},2639.797316386353,2346.065977499999,2217.032348737499,2075.6522999932449,1934.2722512489904,1792.8922025047361,1651.5121537604821,1510.1321050162278,1368.7520562719735,1227.3720075277192,1085.991958783465,944.61191003921078,803.23186129495662,783.76227304954693,764.29268480413725,744.82309655872757,725.35350831331789,705.88392006790821,686.41433182249853,666.94474357708884,647.47515533167916,628.00556708626948,608.53597884086025,599.22353931431803,589.91109978777581,580.59866026123348,571.28622073469126,561.97378120814915,559.57902496651934,557.18426872488953,554.78951248325984,552.39475624163003,550]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",{"$f":" $S$54*(L158+L259)","v":2769.7352460630232},2639.797316386353,2575.3202329793544,2510.8431495723557,2400.6082482466477,2290.3733469209396,2180.1384455952316,2069.9035442695235,1959.6686429438155,1849.4337416181072,1739.1988402923989,1628.9639389666909,1518.7290376409826,1408.4941363152739,1381.737283997265,1354.9804316792563,1328.2235793612474,1301.4667270432385,1274.7098747252296,1247.9530224072209,1221.196170089212,1194.4393177712032,1167.6824654531943,1140.9256131351847,1129.4437563922877,1117.9618996493907,1106.4800429064937,1094.998186163597,1083.5163294206995,1080.8130635365596,1078.1097976524197,1075.4065317682798,1072.7032658841397,1070]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",{"$f":" $S$54*(L159+L260)","v":2769.7352460630232},2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",{"$f":" $S$54*(L160+L261)","v":2769.7352460630232},2639.797316386353,2346.065977499999,2217.032348737499,2075.6522999932449,1934.2722512489904,1792.8922025047361,1651.5121537604821,1510.1321050162278,1368.7520562719735,1227.3720075277192,1085.991958783465,944.61191003921078,803.23186129495662,783.76227304954693,764.29268480413725,744.82309655872757,725.35350831331789,705.88392006790821,686.41433182249853,666.94474357708884,647.47515533167916,628.00556708626948,608.53597884086025,599.22353931431803,589.91109978777581,580.59866026123348,571.28622073469126,561.97378120814915,559.57902496651934,557.18426872488953,554.78951248325984,552.39475624163003,550]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",{"$f":" $S$54*(L161+L262)","v":2769.7352460630232},2639.797316386353,2575.3202329793544,2510.8431495723557,2400.6082482466477,2290.3733469209396,2180.1384455952316,2069.9035442695235,1959.6686429438155,1849.4337416181072,1739.1988402923989,1628.9639389666909,1518.7290376409826,1408.4941363152739,1381.737283997265,1354.9804316792563,1328.2235793612474,1301.4667270432385,1274.7098747252296,1247.9530224072209,1221.196170089212,1194.4393177712032,1167.6824654531943,1140.9256131351847,1129.4437563922877,1117.9618996493907,1106.4800429064937,1094.998186163597,1083.5163294206995,1080.8130635365596,1078.1097976524197,1075.4065317682798,1072.7032658841397,1070]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",{"$f":" $S$54*(L162+L263)","v":2769.7352460630232},2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",{"$f":" $S$54*(L163+L264)","v":2769.7352460630232},2639.797316386353,2346.065977499999,2217.032348737499,2075.6522999932449,1934.2722512489904,1792.8922025047361,1651.5121537604821,1510.1321050162278,1368.7520562719735,1227.3720075277192,1085.991958783465,944.61191003921078,803.23186129495662,783.76227304954693,764.29268480413725,744.82309655872757,725.35350831331789,705.88392006790821,686.41433182249853,666.94474357708884,647.47515533167916,628.00556708626948,608.53597884086025,599.22353931431803,589.91109978777581,580.59866026123348,571.28622073469126,561.97378120814915,559.57902496651934,557.18426872488953,554.78951248325984,552.39475624163003,550]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",{"$f":" $S$54*(L164+L265)","v":2769.7352460630232},2639.797316386353,2575.3202329793544,2510.8431495723557,2400.6082482466477,2290.3733469209396,2180.1384455952316,2069.9035442695235,1959.6686429438155,1849.4337416181072,1739.1988402923989,1628.9639389666909,1518.7290376409826,1408.4941363152739,1381.737283997265,1354.9804316792563,1328.2235793612474,1301.4667270432385,1274.7098747252296,1247.9530224072209,1221.196170089212,1194.4393177712032,1167.6824654531943,1140.9256131351847,1129.4437563922877,1117.9618996493907,1106.4800429064937,1094.998186163597,1083.5163294206995,1080.8130635365596,1078.1097976524197,1075.4065317682798,1072.7032658841397,1070]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",{"$f":" $S$54*(L165+L266)","v":2769.7352460630232},2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Res PV - Seattle - Low",2769.7352460630232,2639.797316386353,2346.065977499999,2217.032348737499,2075.6522999932449,1934.2722512489904,1792.8922025047361,1651.5121537604821,1510.1321050162278,1368.7520562719735,1227.3720075277192,1085.991958783465,944.61191003921078,803.23186129495662,783.76227304954693,764.29268480413725,744.82309655872757,725.35350831331789,705.88392006790821,686.41433182249853,666.94474357708884,647.47515533167916,628.00556708626948,608.53597884086025,599.22353931431803,589.91109978777581,580.59866026123348,571.28622073469126,561.97378120814915,559.57902496651934,557.18426872488953,554.78951248325984,552.39475624163003,550]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",2769.7352460630232,2639.797316386353,2575.3202329793544,2510.8431495723557,2400.6082482466477,2290.3733469209396,2180.1384455952316,2069.9035442695235,1959.6686429438155,1849.4337416181072,1739.1988402923989,1628.9639389666909,1518.7290376409826,1408.4941363152739,1381.737283997265,1354.9804316792563,1328.2235793612474,1301.4667270432385,1274.7098747252296,1247.9530224072209,1221.196170089212,1194.4393177712032,1167.6824654531943,1140.9256131351847,1129.4437563922877,1117.9618996493907,1106.4800429064937,1094.998186163597,1083.5163294206995,1080.8130635365596,1078.1097976524197,1075.4065317682798,1072.7032658841397,1070]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",2769.7352460630232,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",{"$f":"L151","v":2769.7352460630232},{"$f":"M151","v":2639.797316386353},2346.065977499999,2217.032348737499,2075.6522999932449,1934.2722512489904,1792.8922025047361,1651.5121537604821,1510.1321050162278,1368.7520562719735,1227.3720075277192,1085.991958783465,944.61191003921078,803.23186129495662,783.76227304954693,764.29268480413725,744.82309655872757,725.35350831331789,705.88392006790821,686.41433182249853,666.94474357708884,647.47515533167916,628.00556708626948,608.53597884086025,599.22353931431803,589.91109978777581,580.59866026123348,571.28622073469126,561.97378120814915,559.57902496651934,557.18426872488953,554.78951248325984,552.39475624163003,550]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",{"$f":"L152","v":2769.7352460630232},2639.797316386353,2575.3202329793544,2510.8431495723557,2400.6082482466477,2290.3733469209396,2180.1384455952316,2069.9035442695235,1959.6686429438155,1849.4337416181072,1739.1988402923989,1628.9639389666909,1518.7290376409826,1408.4941363152739,1381.737283997265,1354.9804316792563,1328.2235793612474,1301.4667270432385,1274.7098747252296,1247.9530224072209,1221.196170089212,1194.4393177712032,1167.6824654531943,1140.9256131351847,1129.4437563922877,1117.9618996493907,1106.4800429064937,1094.998186163597,1083.5163294206995,1080.8130635365596,1078.1097976524197,1075.4065317682798,1072.7032658841397,1070]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",{"$f":"L153","v":2769.7352460630232},2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",{"$f":"L154","v":2769.7352460630232},2639.797316386353,2346.065977499999,2217.032348737499,2075.6522999932449,1934.2722512489904,1792.8922025047361,1651.5121537604821,1510.1321050162278,1368.7520562719735,1227.3720075277192,1085.991958783465,944.61191003921078,803.23186129495662,783.76227304954693,764.29268480413725,744.82309655872757,725.35350831331789,705.88392006790821,686.41433182249853,666.94474357708884,647.47515533167916,628.00556708626948,608.53597884086025,599.22353931431803,589.91109978777581,580.59866026123348,571.28622073469126,561.97378120814915,559.57902496651934,557.18426872488953,554.78951248325984,552.39475624163003,550]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",{"$f":"L155","v":2769.7352460630232},2639.797316386353,2575.3202329793544,2510.8431495723557,2400.6082482466477,2290.3733469209396,2180.1384455952316,2069.9035442695235,1959.6686429438155,1849.4337416181072,1739.1988402923989,1628.9639389666909,1518.7290376409826,1408.4941363152739,1381.737283997265,1354.9804316792563,1328.2235793612474,1301.4667270432385,1274.7098747252296,1247.9530224072209,1221.196170089212,1194.4393177712032,1167.6824654531943,1140.9256131351847,1129.4437563922877,1117.9618996493907,1106.4800429064937,1094.998186163597,1083.5163294206995,1080.8130635365596,1078.1097976524197,1075.4065317682798,1072.7032658841397,1070]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",{"$f":"L156","v":2769.7352460630232},2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",{"$f":"L157","v":2769.7352460630232},2639.797316386353,2346.065977499999,2217.032348737499,2075.6522999932449,1934.2722512489904,1792.8922025047361,1651.5121537604821,1510.1321050162278,1368.7520562719735,1227.3720075277192,1085.991958783465,944.61191003921078,803.23186129495662,783.76227304954693,764.29268480413725,744.82309655872757,725.35350831331789,705.88392006790821,686.41433182249853,666.94474357708884,647.47515533167916,628.00556708626948,608.53597884086025,599.22353931431803,589.91109978777581,580.59866026123348,571.28622073469126,561.97378120814915,559.57902496651934,557.18426872488953,554.78951248325984,552.39475624163003,550]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",{"$f":"L158","v":2769.7352460630232},2639.797316386353,2575.3202329793544,2510.8431495723557,2400.6082482466477,2290.3733469209396,2180.1384455952316,2069.9035442695235,1959.6686429438155,1849.4337416181072,1739.1988402923989,1628.9639389666909,1518.7290376409826,1408.4941363152739,1381.737283997265,1354.9804316792563,1328.2235793612474,1301.4667270432385,1274.7098747252296,1247.9530224072209,1221.196170089212,1194.4393177712032,1167.6824654531943,1140.9256131351847,1129.4437563922877,1117.9618996493907,1106.4800429064937,1094.998186163597,1083.5163294206995,1080.8130635365596,1078.1097976524197,1075.4065317682798,1072.7032658841397,1070]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",{"$f":"L159","v":2769.7352460630232},2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",{"$f":"L160","v":2769.7352460630232},2639.797316386353,2346.065977499999,2217.032348737499,2075.6522999932449,1934.2722512489904,1792.8922025047361,1651.5121537604821,1510.1321050162278,1368.7520562719735,1227.3720075277192,1085.991958783465,944.61191003921078,803.23186129495662,783.76227304954693,764.29268480413725,744.82309655872757,725.35350831331789,705.88392006790821,686.41433182249853,666.94474357708884,647.47515533167916,628.00556708626948,608.53597884086025,599.22353931431803,589.91109978777581,580.59866026123348,571.28622073469126,561.97378120814915,559.57902496651934,557.18426872488953,554.78951248325984,552.39475624163003,550]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",{"$f":"L161","v":2769.7352460630232},2639.797316386353,2575.3202329793544,2510.8431495723557,2400.6082482466477,2290.3733469209396,2180.1384455952316,2069.9035442695235,1959.6686429438155,1849.4337416181072,1739.1988402923989,1628.9639389666909,1518.7290376409826,1408.4941363152739,1381.737283997265,1354.9804316792563,1328.2235793612474,1301.4667270432385,1274.7098747252296,1247.9530224072209,1221.196170089212,1194.4393177712032,1167.6824654531943,1140.9256131351847,1129.4437563922877,1117.9618996493907,1106.4800429064937,1094.998186163597,1083.5163294206995,1080.8130635365596,1078.1097976524197,1075.4065317682798,1072.7032658841397,1070]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",{"$f":"L162","v":2769.7352460630232},2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353,2639.797316386353]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Res PV - Seattle - Low",23.427781782268116,21.475466633745775,18.768527819999992,17.736258789899995,16.605218399945961,15.474178009991924,14.34313762003789,13.212097230083856,12.081056840129822,10.95001645017579,9.818976060221754,8.68793567026772,7.5568952803136868,6.4258548903596528,6.2700981843963755,6.1143414784330981,5.9585847724698207,5.8028280665065433,5.6470713605432659,5.4913146545799894,5.335557948616712,5.1798012426534346,5.0240445366901572,4.8682878307268833,4.7937883145145452,4.7192887983022072,4.6447892820898691,4.570289765877531,4.4957902496651938,4.4766321997321548,4.4574741497991166,4.4383160998660784,4.4191580499330403,4.4000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",23.427781782268116,21.475466633745775,20.602561863834836,20.086745196578846,19.204865985973182,18.322986775367518,17.441107564761854,16.55922835415619,15.677349143550526,14.795469932944858,13.913590722339192,13.031711511733526,12.14983230112786,11.267953090522191,11.05389827197812,10.83984345343405,10.625788634889981,10.411733816345908,10.197678997801837,9.9836241792577667,9.769569360713696,9.555514542169627,9.3414597236255545,9.1274049050814767,9.0355500511383013,8.943695197195126,8.8518403432519506,8.7599854893087752,8.6681306353655962,8.6465045082924767,8.6248783812193572,8.6032522541462377,8.5816261270731182,8.56]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",23.427781782268116,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",{"$f":"L168","v":23.427781782268116},21.475466633745775,18.768527819999992,17.736258789899995,16.605218399945961,15.474178009991924,14.34313762003789,13.212097230083856,12.081056840129822,10.95001645017579,9.818976060221754,8.68793567026772,7.5568952803136868,6.4258548903596528,6.2700981843963755,6.1143414784330981,5.9585847724698207,5.8028280665065433,5.6470713605432659,5.4913146545799894,5.335557948616712,5.1798012426534346,5.0240445366901572,4.8682878307268833,4.7937883145145452,4.7192887983022072,4.6447892820898691,4.570289765877531,4.4957902496651938,4.4766321997321548,4.4574741497991166,4.4383160998660784,4.4191580499330403,4.4000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",{"$f":"L169","v":23.427781782268116},21.475466633745775,20.602561863834836,20.086745196578846,19.204865985973182,18.322986775367518,17.441107564761854,16.55922835415619,15.677349143550526,14.795469932944858,13.913590722339192,13.031711511733526,12.14983230112786,11.267953090522191,11.05389827197812,10.83984345343405,10.625788634889981,10.411733816345908,10.197678997801837,9.9836241792577667,9.769569360713696,9.555514542169627,9.3414597236255545,9.1274049050814767,9.0355500511383013,8.943695197195126,8.8518403432519506,8.7599854893087752,8.6681306353655962,8.6465045082924767,8.6248783812193572,8.6032522541462377,8.5816261270731182,8.56]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",{"$f":"L170","v":23.427781782268116},21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",{"$f":"L171","v":23.427781782268116},21.475466633745775,18.768527819999992,17.736258789899995,16.605218399945961,15.474178009991924,14.34313762003789,13.212097230083856,12.081056840129822,10.95001645017579,9.818976060221754,8.68793567026772,7.5568952803136868,6.4258548903596528,6.2700981843963755,6.1143414784330981,5.9585847724698207,5.8028280665065433,5.6470713605432659,5.4913146545799894,5.335557948616712,5.1798012426534346,5.0240445366901572,4.8682878307268833,4.7937883145145452,4.7192887983022072,4.6447892820898691,4.570289765877531,4.4957902496651938,4.4766321997321548,4.4574741497991166,4.4383160998660784,4.4191580499330403,4.4000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",{"$f":"L172","v":23.427781782268116},21.475466633745775,20.602561863834836,20.086745196578846,19.204865985973182,18.322986775367518,17.441107564761854,16.55922835415619,15.677349143550526,14.795469932944858,13.913590722339192,13.031711511733526,12.14983230112786,11.267953090522191,11.05389827197812,10.83984345343405,10.625788634889981,10.411733816345908,10.197678997801837,9.9836241792577667,9.769569360713696,9.555514542169627,9.3414597236255545,9.1274049050814767,9.0355500511383013,8.943695197195126,8.8518403432519506,8.7599854893087752,8.6681306353655962,8.6465045082924767,8.6248783812193572,8.6032522541462377,8.5816261270731182,8.56]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",{"$f":"L173","v":23.427781782268116},21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",{"$f":"L174","v":23.427781782268116},21.475466633745775,18.768527819999992,17.736258789899995,16.605218399945961,15.474178009991924,14.34313762003789,13.212097230083856,12.081056840129822,10.95001645017579,9.818976060221754,8.68793567026772,7.5568952803136868,6.4258548903596528,6.2700981843963755,6.1143414784330981,5.9585847724698207,5.8028280665065433,5.6470713605432659,5.4913146545799894,5.335557948616712,5.1798012426534346,5.0240445366901572,4.8682878307268833,4.7937883145145452,4.7192887983022072,4.6447892820898691,4.570289765877531,4.4957902496651938,4.4766321997321548,4.4574741497991166,4.4383160998660784,4.4191580499330403,4.4000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",{"$f":"L175","v":23.427781782268116},21.475466633745775,20.602561863834836,20.086745196578846,19.204865985973182,18.322986775367518,17.441107564761854,16.55922835415619,15.677349143550526,14.795469932944858,13.913590722339192,13.031711511733526,12.14983230112786,11.267953090522191,11.05389827197812,10.83984345343405,10.625788634889981,10.411733816345908,10.197678997801837,9.9836241792577667,9.769569360713696,9.555514542169627,9.3414597236255545,9.1274049050814767,9.0355500511383013,8.943695197195126,8.8518403432519506,8.7599854893087752,8.6681306353655962,8.6465045082924767,8.6248783812193572,8.6032522541462377,8.5816261270731182,8.56]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",{"$f":"L176","v":23.427781782268116},21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",{"$f":"L177","v":23.427781782268116},21.475466633745775,18.768527819999992,17.736258789899995,16.605218399945961,15.474178009991924,14.34313762003789,13.212097230083856,12.081056840129822,10.95001645017579,9.818976060221754,8.68793567026772,7.5568952803136868,6.4258548903596528,6.2700981843963755,6.1143414784330981,5.9585847724698207,5.8028280665065433,5.6470713605432659,5.4913146545799894,5.335557948616712,5.1798012426534346,5.0240445366901572,4.8682878307268833,4.7937883145145452,4.7192887983022072,4.6447892820898691,4.570289765877531,4.4957902496651938,4.4766321997321548,4.4574741497991166,4.4383160998660784,4.4191580499330403,4.4000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",{"$f":"L178","v":23.427781782268116},21.475466633745775,20.602561863834836,20.086745196578846,19.204865985973182,18.322986775367518,17.441107564761854,16.55922835415619,15.677349143550526,14.795469932944858,13.913590722339192,13.031711511733526,12.14983230112786,11.267953090522191,11.05389827197812,10.83984345343405,10.625788634889981,10.411733816345908,10.197678997801837,9.9836241792577667,9.769569360713696,9.555514542169627,9.3414597236255545,9.1274049050814767,9.0355500511383013,8.943695197195126,8.8518403432519506,8.7599854893087752,8.6681306353655962,8.6465045082924767,8.6248783812193572,8.6032522541462377,8.5816261270731182,8.56]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",{"$f":"L179","v":23.427781782268116},21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775,21.475466633745775]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Res PV - Seattle - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM653","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F654","v":3.73E-2},{"$f":"'WACC Calc'!G654","v":3.73E-2},{"$f":"'WACC Calc'!H654","v":3.73E-2},{"$f":"'WACC Calc'!I654","v":3.73E-2},{"$f":"'WACC Calc'!J654","v":3.73E-2},{"$f":"'WACC Calc'!K654","v":3.73E-2},{"$f":"'WACC Calc'!L654","v":3.73E-2},{"$f":"'WACC Calc'!M654","v":3.73E-2},{"$f":"'WACC Calc'!N654","v":3.73E-2},{"$f":"'WACC Calc'!O654","v":3.73E-2},{"$f":"'WACC Calc'!P654","v":3.73E-2},{"$f":"'WACC Calc'!Q654","v":3.73E-2},{"$f":"'WACC Calc'!R654","v":3.73E-2},{"$f":"'WACC Calc'!S654","v":3.73E-2},{"$f":"'WACC Calc'!T654","v":3.73E-2},{"$f":"'WACC Calc'!U654","v":3.73E-2},{"$f":"'WACC Calc'!V654","v":3.73E-2},{"$f":"'WACC Calc'!W654","v":3.73E-2},{"$f":"'WACC Calc'!X654","v":3.73E-2},{"$f":"'WACC Calc'!Y654","v":3.73E-2},{"$f":"'WACC Calc'!Z654","v":3.73E-2},{"$f":"'WACC Calc'!AA654","v":3.73E-2},{"$f":"'WACC Calc'!AB654","v":3.73E-2},{"$f":"'WACC Calc'!AC654","v":3.73E-2},{"$f":"'WACC Calc'!AD654","v":3.73E-2},{"$f":"'WACC Calc'!AE654","v":3.73E-2},{"$f":"'WACC Calc'!AF654","v":3.73E-2},{"$f":"'WACC Calc'!AG654","v":3.73E-2},{"$f":"'WACC Calc'!AH654","v":3.73E-2},{"$f":"'WACC Calc'!AI654","v":3.73E-2},{"$f":"'WACC Calc'!AJ654","v":3.73E-2},{"$f":"'WACC Calc'!AK654","v":3.73E-2},{"$f":"'WACC Calc'!AL654","v":3.73E-2},{"$f":"'WACC Calc'!AM654","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F655","v":3.73E-2},{"$f":"'WACC Calc'!G655","v":3.73E-2},{"$f":"'WACC Calc'!H655","v":3.73E-2},{"$f":"'WACC Calc'!I655","v":3.73E-2},{"$f":"'WACC Calc'!J655","v":3.73E-2},{"$f":"'WACC Calc'!K655","v":3.73E-2},{"$f":"'WACC Calc'!L655","v":3.73E-2},{"$f":"'WACC Calc'!M655","v":3.73E-2},{"$f":"'WACC Calc'!N655","v":3.73E-2},{"$f":"'WACC Calc'!O655","v":3.73E-2},{"$f":"'WACC Calc'!P655","v":3.73E-2},{"$f":"'WACC Calc'!Q655","v":3.73E-2},{"$f":"'WACC Calc'!R655","v":3.73E-2},{"$f":"'WACC Calc'!S655","v":3.73E-2},{"$f":"'WACC Calc'!T655","v":3.73E-2},{"$f":"'WACC Calc'!U655","v":3.73E-2},{"$f":"'WACC Calc'!V655","v":3.73E-2},{"$f":"'WACC Calc'!W655","v":3.73E-2},{"$f":"'WACC Calc'!X655","v":3.73E-2},{"$f":"'WACC Calc'!Y655","v":3.73E-2},{"$f":"'WACC Calc'!Z655","v":3.73E-2},{"$f":"'WACC Calc'!AA655","v":3.73E-2},{"$f":"'WACC Calc'!AB655","v":3.73E-2},{"$f":"'WACC Calc'!AC655","v":3.73E-2},{"$f":"'WACC Calc'!AD655","v":3.73E-2},{"$f":"'WACC Calc'!AE655","v":3.73E-2},{"$f":"'WACC Calc'!AF655","v":3.73E-2},{"$f":"'WACC Calc'!AG655","v":3.73E-2},{"$f":"'WACC Calc'!AH655","v":3.73E-2},{"$f":"'WACC Calc'!AI655","v":3.73E-2},{"$f":"'WACC Calc'!AJ655","v":3.73E-2},{"$f":"'WACC Calc'!AK655","v":3.73E-2},{"$f":"'WACC Calc'!AL655","v":3.73E-2},{"$f":"'WACC Calc'!AM655","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F656","v":3.73E-2},{"$f":"'WACC Calc'!G656","v":3.73E-2},{"$f":"'WACC Calc'!H656","v":3.73E-2},{"$f":"'WACC Calc'!I656","v":3.73E-2},{"$f":"'WACC Calc'!J656","v":3.73E-2},{"$f":"'WACC Calc'!K656","v":3.73E-2},{"$f":"'WACC Calc'!L656","v":3.73E-2},{"$f":"'WACC Calc'!M656","v":3.73E-2},{"$f":"'WACC Calc'!N656","v":3.73E-2},{"$f":"'WACC Calc'!O656","v":3.73E-2},{"$f":"'WACC Calc'!P656","v":3.73E-2},{"$f":"'WACC Calc'!Q656","v":3.73E-2},{"$f":"'WACC Calc'!R656","v":3.73E-2},{"$f":"'WACC Calc'!S656","v":3.73E-2},{"$f":"'WACC Calc'!T656","v":3.73E-2},{"$f":"'WACC Calc'!U656","v":3.73E-2},{"$f":"'WACC Calc'!V656","v":3.73E-2},{"$f":"'WACC Calc'!W656","v":3.73E-2},{"$f":"'WACC Calc'!X656","v":3.73E-2},{"$f":"'WACC Calc'!Y656","v":3.73E-2},{"$f":"'WACC Calc'!Z656","v":3.73E-2},{"$f":"'WACC Calc'!AA656","v":3.73E-2},{"$f":"'WACC Calc'!AB656","v":3.73E-2},{"$f":"'WACC Calc'!AC656","v":3.73E-2},{"$f":"'WACC Calc'!AD656","v":3.73E-2},{"$f":"'WACC Calc'!AE656","v":3.73E-2},{"$f":"'WACC Calc'!AF656","v":3.73E-2},{"$f":"'WACC Calc'!AG656","v":3.73E-2},{"$f":"'WACC Calc'!AH656","v":3.73E-2},{"$f":"'WACC Calc'!AI656","v":3.73E-2},{"$f":"'WACC Calc'!AJ656","v":3.73E-2},{"$f":"'WACC Calc'!AK656","v":3.73E-2},{"$f":"'WACC Calc'!AL656","v":3.73E-2},{"$f":"'WACC Calc'!AM656","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM657","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM658","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM659","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F660","v":3.73E-2},{"$f":"'WACC Calc'!G660","v":3.73E-2},{"$f":"'WACC Calc'!H660","v":3.73E-2},{"$f":"'WACC Calc'!I660","v":3.73E-2},{"$f":"'WACC Calc'!J660","v":3.73E-2},{"$f":"'WACC Calc'!K660","v":3.73E-2},{"$f":"'WACC Calc'!L660","v":3.73E-2},{"$f":"'WACC Calc'!M660","v":3.73E-2},{"$f":"'WACC Calc'!N660","v":3.73E-2},{"$f":"'WACC Calc'!O660","v":3.73E-2},{"$f":"'WACC Calc'!P660","v":3.73E-2},{"$f":"'WACC Calc'!Q660","v":3.73E-2},{"$f":"'WACC Calc'!R660","v":3.73E-2},{"$f":"'WACC Calc'!S660","v":3.73E-2},{"$f":"'WACC Calc'!T660","v":3.73E-2},{"$f":"'WACC Calc'!U660","v":3.73E-2},{"$f":"'WACC Calc'!V660","v":3.73E-2},{"$f":"'WACC Calc'!W660","v":3.73E-2},{"$f":"'WACC Calc'!X660","v":3.73E-2},{"$f":"'WACC Calc'!Y660","v":3.73E-2},{"$f":"'WACC Calc'!Z660","v":3.73E-2},{"$f":"'WACC Calc'!AA660","v":3.73E-2},{"$f":"'WACC Calc'!AB660","v":3.73E-2},{"$f":"'WACC Calc'!AC660","v":3.73E-2},{"$f":"'WACC Calc'!AD660","v":3.73E-2},{"$f":"'WACC Calc'!AE660","v":3.73E-2},{"$f":"'WACC Calc'!AF660","v":3.73E-2},{"$f":"'WACC Calc'!AG660","v":3.73E-2},{"$f":"'WACC Calc'!AH660","v":3.73E-2},{"$f":"'WACC Calc'!AI660","v":3.73E-2},{"$f":"'WACC Calc'!AJ660","v":3.73E-2},{"$f":"'WACC Calc'!AK660","v":3.73E-2},{"$f":"'WACC Calc'!AL660","v":3.73E-2},{"$f":"'WACC Calc'!AM660","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM661","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM662","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM663","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM664","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM665","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM666","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F667","v":0.6},{"$f":"'WACC Calc'!G667","v":0.60769230769230764},{"$f":"'WACC Calc'!H667","v":0.61538461538461531},{"$f":"'WACC Calc'!I667","v":0.62307692307692297},{"$f":"'WACC Calc'!J667","v":0.63076923076923064},{"$f":"'WACC Calc'!K667","v":0.6384615384615383},{"$f":"'WACC Calc'!L667","v":0.64615384615384597},{"$f":"'WACC Calc'!M667","v":0.65384615384615363},{"$f":"'WACC Calc'!N667","v":0.6615384615384613},{"$f":"'WACC Calc'!O667","v":0.66923076923076896},{"$f":"'WACC Calc'!P667","v":0.67692307692307663},{"$f":"'WACC Calc'!Q667","v":0.68461538461538429},{"$f":"'WACC Calc'!R667","v":0.69230769230769196},{"$f":"'WACC Calc'!S667","v":0.7},{"$f":"'WACC Calc'!T667","v":0.7},{"$f":"'WACC Calc'!U667","v":0.7},{"$f":"'WACC Calc'!V667","v":0.7},{"$f":"'WACC Calc'!W667","v":0.7},{"$f":"'WACC Calc'!X667","v":0.7},{"$f":"'WACC Calc'!Y667","v":0.7},{"$f":"'WACC Calc'!Z667","v":0.7},{"$f":"'WACC Calc'!AA667","v":0.7},{"$f":"'WACC Calc'!AB667","v":0.7},{"$f":"'WACC Calc'!AC667","v":0.7},{"$f":"'WACC Calc'!AD667","v":0.7},{"$f":"'WACC Calc'!AE667","v":0.7},{"$f":"'WACC Calc'!AF667","v":0.7},{"$f":"'WACC Calc'!AG667","v":0.7},{"$f":"'WACC Calc'!AH667","v":0.7},{"$f":"'WACC Calc'!AI667","v":0.7},{"$f":"'WACC Calc'!AJ667","v":0.7},{"$f":"'WACC Calc'!AK667","v":0.7},{"$f":"'WACC Calc'!AL667","v":0.7},{"$f":"'WACC Calc'!AM667","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F668","v":0.6},{"$f":"'WACC Calc'!G668","v":0.60384615384615381},{"$f":"'WACC Calc'!H668","v":0.60769230769230764},{"$f":"'WACC Calc'!I668","v":0.61153846153846148},{"$f":"'WACC Calc'!J668","v":0.61538461538461531},{"$f":"'WACC Calc'!K668","v":0.61923076923076914},{"$f":"'WACC Calc'!L668","v":0.62307692307692297},{"$f":"'WACC Calc'!M668","v":0.62692307692307681},{"$f":"'WACC Calc'!N668","v":0.63076923076923064},{"$f":"'WACC Calc'!O668","v":0.63461538461538447},{"$f":"'WACC Calc'!P668","v":0.6384615384615383},{"$f":"'WACC Calc'!Q668","v":0.64230769230769214},{"$f":"'WACC Calc'!R668","v":0.64615384615384597},{"$f":"'WACC Calc'!S668","v":0.65},{"$f":"'WACC Calc'!T668","v":0.65},{"$f":"'WACC Calc'!U668","v":0.65},{"$f":"'WACC Calc'!V668","v":0.65},{"$f":"'WACC Calc'!W668","v":0.65},{"$f":"'WACC Calc'!X668","v":0.65},{"$f":"'WACC Calc'!Y668","v":0.65},{"$f":"'WACC Calc'!Z668","v":0.65},{"$f":"'WACC Calc'!AA668","v":0.65},{"$f":"'WACC Calc'!AB668","v":0.65},{"$f":"'WACC Calc'!AC668","v":0.65},{"$f":"'WACC Calc'!AD668","v":0.65},{"$f":"'WACC Calc'!AE668","v":0.65},{"$f":"'WACC Calc'!AF668","v":0.65},{"$f":"'WACC Calc'!AG668","v":0.65},{"$f":"'WACC Calc'!AH668","v":0.65},{"$f":"'WACC Calc'!AI668","v":0.65},{"$f":"'WACC Calc'!AJ668","v":0.65},{"$f":"'WACC Calc'!AK668","v":0.65},{"$f":"'WACC Calc'!AL668","v":0.65},{"$f":"'WACC Calc'!AM668","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F669","v":0.6},{"$f":"'WACC Calc'!G669","v":0.6},{"$f":"'WACC Calc'!H669","v":0.6},{"$f":"'WACC Calc'!I669","v":0.6},{"$f":"'WACC Calc'!J669","v":0.6},{"$f":"'WACC Calc'!K669","v":0.6},{"$f":"'WACC Calc'!L669","v":0.6},{"$f":"'WACC Calc'!M669","v":0.6},{"$f":"'WACC Calc'!N669","v":0.6},{"$f":"'WACC Calc'!O669","v":0.6},{"$f":"'WACC Calc'!P669","v":0.6},{"$f":"'WACC Calc'!Q669","v":0.6},{"$f":"'WACC Calc'!R669","v":0.6},{"$f":"'WACC Calc'!S669","v":0.6},{"$f":"'WACC Calc'!T669","v":0.6},{"$f":"'WACC Calc'!U669","v":0.6},{"$f":"'WACC Calc'!V669","v":0.6},{"$f":"'WACC Calc'!W669","v":0.6},{"$f":"'WACC Calc'!X669","v":0.6},{"$f":"'WACC Calc'!Y669","v":0.6},{"$f":"'WACC Calc'!Z669","v":0.6},{"$f":"'WACC Calc'!AA669","v":0.6},{"$f":"'WACC Calc'!AB669","v":0.6},{"$f":"'WACC Calc'!AC669","v":0.6},{"$f":"'WACC Calc'!AD669","v":0.6},{"$f":"'WACC Calc'!AE669","v":0.6},{"$f":"'WACC Calc'!AF669","v":0.6},{"$f":"'WACC Calc'!AG669","v":0.6},{"$f":"'WACC Calc'!AH669","v":0.6},{"$f":"'WACC Calc'!AI669","v":0.6},{"$f":"'WACC Calc'!AJ669","v":0.6},{"$f":"'WACC Calc'!AK669","v":0.6},{"$f":"'WACC Calc'!AL669","v":0.6},{"$f":"'WACC Calc'!AM669","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F670","v":0.25740000000000002},{"$f":"'WACC Calc'!G670","v":0.25740000000000002},{"$f":"'WACC Calc'!H670","v":0.25740000000000002},{"$f":"'WACC Calc'!I670","v":0.25740000000000002},{"$f":"'WACC Calc'!J670","v":0.25740000000000002},{"$f":"'WACC Calc'!K670","v":0.25740000000000002},{"$f":"'WACC Calc'!L670","v":0.25740000000000002},{"$f":"'WACC Calc'!M670","v":0.25740000000000002},{"$f":"'WACC Calc'!N670","v":0.25740000000000002},{"$f":"'WACC Calc'!O670","v":0.25740000000000002},{"$f":"'WACC Calc'!P670","v":0.25740000000000002},{"$f":"'WACC Calc'!Q670","v":0.25740000000000002},{"$f":"'WACC Calc'!R670","v":0.25740000000000002},{"$f":"'WACC Calc'!S670","v":0.25740000000000002},{"$f":"'WACC Calc'!T670","v":0.25740000000000002},{"$f":"'WACC Calc'!U670","v":0.25740000000000002},{"$f":"'WACC Calc'!V670","v":0.25740000000000002},{"$f":"'WACC Calc'!W670","v":0.25740000000000002},{"$f":"'WACC Calc'!X670","v":0.25740000000000002},{"$f":"'WACC Calc'!Y670","v":0.25740000000000002},{"$f":"'WACC Calc'!Z670","v":0.25740000000000002},{"$f":"'WACC Calc'!AA670","v":0.25740000000000002},{"$f":"'WACC Calc'!AB670","v":0.25740000000000002},{"$f":"'WACC Calc'!AC670","v":0.25740000000000002},{"$f":"'WACC Calc'!AD670","v":0.25740000000000002},{"$f":"'WACC Calc'!AE670","v":0.25740000000000002},{"$f":"'WACC Calc'!AF670","v":0.25740000000000002},{"$f":"'WACC Calc'!AG670","v":0.25740000000000002},{"$f":"'WACC Calc'!AH670","v":0.25740000000000002},{"$f":"'WACC Calc'!AI670","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ670","v":0.25740000000000002},{"$f":"'WACC Calc'!AK670","v":0.25740000000000002},{"$f":"'WACC Calc'!AL670","v":0.25740000000000002},{"$f":"'WACC Calc'!AM670","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F671","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G671","v":5.2257841692307697E-2},{"$f":"'WACC Calc'!H671","v":5.1776295384615388E-2},{"$f":"'WACC Calc'!I671","v":5.129474907692308E-2},{"$f":"'WACC Calc'!J671","v":5.0813202769230778E-2},{"$f":"'WACC Calc'!K671","v":5.0331656461538476E-2},{"$f":"'WACC Calc'!L671","v":4.9850110153846161E-2},{"$f":"'WACC Calc'!M671","v":4.936856384615386E-2},{"$f":"'WACC Calc'!N671","v":4.8887017538461558E-2},{"$f":"'WACC Calc'!O671","v":4.8405471230769249E-2},{"$f":"'WACC Calc'!P671","v":4.7923924923076941E-2},{"$f":"'WACC Calc'!Q671","v":4.7442378615384632E-2},{"$f":"'WACC Calc'!R671","v":4.6960832307692331E-2},{"$f":"'WACC Calc'!S671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!T671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM671","v":4.6479286000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F672","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G672","v":5.2498614846153847E-2},{"$f":"'WACC Calc'!H672","v":5.2257841692307697E-2},{"$f":"'WACC Calc'!I672","v":5.2017068538461546E-2},{"$f":"'WACC Calc'!J672","v":5.1776295384615388E-2},{"$f":"'WACC Calc'!K672","v":5.1535522230769237E-2},{"$f":"'WACC Calc'!L672","v":5.129474907692308E-2},{"$f":"'WACC Calc'!M672","v":5.1053975923076936E-2},{"$f":"'WACC Calc'!N672","v":5.0813202769230778E-2},{"$f":"'WACC Calc'!O672","v":5.057242961538462E-2},{"$f":"'WACC Calc'!P672","v":5.0331656461538476E-2},{"$f":"'WACC Calc'!Q672","v":5.0090883307692319E-2},{"$f":"'WACC Calc'!R672","v":4.9850110153846161E-2},{"$f":"'WACC Calc'!S672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!T672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM672","v":4.9609337000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM673","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F674","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G674","v":2.6593016285178184E-2},{"$f":"'WACC Calc'!H674","v":2.6123215009381084E-2},{"$f":"'WACC Calc'!I674","v":2.5653413733583541E-2},{"$f":"'WACC Calc'!J674","v":2.518361245778622E-2},{"$f":"'WACC Calc'!K674","v":2.4713811181988676E-2},{"$f":"'WACC Calc'!L674","v":2.4244009906191577E-2},{"$f":"'WACC Calc'!M674","v":2.3774208630394034E-2},{"$f":"'WACC Calc'!N674","v":2.3304407354596712E-2},{"$f":"'WACC Calc'!O674","v":2.2834606078799391E-2},{"$f":"'WACC Calc'!P674","v":2.236480480300207E-2},{"$f":"'WACC Calc'!Q674","v":2.1895003527204526E-2},{"$f":"'WACC Calc'!R674","v":2.1425202251407427E-2},{"$f":"'WACC Calc'!S674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!T674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM674","v":2.0955400975609884E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F675","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G675","v":2.6827916923077177E-2},{"$f":"'WACC Calc'!H675","v":2.6593016285178184E-2},{"$f":"'WACC Calc'!I675","v":2.6358115647279634E-2},{"$f":"'WACC Calc'!J675","v":2.6123215009381084E-2},{"$f":"'WACC Calc'!K675","v":2.5888314371482313E-2},{"$f":"'WACC Calc'!L675","v":2.5653413733583541E-2},{"$f":"'WACC Calc'!M675","v":2.5418513095684991E-2},{"$f":"'WACC Calc'!N675","v":2.518361245778622E-2},{"$f":"'WACC Calc'!O675","v":2.494871181988767E-2},{"$f":"'WACC Calc'!P675","v":2.4713811181988676E-2},{"$f":"'WACC Calc'!Q675","v":2.4478910544090127E-2},{"$f":"'WACC Calc'!R675","v":2.4244009906191577E-2},{"$f":"'WACC Calc'!S675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!T675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM675","v":2.4009109268292583E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM676","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L221 / (1 - (1 / (1 + L221)^$S$37))","v":6.7096778007694757E-2},{"$f":" M221 / (1 - (1 / (1 + M221)^$S$37))","v":6.6735221970420255E-2},6.6374519744718946E-2,6.6014675343801607E-2,6.5655692772963112E-2,6.5297576029194129E-2,6.4940329100789992E-2,6.4583955966957957E-2,6.4228460597420975E-2,6.3873846952020669E-2,6.3520118980317786E-2,6.316728062118987E-2,6.2815335802427888E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L222 / (1 - (1 / (1 + L222)^$S$37))","v":6.7096778007694757E-2},6.6915893513735045E-2,6.6735221970420255E-2,6.6554763880116316E-2,6.6374519744718946E-2,6.6194490065641334E-2,6.6014675343801607E-2,6.583507607961131E-2,6.5655692772963112E-2,6.5476525923218024E-2,6.5297576029194129E-2,6.5118843589153402E-2,6.4940329100789992E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L224 / (1 - (1 / (1 + L224)^$S$37))","v":4.9101401138875428E-2},4.8798225012574352E-2,4.8496045342036283E-2,4.8194864926303822E-2,4.7894686537025888E-2,4.7595512918091915E-2,4.7297346785271151E-2,4.700019082585024E-2,4.670404769827656E-2,4.6408920031799993E-2,4.6114810426118681E-2,4.5821721451025893E-2,4.5529655646060735E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L225 / (1 - (1 / (1 + L225)^$S$37))","v":4.9101401138875428E-2},4.8949688694754918E-2,4.8798225012574352E-2,4.8647010444757048E-2,4.8496045342036283E-2,4.8345330053444914E-2,4.8194864926303822E-2,4.8044650306210246E-2,4.7894686537025888E-2,4.7744973960867076E-2,4.7595512918091915E-2,4.7446303747290267E-2,4.7297346785271151E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Res PV - Seattle - Low",{"$f":"L221","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",{"$f":"L222","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",{"$f":"L223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",{"$f":"L221","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",{"$f":"L222","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",{"$f":"L223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",{"$f":"L221","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",{"$f":"L222","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",{"$f":"L223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",{"$f":"L221","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",{"$f":"L222","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",{"$f":"L223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",{"$f":"L221","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",{"$f":"L222","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",{"$f":"L223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Res PV - Seattle - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Res PV - Seattle - Low",{"$f":" ((L230 * L294 * $S$54 * (L151 * 1 + L252) +L168) * 1000 / (L100 * 8760)) + L185 + 0","v":150.24281258715897},141.41368968991682,124.50196635278431,116.81904396768,108.59200953789463,100.47512245438672,92.467441535081363,84.568029764224462,76.77595428512133,69.090286393203428,61.510101529426315,54.034479273989447,46.662503340373391,39.393261569684981,38.383972363107659,37.377537665308566,36.373945383548502,35.373183493297653,34.375240037755269,33.380103127373552,32.387760939385394,31.398201717336232,30.411413770619763,29.427385474017559,28.936595518061058,28.447174277022725,27.959116033267456,27.472415100962131,26.987065825854827,26.834802439495018,26.682960745195842,26.531538993571292,26.380535444898381,26.229948369050508]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",{"$f":" ((L231 * L295 * $S$54 * (L152 * 1 + L253) +L169) * 1000 / (L101 * 8760)) + L186 + 0","v":150.24281258715897},141.92721415649461,137.66522664261404,133.75227052428531,127.43549026134954,121.16072357238539,114.92779798005721,108.73654132813213,102.58678178152638,96.478347826362352,90.411068270026121,84.384772241236888,78.399289190118111,72.454448888279288,71.032574410135936,69.612518101951935,68.194276478578118,66.777846063766859,65.363223390143858,63.950404999179717,62.53938744116175,61.130167275165967,59.722741069029105,58.31710539932071,57.693524416824502,57.070735749968286,56.448737889648513,55.827529330591702,55.207108571342204,55.0344756925344,54.862061464763258,54.689865472887533,54.517887302816263,54.346126541505612]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",{"$f":" ((L232 * L296 * $S$54 * (L153 * 1 + L254) +L170) * 1000 / (L102 * 8760)) + L187 + 0","v":150.24281258715897},142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331,142.42040588622331]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",{"$f":" ((L230 * L294 * $S$54 * (L154 * 1 + L255) +L171) * 1000 / (L103 * 8760)) + L188 + 0","v":127.86770427556138},120.35347010890388,105.96034739490996,99.421614322799115,92.419801807325925,85.511732799831705,78.696606285018916,71.973624793436088,65.341994395297704,58.800924694583564,52.349628823420019,45.98732343673489,39.713228707182822,33.526568320332572,32.667588835238881,31.811038747452262,30.956907765160604,30.105185654602987,29.255862239660932,28.408927401453155,27.564371077933703,26.722183263493445,25.882354008564985,25.044873419230829,24.627175002454614,24.210641462928628,23.795267934524102,23.381049578178072,22.967981581705519,22.838394220261808,22.709165749834415,22.580294681566951,22.451779534826954,22.323618837149311]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",{"$f":" ((L231 * L295 * $S$54 * (L155 * 1 + L256) +L172) * 1000 / (L104 * 8760)) + L189 + 0","v":127.86770427556138},120.79051726942978,117.16325184709974,113.83303786104671,108.45699240019512,103.11670358659777,97.812024629332853,92.542809010760777,87.308910486563406,82.110183085792784,76.946481110919947,71.817659137894196,66.723572016203477,61.664074868944027,60.45395491606623,59.245382359797169,58.038354234018108,56.832867580186139,55.628919447310288,54.42650689192714,53.225626978077031,52.026276777280096,50.828453368512498,49.632153838182646,49.101440473006321,48.571401426822035,48.042035415271499,47.51334115725605,46.985317374926282,46.83839407446672,46.691656862150822,46.545105384662826,46.398739289580789,46.252558225373704]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",{"$f":" ((L232 * L296 * $S$54 * (L156 * 1 + L257) +L173) * 1000 / (L105 * 8760)) + L190 + 0","v":127.86770427556138},121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275,121.21025977266275]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",{"$f":" ((L230 * L294 * $S$54 * (L157 * 1 + L258) +L174) * 1000 / (L106 * 8760)) + L191 + 0","v":116.65643381043098},109.80103771440288,96.669884881690692,90.70445923999047,84.316556345416856,78.014177652561401,71.796592378083929,65.663072973595177,59.612895120018663,53.645337722207366,47.759682903817591,41.955216002432572,36.231225564932778,30.587003343105117,29.803338038288178,29.02188912444938,28.24264721214902,27.465602964908747,26.690747098838639,25.918070382267477,25.147563635376127,24.379217729833982,23.613023588438494,22.848972184757724,22.467897010338646,22.087884578279802,21.708930449108117,21.331030208043249,20.954179464826161,20.835954151103881,20.718056261310316,20.600484437130035,20.483237327750455,20.36631358981019]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",{"$f":" ((L231 * L295 * $S$54 * (L158 * 1 + L259) +L175) * 1000 / (L107 * 8760)) + L192 + 0","v":116.65643381043098},110.19976516042045,106.89053355224978,103.85230830499459,98.947627369187998,94.075567985299699,89.235996232840918,84.428778440644066,79.653781186898598,74.910871299195364,70.199915854571245,65.520782179563085,60.873337850262956,56.257450692381603,55.153432449578503,54.050825929704892,52.949628426707363,51.849837241444142,50.751449681663203,49.65446306198011,48.558874703856233,47.464681935576948,46.371882092229875,45.2804725156833,44.796291393422884,44.312725466760995,43.829773563950141,43.347434516216708,42.865707157751423,42.731665897118987,42.597794408668975,42.464092370063845,42.330559459781576,42.19719535711296]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",{"$f":" ((L232 * L296 * $S$54 * (L159 * 1 + L260) +L176) * 1000 / (L108 * 8760)) + L193 + 0","v":116.65643381043098},110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092,110.58270519851092]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",{"$f":" ((L230 * L294 * $S$54 * (L160 * 1 + L261) +L177) * 1000 / (L109 * 8760)) + L194 + 0","v":103.82263328632905},97.721424363149922,86.034877632321297,80.725730262005186,75.040583905056479,69.431552919905656,63.897986919357869,58.439238395280505,53.054662713585209,47.743618109436831,42.505465682691209,37.339569393555337,32.245296058466835,27.22201534618635,26.524563924917608,25.829085061357222,25.135570399032066,24.444011628603882,23.754400487537399,23.066728759771287,22.380988275391847,21.697170910309477,21.015268585937857,20.335273268875788,19.996121566771404,19.657915690857138,19.320651690062572,18.984325635293487,18.648933619279287,18.543714704292597,18.438787192131887,18.334149873914956,18.229801547437063,18.125741017124888]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",{"$f":" ((L231 * L295 * $S$54 * (L161 * 1 + L262) +L178) * 1000 / (L110 * 8760)) + L195 + 0","v":103.82263328632905},98.076286345956177,95.131115398308779,92.427136411606384,88.062037346327372,83.725971016847083,79.41881823575909,75.14046003754936,70.890777678628169,66.669652637369737,62.47696661415177,58.31260153140358,54.176439533655177,50.068362987593801,49.085801825555997,48.104497077650038,47.124446335525334,46.145647196982573,45.168097265954202,44.191794152484746,43.216735472711392,42.242918848844596,41.27034190914874,40.299002287922889,39.86808770002888,39.437720627817797,39.007900028450372,38.578624861734035,38.149894090114465,38.030599198325703,37.911455401461254,37.792462412645115,37.673619945727069,37.554927715280371]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",{"$f":" ((L232 * L296 * $S$54 * (L162 * 1 + L263) +L179) * 1000 / (L111 * 8760)) + L196 + 0","v":103.82263328632905},98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601,98.417097751265601]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",{"$f":" ((L230 * L294 * $S$54 * (L163 * 1 + L264) +L180) * 1000 / (L112 * 8760)) + L197 + 0","v":90.863823332704314},85.524147848046127,75.296278606944625,70.649802078331902,65.674257557382305,60.765327930286062,55.922443989103648,51.145039045602395,46.432548926864847,41.784411971095736,37.200069023629169,32.678963433130505,28.220541047990142,23.824250212903642,23.213852453577584,22.605181043598023,21.998228669520156,21.392988059150827,20.789451981258065,20.18761324528311,19.587464701054834,18.988999238506587,18.39220978739543,17.79708931702368,17.500269448681379,17.204277351520783,16.909109567631472,16.614762658336236,16.321233204057531,16.229147378452989,16.137316583703093,16.045739761814456,15.954415860637706,15.863343833827171]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",{"$f":" ((L231 * L295 * $S$54 * (L164 * 1 + L265) +L181) * 1000 / (L113 * 8760)) + L198 + 0","v":90.863823332704314},85.834717089959653,83.2571529866334,80.890676032947596,77.070414710896415,73.275562351158939,69.506014642920661,65.761667469563548,62.042416908694086,58.348159232177764,54.678790906173838,51.034208591177411,47.414309142062358,43.818989608130849,42.959068596546025,42.100247177488335,41.242523243209831,40.385894691346053,39.530359424898947,38.675915352219675,37.822560386991569,36.970292448213179,36.119109460181392,35.269009352474491,34.891880149077167,34.515230122201473,34.139058359172019,33.763363949629756,33.388145985524581,33.283741101648303,33.179468453509791,33.075327790039992,32.971318860805042,32.867441416004283]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",{"$f":" ((L232 * L296 * $S$54 * (L165 * 1 + L266) +L182) * 1000 / (L114 * 8760)) + L199 + 0","v":90.863823332704314},86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424,86.132989502646424]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Low",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Mid",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Constant",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$298:$I$303,L298:L303)","v":0.86848872861724324},0.86955821562559454,0.87062988737781755,0.87170374984991805,0.8727798090379727,0.87385807095820855,0.87493854164708185,0.87602122716135911,0.877106133578196,0.87819326699521738,0.87928263353060099,0.88037423932315373,0.88146809053239727,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$298:$I$303,L305:L310)","v":0.86848872861724324},0.86902319940115313,0.86955821562559454,0.87009377803569121,0.87062988737781755,0.87116654439959984,0.87170374984991805,0.8722415044789098,0.8727798090379727,0.87331866427976435,0.87385807095820855,0.87439802982849446,0.87493854164708185,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$298:$I$303,L312:L317)","v":0.86848872861724324},0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$220*L291*(1-L$290/2)-L$290)/(1-L$220)","v":1.0455844347615428},1.0452137291919903,1.0448422663465524,1.0444700441538259,1.0440970605354509,1.043723313406083,1.0433488006733656,1.0429735202379022,1.0425974699932297,1.0422206478257894,1.0418430516148982,1.0414646792327233,1.0410855285442513,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$220*L292*(1-L$290/2)-L$290)/(1-L$220)","v":1.0455844347615428},1.0453991765070607,1.0452137291919903,1.0450280925580571,1.0448422663465524,1.0446562502983343,1.0444700441538259,1.0442836476530146,1.0440970605354509,1.0439102825402489,1.043723313406083,1.0435361528711899,1.0433488006733656,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",{"$f":"(1-L$220*L293*(1-L$290/2)-L$290)/(1-L$220)","v":1.0455844347615428},1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428]
[null,null,null,null,null,null,null,null,null,null,"Year (Low)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$224)*(1+L$203))^$K298","v":0.94990271229407064},0.95033741767296953,0.95077252110375632,0.95120802313341535,0.95164392430993294,0.9520802251823004,0.95251692630051621,0.95295402821558917,0.95339153147953914,0.95382943664540021,0.95426774426722361,0.95470645490007888,0.95514556910005677,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217]
[null,null,null,null,null,null,null,null,0.32,null,2,{"$f":"1/((1+L$224)*(1+L$203))^$K299","v":0.90231516282363189},0.90314120742932813,0.9039683868859929,0.90479670327338013,0.90562615867600937,0.90645675518317981,0.90728849488898322,0.908121379892318,0.90895541229690102,0.90979059421128139,0.91062692774885523,0.91146441502787634,0.91230305817147128,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393]
[null,null,null,null,null,null,null,null,0.192,null,3,0.85711162051023382,0.85828888286243543,0.85946830219769133,0.86064988345830329,0.86183363160016757,0.86301955159281918,0.86420764841947595,0.86539792707708374,0.86659039257635839,0.86778504994183048,0.86898190421189214,0.87018096043883808,0.87138222368891216,0.87258569904235439,0.87258569904235439,0.87258569904235439,{"$f":"1/((1+AB$224)*(1+AB$203))^$K300","v":0.87258569904235439},0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439]
[null,null,null,null,null,null,null,null,0.1152,null,4,{"$f":"1/((1+L$224)*(1+L$203))^$K301","v":0.81417265306143727},0.81566404055690467,0.81715884448926412,0.81865707425437706,0.82015873927826444,0.82166384901721901,0.82317241295791643,0.82468444061752777,0.82619994154382925,0.82771892531531643,0.82924140154131876,0.83076737986210891,0.83229686994901897,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.77338481141871873,0.77515605799154919,0.77693217471729004,0.77871317722569167,0.78049908120385458,0.78228990239646956,0.78408565660605389,0.78588635969319298,0.78769202757677703,0.7895026762342443,0.79131832170182526,0.79313898007478123,0.7949646675076516,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.73464033001367912,0.73665980644524742,0.738685762482582,0.74071822189679115,0.74275720855713323,0.74480274643147049,0.74685485958672049,0.74891357218931376,0.75097890850564686,0.75305089290254501,0.75512954984772596,0.7572149039102587,0.75930697976103334,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$225)*(1+L$203))^$K305","v":0.94990271229407064},0.95012001526118139,0.95033741767296953,0.95055491959771388,0.95077252110375632,0.95099022225950136,0.95120802313341535,0.95142592379402835,0.95164392430993294,0.95186202474978399,0.9520802251823004,0.95229852567626294,0.95251692630051621,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$225)*(1+L$203))^$K306","v":0.90231516282363189},0.90272804339990742,0.90314120742932813,0.90355465517141642,0.9039683868859929,0.90438240283317572,0.90479670327338013,0.90521128846732024,0.90562615867600937,0.9060413141607585,0.90645675518317981,0.906872482005184,0.90728849488898322,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048]
[null,null,null,null,null,null,null,null,null,null,3,0.85711162051023382,0.85769998237181644,0.85828888286243543,0.85887832259860575,0.85946830219769133,0.86005882227790353,0.86064988345830329,0.86124148635880282,0.86183363160016757,0.86242631980401474,0.86301955159281918,0.86361332758991005,0.86420764841947595,0.86480251470656533,0.86480251470656533,0.86480251470656533,{"$f":"1/((1+AB$225)*(1+AB$203))^$K307","v":0.86480251470656533},0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$225)*(1+L$203))^$K308","v":0.81417265306143727},0.81491792034062505,0.81566404055690467,0.81641101488193724,0.81715884448926412,0.81790753055430854,0.81865707425437706,0.81940747676866599,0.82015873927826444,0.82091086296615423,0.82166384901721901,0.82241769861824288,0.82317241295791643,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414]
[null,null,null,null,null,null,null,null,null,null,5,0.77338481141871873,0.77426982691064494,0.77515605799154919,0.77604350660978783,0.77693217471729004,0.7778220642695618,0.77871317722569167,0.77960551554836188,0.78049908120385458,0.78139387616205602,0.78228990239646956,0.78318716188421778,0.78408565660605389,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689]
[null,null,null,null,null,null,null,null,null,null,6,0.73464033001367912,0.73564925976061402,0.73665980644524742,0.73767197302979504,0.738685762482582,0.73970117777805466,0.74071822189679115,0.74173689782551988,0.74275720855713323,0.74377915709069675,0.74480274643147049,0.74582797959091729,0.74685485958672049,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$226)*(1+L$203))^$K312","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$226)*(1+L$203))^$K313","v":0.90231516282363189},0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,null,null,3,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,{"$f":"1/((1+AB$226)*(1+AB$203))^$K314","v":0.85711162051023382},0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$226)*(1+L$203))^$K315","v":0.81417265306143727},0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,null,null,5,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,null,null,6,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[null,null,null,null,null,null,null,null,null,"Tariff Schedule","($/Wdc)",0,0.1,0.1,0.09,0.06,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016). Rooftop Solar Photovoltaic Technical Potential in the United States: A Detailed Assessment. NREL TP-6A20-65298"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Fu, R., D. Feldman, and R. Margolis. 2018. U.S. Photovoltaic (PV) Prices and Cost Breakdowns: Q1 2018 Benchmarks for Residential, Commercial, and Utility-Scale Systems. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Fu, R., D. Feldman, and R. Margolis. 2018. U.S. Photovoltaic (PV) Prices and Cost Breakdowns: Q1 2018 Benchmarks for Residential, Commercial, and Utility-Scale Systems. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Literature review of Residential PV capital cost projections.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"The ratio between O&M costs to CAPEX from: Fu, R., D. Feldman, and R. Margolis. 2018. U.S. Photovoltaic (PV) Prices and Cost Breakdowns: Q1 2018 Benchmarks for Residential, Commercial, and Utility-Scale Systems. Golden, CO: National Renewable Energy Laboratory.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"X"]

{"sheet":"Solar - CSP","index":7,"n_rows":830,"n_cols":46,"rows_kept":830,"cut":false,"hidden":false,"merged":[[40,14,40,17],[48,14,48,17],[40,24,40,26],[43,24,43,26],[0,0,0,9],[11,7,79,7],[11,9,19,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,14,14,19],[21,9,29,9],[28,14,28,15],[29,14,29,15],[30,14,30,15],[31,9,39,9],[32,14,32,18],[33,14,33,17],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[27,14,27,16],[39,14,39,17],[71,9,79,9],[82,7,90,7],[82,9,90,9],[93,7,121,7],[93,9,101,9],[103,9,111,9],[113,9,121,9],[49,14,49,17],[51,9,59,9],[51,16,51,17],[60,13,60,19],[61,9,69,9],[61,14,61,19],[62,14,62,19],[63,14,63,19],[50,12,50,14],[41,9,49,9],[41,14,41,17],[42,14,42,17],[43,14,43,17],[44,14,44,17],[45,14,45,17],[46,14,46,17],[47,14,47,17],[600,5,600,8],[296,9,322,9],[325,9,351,9],[354,9,380,9],[383,9,409,9],[412,9,438,9],[474,9,500,9],[124,7,142,7],[124,9,132,9],[134,9,142,9],[148,6,148,19],[151,7,438,7],[151,9,177,9],[180,9,206,9],[209,9,235,9],[238,9,264,9],[267,9,293,9],[442,7,500,7],[442,9,471,9],[598,6,598,19],[563,7,572,7],[563,9,572,9],[574,9,593,9],[829,7,829,11],[829,12,829,27],[824,7,824,11],[824,12,824,27],[825,7,825,11],[825,12,825,27],[826,7,826,11],[826,12,826,27],[821,7,821,11],[821,12,821,27],[822,7,822,11],[822,12,822,27],[823,7,823,11],[823,12,823,27],[18,14,18,18],[16,14,17,19],[17,12,19,12],[15,14,15,19],[827,7,827,11],[827,12,827,27],[828,7,828,11],[828,12,828,27],[818,7,818,11],[818,12,818,27],[819,7,819,11],[819,12,819,27],[820,7,820,11],[820,12,820,27],[813,6,813,19],[815,7,815,11],[816,7,816,11],[816,12,816,27],[817,7,817,11],[817,12,817,27],[504,7,530,7],[504,9,530,9],[534,7,560,7],[534,9,560,9]]}
["Solar CSP Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2019/index.html?t=sc"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","CSP - no TES - Class 1",null,null,null,"Basis Year:",null,2017]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,"Concentrating Solar Power"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",null,null,null,"CSP technology is based on power towers with direct two-tank TES combined with a steam-Rankine power cycle running at 574°C and 41.2% gross efficiency in 2017."]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",null,null,null,"The CSP plant is a 100MW AC as a Baseload configuration with a SM of 2.4 and 10hrs of storage for today's technology."]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0.504]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0.61199999999999999]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0.63800000000000001]
[]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"L15*8760","v":0},null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0,null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0,null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",4415.04,null,null,"Radiation Levels",null,null,"Value of DNI",38066,116146245]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",5361.12,null,null,"10 hrs TES at Class 1 (I.e. Abilene Regional Airport, TX, Class 1 = Fair Resource)",null,"TMY3 = 5.59 kWh/m2/day",5.59]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",5588.88,null,null,"10 hrs TES at Class 3 (I.e. Las Vegas, NV, Class 3 = Good Resource)",null,"TMY3 = 7.1 kWh/m2/day",7.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 hrs TES at Class 5 (I.e. Daggett, CA, Class 5 = Excellent Resource)",null,"TMY3 = 7.46 kWh/m2/day",7.46]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kWe)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,"Inflation Rate",null,null,null,{"$f":"L443","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":" $S$46 * (L55 + L97)","v":0},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L445","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L448","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",6449.8912126881796,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L450","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",6449.8912126881796,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L452","v":0.1303}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",6449.8912126881796,null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L455","v":0.10273170731707326}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L458","v":0.5}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","CSP - no TES - Class 1",null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L460","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L463","v":7.8999490000000006E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,"WACC Real - Mid",null,null,null,{"$f":"L466","v":5.2682429268292807E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"(L55+L97)*($S$46-1)","v":0},null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(R55:R57,S55:S57)","v":1.0222911747680938}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O68:T68,O70:T70)","v":0.81331199217458716}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",140.64060788731774,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S42 * S47) / (1 - S42)","v":1.0647097942556711}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",140.64060788731774,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L469","v":8.7990272242264828E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",140.64060788731774,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L472","v":6.7053967691136404E-2}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kWe)","CSP - no TES - Class 1",null,"Turbine CC","Storage CC","Field CC",null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,"$/kWe","$/kWhe","$/kWe",null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"(100000*M55+(6*100000)*N55+(100000*2)*O55)/100000","v":0},null,null,null,null,0,0.8,{"$f":"1+(1-S42)*((1+S38)^(Q55+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",{"$f":"(100000*M56+(6*100000)*N56+(100000*2)*O56)/100000","v":0},null,null,null,null,1,0.1,{"$f":"1+(1-S42)*((1+S38)^(Q56+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",{"$f":"(100000*M57+(6*100000)*N57+(100000*2)*O57)/100000","v":0},null,null,null,null,2,0.1,{"$f":"1+(1-S42)*((1+S38)^(Q57+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"(100000*M58+(10*100000)*N58+(100000*2.4)*O58)/100000","v":6309.2506048008618},{"$f":"M$60","v":1912.5790231728008},{"$f":"N$60","v":76.787435452956245},{"$f":"O$60","v":1511.9988446243744}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"(100000*M59+(10*100000)*N59+(100000*2.4)*O59)/100000","v":6309.2506048008618},{"$f":"M$60","v":1912.5790231728008},{"$f":"N$60","v":76.787435452956245},1511.9988446243744]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"(100000*M60+(10*100000)*N60+(100000*2.4)*O60)/100000","v":6309.2506048008618},1912.5790231728008,76.787435452956245,1511.9988446243744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OCC=(turbine capacity*turbine cost+storage capacity*storage cost+field capacity*field cost)/turbine capacity"]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW year)","CSP - no TES - Class 1",null,null,null,"storage capacity = turbine capacity*TES"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"field capacity = turbine capacity * solar multiple"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,"solar multiple of 2.5 for 12 hrs TES, 2.0 for 6 hrs TES"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"$L$70","v":66},null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"$L$70","v":66},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",66,null,"Depreciation",{"$f":"1/((1+S44)*(1+S34))^O67","v":0.92678449736802015},{"$f":"1/((1+S44)*(1+S34))^P67","v":0.85892950456169359},{"$f":"1/((1+S44)*(1+S34))^Q67","v":0.7960425491597718},{"$f":"1/((1+S44)*(1+S34))^R67","v":0.73775989380659646},{"$f":"1/((1+S44)*(1+S34))^S67","v":0.6837444323598304},{"$f":"1/((1+S44)*(1+S34))^T67","v":0.6336837400727876}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"L80","v":3.5}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"L80","v":3.5}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",3.5]
[]
["Unhide here"]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",{"$f":"$S$43","v":7.8999490000000006E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"$S$43","v":7.8999490000000006E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"$S$43","v":7.8999490000000006E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"$S$43","v":7.8999490000000006E-2}]
[]
["Unhide here"]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"L107+L117","v":0}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0]
["Unhide here"]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0]
["Unhide here"]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0]
[]
["Unhide here"]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":" (($S$50 * $S$48 * $S$46 * (L58 * 1 + L100) +L68) * 1000 / (L18 * 8760)) + L78 + 0","v":122.74630070790609}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":" (($S$50 * $S$48 * $S$46 * (L59 * 1 + L101) +L69) * 1000 / (L19 * 8760)) + L79 + 0","v":101.70283587709913}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":" (($S$50 * $S$48 * $S$46 * (L60 * 1 + L102) +L70) * 1000 / (L20 * 8760)) + L80 + 0","v":97.700839430696973}]
["Unhide here"]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","CSP - no TES - Class 1",null,"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"(((L58*$S$50*(1-$S$42*$S$47))/(8760*L18*(1-$S$42))+L68/(8760*L18))*1000)+L78","v":120.47208412335296},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"(((L59*$S$50*(1-$S$42*$S$47))/(8760*L19*(1-$S$42))+L69/(8760*L19))*1000)+L79","v":99.829951630996561}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"(((L60*$S$50*(1-$S$42*$S$47))/(8760*L20*(1-$S$42))+L70/(8760*L20))*1000)+L80","v":95.904279620955947}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"$L$18","v":0.504},{"$f":"$L$18","v":0.504},0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"$L$18","v":0.504},0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"$L$18","v":0.504},0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"$L$19","v":0.61199999999999999},0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,{"$f":"$L$19","v":0.61199999999999999},{"$f":"$L$19","v":0.61199999999999999},0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"$L$20","v":0.63800000000000001},0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"L170*8760","v":4415.04},4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"L171*8760","v":4415.04},4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"L172*8760","v":4415.04},4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"L173*8760","v":5361.12},5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"L174*8760","v":5361.12},5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",{"$f":"L175*8760","v":5361.12},5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"L176*8760","v":5588.88},5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"L177*8760","v":5588.88},5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",{"$f":"L178*8760","v":5588.88},5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"$S$46*(L373+L523)","v":7729.6390785174835},7409.7021120601585,7089.7651456028325,6769.8281791455038,6449.8912126881796,6071.2817873926251,5746.7489778773379,5392.7072919339298,5038.6656059905235,4684.6239200471173,4330.5822341037101,3976.5405481603029,3622.4988622168962,3268.4571762734918,3235.9560383318744,3203.4549003902562,3170.9537624486393,3138.452624507021,3105.9514865654037,3073.4503486237863,3040.9492106821695,3008.4480727405517,2975.9469347989334,2943.4457968573165,2910.9446589156983,2878.4435209740805,2845.9423830324636,2813.4412450908462,2780.940107149228,2748.4389692076111,2715.9378312659928,2683.436693324375,2650.9355553827577,2618.4344174411408]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"$S$46*(L374+L524)","v":7729.6390785174835},7409.7021120601585,7089.7651456028325,6769.8281791455038,6449.8912126881796,6233.5226672659292,5996.1466564847769,5775.9451374397304,5573.9404013055546,5387.4744910278541,5217.7741560163513,5063.8171050962756,4922.1275482734181,4795.567900837128,4681.0712892631018,4578.4332553163858,4487.6537989969784,4405.8705050155313,4335.5368721914856,4272.5637358257709,4217.5644706232479,4170.7435348188692,4129.8518878281457,4094.6850714161233,4063.607419703173,4037.0278491592026,4014.5374433143047,3993.8871615839894,3974.2591710284414,3957.084679292338,3938.4789799115583,3920.2821970006862,3901.0631229150463,3878.3682588351944]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"$S$46*(L375+L525)","v":7729.6390785174835},7409.7021120601585,7089.7651456028325,6769.8281791455038,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"$S$46*(L376+L526)","v":7729.6390785174835},7409.7021120601585,7089.7651456028325,6769.8281791455038,6449.8912126881796,6071.2817873926251,5746.7489778773379,5392.7072919339298,5038.6656059905235,4684.6239200471173,4330.5822341037101,3976.5405481603029,3622.4988622168962,3268.4571762734918,3235.9560383318744,3203.4549003902562,3170.9537624486393,3138.452624507021,3105.9514865654037,3073.4503486237863,3040.9492106821695,3008.4480727405517,2975.9469347989334,2943.4457968573165,2910.9446589156983,2878.4435209740805,2845.9423830324636,2813.4412450908462,2780.940107149228,2748.4389692076111,2715.9378312659928,2683.436693324375,2650.9355553827577,2618.4344174411408]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"$S$46*(L377+L527)","v":7729.6390785174835},7409.7021120601585,7089.7651456028325,6769.8281791455038,6449.8912126881796,6233.5226672659292,5996.1466564847769,5775.9451374397304,5573.9404013055546,5387.4744910278541,5217.7741560163513,5063.8171050962756,4922.1275482734181,4795.567900837128,4681.0712892631018,4578.4332553163858,4487.6537989969784,4405.8705050155313,4335.5368721914856,4272.5637358257709,4217.5644706232479,4170.7435348188692,4129.8518878281457,4094.6850714161233,4063.607419703173,4037.0278491592026,4014.5374433143047,3993.8871615839894,3974.2591710284414,3957.084679292338,3938.4789799115583,3920.2821970006862,3901.0631229150463,3878.3682588351944]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",{"$f":"$S$46*(L378+L528)","v":7729.6390785174835},7409.7021120601585,7089.7651456028325,6769.8281791455038,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"$S$46*(L379+L529)","v":7729.6390785174835},7409.7021120601585,7089.7651456028325,6769.8281791455038,6449.8912126881796,6071.2817873926251,5746.7489778773379,5392.7072919339298,5038.6656059905235,4684.6239200471173,4330.5822341037101,3976.5405481603029,3622.4988622168962,3268.4571762734918,3235.9560383318744,3203.4549003902562,3170.9537624486393,3138.452624507021,3105.9514865654037,3073.4503486237863,3040.9492106821695,3008.4480727405517,2975.9469347989334,2943.4457968573165,2910.9446589156983,2878.4435209740805,2845.9423830324636,2813.4412450908462,2780.940107149228,2748.4389692076111,2715.9378312659928,2683.436693324375,2650.9355553827577,2618.4344174411408]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"$S$46*(L380+L530)","v":7729.6390785174835},7409.7021120601585,7089.7651456028325,6769.8281791455038,6449.8912126881796,6233.5226672659292,5996.1466564847769,5775.9451374397304,5573.9404013055546,5387.4744910278541,5217.7741560163513,5063.8171050962756,4922.1275482734181,4795.567900837128,4681.0712892631018,4578.4332553163858,4487.6537989969784,4405.8705050155313,4335.5368721914856,4272.5637358257709,4217.5644706232479,4170.7435348188692,4129.8518878281457,4094.6850714161233,4063.607419703173,4037.0278491592026,4014.5374433143047,3993.8871615839894,3974.2591710284414,3957.084679292338,3938.4789799115583,3920.2821970006862,3901.0631229150463,3878.3682588351944]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",{"$f":"$S$46*(L381+L531)","v":7729.6390785174835},7409.7021120601585,7089.7651456028325,6769.8281791455038,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796,6449.8912126881796]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"  (L373+L523)*($S$46-1)","v":168.54565494278847},161.56939317892082,154.59313141505314,147.6168696511854,140.64060788731774,132.3849865179703,125.30851187606913,117.58859284385662,109.86867381164414,102.14875477943167,94.428835747219168,86.708916715006666,78.988997682794178,71.269078650581747,70.560387659306315,69.851696668030883,69.143005676755465,68.434314685480018,67.7256236942046,67.016932702929168,66.30824171165375,65.599550720378318,64.890859729102885,64.182168737827467,63.473477746552028,62.764786755276596,62.056095764001171,61.347404772725746,60.638713781450306,59.930022790174895,59.221331798899449,58.512640807624017,57.803949816348599,57.095258825073188]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"  (L374+L524)*($S$46-1)","v":168.54565494278847},161.56939317892082,154.59313141505314,147.6168696511854,140.64060788731774,135.92266726592899,130.74665648477759,125.94513743973017,121.54040130555482,117.47449102785451,113.77415601635093,110.417105096276,107.3275482734182,104.56790083712818,102.07128926310168,99.833255316385063,97.853798996978327,96.070505015530813,94.536872191485955,93.163735825771369,91.964470623247934,90.943534818869239,90.051887828145482,89.285071416123046,88.607419703172994,88.02784915920256,87.537443314304497,87.087161583989001,86.659171028441591,86.284679292337628,85.878979911558304,85.482197000686241,85.06312291504608,84.568258835194399]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"  (L375+L525)*($S$46-1)","v":168.54565494278847},161.56939317892082,154.59313141505314,147.6168696511854,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"  (L376+L526)*($S$46-1)","v":168.54565494278847},161.56939317892082,154.59313141505314,147.6168696511854,140.64060788731774,132.3849865179703,125.30851187606913,117.58859284385662,109.86867381164414,102.14875477943167,94.428835747219168,86.708916715006666,78.988997682794178,71.269078650581747,70.560387659306315,69.851696668030883,69.143005676755465,68.434314685480018,67.7256236942046,67.016932702929168,66.30824171165375,65.599550720378318,64.890859729102885,64.182168737827467,63.473477746552028,62.764786755276596,62.056095764001171,61.347404772725746,60.638713781450306,59.930022790174895,59.221331798899449,58.512640807624017,57.803949816348599,57.095258825073188]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"  (L377+L527)*($S$46-1)","v":168.54565494278847},161.56939317892082,154.59313141505314,147.6168696511854,140.64060788731774,135.92266726592899,130.74665648477759,125.94513743973017,121.54040130555482,117.47449102785451,113.77415601635093,110.417105096276,107.3275482734182,104.56790083712818,102.07128926310168,99.833255316385063,97.853798996978327,96.070505015530813,94.536872191485955,93.163735825771369,91.964470623247934,90.943534818869239,90.051887828145482,89.285071416123046,88.607419703172994,88.02784915920256,87.537443314304497,87.087161583989001,86.659171028441591,86.284679292337628,85.878979911558304,85.482197000686241,85.06312291504608,84.568258835194399]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",{"$f":"  (L378+L528)*($S$46-1)","v":168.54565494278847},161.56939317892082,154.59313141505314,147.6168696511854,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"  (L379+L529)*($S$46-1)","v":168.54565494278847},161.56939317892082,154.59313141505314,147.6168696511854,140.64060788731774,132.3849865179703,125.30851187606913,117.58859284385662,109.86867381164414,102.14875477943167,94.428835747219168,86.708916715006666,78.988997682794178,71.269078650581747,70.560387659306315,69.851696668030883,69.143005676755465,68.434314685480018,67.7256236942046,67.016932702929168,66.30824171165375,65.599550720378318,64.890859729102885,64.182168737827467,63.473477746552028,62.764786755276596,62.056095764001171,61.347404772725746,60.638713781450306,59.930022790174895,59.221331798899449,58.512640807624017,57.803949816348599,57.095258825073188]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"  (L380+L530)*($S$46-1)","v":168.54565494278847},161.56939317892082,154.59313141505314,147.6168696511854,140.64060788731774,135.92266726592899,130.74665648477759,125.94513743973017,121.54040130555482,117.47449102785451,113.77415601635093,110.417105096276,107.3275482734182,104.56790083712818,102.07128926310168,99.833255316385063,97.853798996978327,96.070505015530813,94.536872191485955,93.163735825771369,91.964470623247934,90.943534818869239,90.051887828145482,89.285071416123046,88.607419703172994,88.02784915920256,87.537443314304497,87.087161583989001,86.659171028441591,86.284679292337628,85.878979911558304,85.482197000686241,85.06312291504608,84.568258835194399]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",{"$f":"  (L381+L531)*($S$46-1)","v":168.54565494278847},161.56939317892082,154.59313141505314,147.6168696511854,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774,140.64060788731774]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Turbine Capital Cost ($/kW)","No TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"L$292","v":2213.8488978249898},{"$f":"M$292","v":2138.5314291619425},2063.2139604988952,1987.8964918358479,1912.5790231728008,1900,1851.6342884601816,1774.4031448825556,1697.1720013049298,1619.9408577273041,1542.7097141496783,1465.4785705720524,1388.2474269944266,1311.0162834168018,1294.6285798740917,1278.2408763313815,1261.8531727886716,{"$f":"AC$292","v":1245.4654692459615},1229.0777657032513,1212.6900621605414,1196.3023586178313,1179.9146550751211,1163.526951532411,1147.1392479897011,1130.7515444469909,1114.3638409042808,1097.9761373615706,1081.5884338188607,1065.2007302761506,1048.8130267334404,1032.4253231907303,1016.0376196480203,{"$f":"AR$292","v":999.64991610531024},983.26221256260123]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"L$293","v":2213.8488978249898},{"$f":"M$293","v":2138.5314291619425},2063.2139604988952,1987.8964918358479,1912.5790231728008,{"$f":"Q$293","v":1874},1791,1696,1650,1588,1526,1477,1404,1351,1320,1301,1286,1251,1232,1207,1191,1181,1174,1161,1154,1149,1148,1144,1141,1138,1136,1132,1127,{"$f":"AS$293","v":1121}]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"L$294","v":2213.8488978249898},{"$f":"M$294","v":2138.5314291619425},{"$f":"N$294","v":2063.2139604988952},1987.8964918358479,1912.5790231728008,1912.5790231728008,{"$f":"R$294","v":1912.5790231728008},1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,{"$f":"AS$294","v":1912.5790231728008}]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"L$292","v":2213.8488978249898},{"$f":"M$292","v":2138.5314291619425},2063.2139604988952,1987.8964918358479,1912.5790231728008,1900,1851.6342884601816,1774.4031448825556,1697.1720013049298,1619.9408577273041,1542.7097141496783,1465.4785705720524,1388.2474269944266,1311.0162834168018,1294.6285798740917,1278.2408763313815,1261.8531727886716,1245.4654692459615,1229.0777657032513,1212.6900621605414,1196.3023586178313,1179.9146550751211,1163.526951532411,1147.1392479897011,1130.7515444469909,1114.3638409042808,1097.9761373615706,1081.5884338188607,1065.2007302761506,1048.8130267334404,1032.4253231907303,1016.0376196480203,{"$f":"AR$292","v":999.64991610531024},983.26221256260123]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"L$293","v":2213.8488978249898},{"$f":"M$293","v":2138.5314291619425},2063.2139604988952,1987.8964918358479,1912.5790231728008,1874,1791,1696,1650,1588,1526,1477,1404,1351,1320,1301,1286,1251,1232,1207,1191,1181,1174,1161,1154,1149,1148,1144,1141,1138,1136,1132,1127,{"$f":"AS$293","v":1121}]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",{"$f":"L$294","v":2213.8488978249898},{"$f":"M$294","v":2138.5314291619425},2063.2139604988952,1987.8964918358479,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,{"$f":"AS$294","v":1912.5790231728008}]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",2213.8488978249898,2138.5314291619425,2063.2139604988952,1987.8964918358479,1912.5790231728008,1900,1851.6342884601816,1774.4031448825556,1697.1720013049298,1619.9408577273041,1542.7097141496783,1465.4785705720524,1388.2474269944266,1311.0162834168018,1294.6285798740917,1278.2408763313815,1261.8531727886716,1245.4654692459615,1229.0777657032513,1212.6900621605414,1196.3023586178313,1179.9146550751211,1163.526951532411,1147.1392479897011,1130.7515444469909,1114.3638409042808,1097.9761373615706,1081.5884338188607,1065.2007302761506,1048.8130267334404,1032.4253231907303,1016.0376196480203,999.64991610531024,983.26221256260123]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",2213.8488978249898,2138.5314291619425,2063.2139604988952,1987.8964918358479,1912.5790231728008,1874,1791,1696,1650,1588,1526,1477,1404,1351,1320,1301,1286,1251,1232,1207,1191,1181,1174,1161,1154,1149,1148,1144,1141,1138,1136,1132,1127,1121]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",2213.8488978249898,2138.5314291619425,2063.2139604988952,1987.8964918358479,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008,1912.5790231728008]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Storage Capital Cost ($/kWhe)","No TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"L$321","v":90.895700000000005},{"$f":"M$321","v":87.368633863239069},83.841567726478132,80.314501589717196,76.787435452956245,75.519371164562287,70.98820889468854,66.457046624814794,61.925884354941061,57.394722085067322,52.863559815193582,48.332397545319843,43.801235275446103,39.270073005572399,39.073722640544538,38.877372275516677,38.681021910488816,38.484671545460955,38.288321180433094,38.09197081540524,37.895620450377379,37.699270085349518,37.502919720321657,37.306569355293796,37.110218990265935,36.913868625238074,36.717518260210213,36.521167895182359,36.324817530154498,36.128467165126636,35.932116800098775,35.735766435070914,35.539416070043053,{"$f":"AS$321","v":35.343065705015157}]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"L$322","v":90.895700000000005},{"$f":"M$322","v":87.368633863239069},83.841567726478132,80.314501589717196,76.787435452956245,77,76,75,74,73,72.2,71.400000000000006,70.600000000000009,70,67.900000000000006,66,63.9,61.8,59.699999999999996,57,54.9,53,50.9,49,48.1,47.2,46.300000000000004,45.400000000000006,44.500000000000007,43.600000000000009,42.70000000000001,41.800000000000011,{"$f":"AR$322","v":40.900000000000013},40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"L$323","v":90.895700000000005},{"$f":"M$323","v":87.368633863239069},83.841567726478132,80.314501589717196,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"L$321","v":90.895700000000005},{"$f":"M$321","v":87.368633863239069},83.841567726478132,80.314501589717196,76.787435452956245,75.519371164562287,70.98820889468854,66.457046624814794,61.925884354941061,57.394722085067322,52.863559815193582,48.332397545319843,43.801235275446103,39.270073005572399,39.073722640544538,38.877372275516677,38.681021910488816,38.484671545460955,38.288321180433094,38.09197081540524,37.895620450377379,37.699270085349518,37.502919720321657,37.306569355293796,37.110218990265935,36.913868625238074,36.717518260210213,36.521167895182359,36.324817530154498,36.128467165126636,35.932116800098775,35.735766435070914,35.539416070043053,35.343065705015157]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"L$322","v":90.895700000000005},{"$f":"M$322","v":87.368633863239069},83.841567726478132,80.314501589717196,76.787435452956245,77,76,75,74,73,72.2,71.400000000000006,70.600000000000009,70,67.900000000000006,66,63.9,61.8,59.699999999999996,57,54.9,53,50.9,49,48.1,47.2,46.300000000000004,45.400000000000006,44.500000000000007,43.600000000000009,42.70000000000001,41.800000000000011,40.900000000000013,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",{"$f":"L$323","v":90.895700000000005},{"$f":"M$323","v":87.368633863239069},83.841567726478132,80.314501589717196,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",90.895700000000005,87.368633863239069,83.841567726478132,80.314501589717196,76.787435452956245,75.519371164562287,70.98820889468854,66.457046624814794,61.925884354941061,57.394722085067322,52.863559815193582,48.332397545319843,43.801235275446103,39.270073005572399,39.073722640544538,38.877372275516677,38.681021910488816,38.484671545460955,38.288321180433094,38.09197081540524,37.895620450377379,37.699270085349518,37.502919720321657,37.306569355293796,37.110218990265935,36.913868625238074,36.717518260210213,36.521167895182359,36.324817530154498,36.128467165126636,35.932116800098775,35.735766435070914,35.539416070043053,35.343065705015157]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",90.895700000000005,87.368633863239069,83.841567726478132,80.314501589717196,76.787435452956245,77,76,75,74,73,72.2,71.400000000000006,70.600000000000009,70,67.900000000000006,66,63.9,61.8,59.699999999999996,57,54.9,53,50.9,49,48.1,47.2,46.300000000000004,45.400000000000006,44.500000000000007,43.600000000000009,42.70000000000001,41.800000000000011,40.900000000000013,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",90.895700000000005,87.368633863239069,83.841567726478132,80.314501589717196,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245,76.787435452956245]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Field Capital Cost ($/kWe)","No TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"L$350","v":1849.2864690623774},{"$f":"M$350","v":1764.9645629528766},1680.6426568433758,1596.320750733875,1511.9988446243744,1368.2096205120968,1274.9683702475838,1181.7271199830709,1088.485869718558,995.24461945404494,902.00336918953201,808.76211892501908,715.52086866050615,622.27961839599345,616.67910183042943,611.07858526486552,605.47806869930162,599.87755213373759,594.27703556817369,588.67651900260978,583.07600243704587,577.47548587148185,571.87496930591794,566.27445274035404,560.67393617479001,555.07341960922611,549.4729030436622,543.87238647809818,538.27186991253427,532.67135334697036,527.07083678140646,{"$f":"AQ$350","v":521.47032021584243},515.86980365027853,510.26928708471456]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"L$351","v":1849.2864690623774},{"$f":"M$351","v":1764.9645629528766},1680.6426568433758,1596.320750733875,1511.9988446243744,1439,1381,1335,1276,1230,1190,1151,1127,1100,1075,1049,1027,1017,1005,1001,994,987,982,981,975,970,965,962,959,957,954,952,950,947]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"L$352","v":1849.2864690623774},{"$f":"M$352","v":1764.9645629528766},1680.6426568433758,1596.320750733875,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"L$350","v":1849.2864690623774},{"$f":"M$350","v":1764.9645629528766},1680.6426568433758,1596.320750733875,1511.9988446243744,1368.2096205120968,1274.9683702475838,1181.7271199830709,1088.485869718558,995.24461945404494,902.00336918953201,808.76211892501908,715.52086866050615,622.27961839599345,616.67910183042943,611.07858526486552,605.47806869930162,599.87755213373759,594.27703556817369,588.67651900260978,583.07600243704587,{"$f":"AG$350","v":577.47548587148185},571.87496930591794,566.27445274035404,560.67393617479001,555.07341960922611,549.4729030436622,543.87238647809818,538.27186991253427,532.67135334697036,527.07083678140646,521.47032021584243,515.86980365027853,510.26928708471456]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"L$351","v":1849.2864690623774},{"$f":"M$351","v":1764.9645629528766},1680.6426568433758,1596.320750733875,1511.9988446243744,1439,1381,1335,1276,1230,1190,1151,1127,1100,1075,1049,1027,1017,1005,1001,{"$f":"AF$351","v":994},987,982,981,975,970,965,962,959,957,954,{"$f":"AQ$351","v":952},950,947]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",{"$f":"L$352","v":1849.2864690623774},{"$f":"M$352","v":1764.9645629528766},1680.6426568433758,1596.320750733875,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",1849.2864690623774,1764.9645629528766,1680.6426568433758,1596.320750733875,1511.9988446243744,1368.2096205120968,1274.9683702475838,1181.7271199830709,1088.485869718558,995.24461945404494,902.00336918953201,808.76211892501908,715.52086866050615,622.27961839599345,616.67910183042943,611.07858526486552,605.47806869930162,599.87755213373759,594.27703556817369,588.67651900260978,583.07600243704587,577.47548587148185,571.87496930591794,566.27445274035404,560.67393617479001,555.07341960922611,549.4729030436622,543.87238647809818,538.27186991253427,532.67135334697036,527.07083678140646,521.47032021584243,515.86980365027853,510.26928708471456]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",1849.2864690623774,1764.9645629528766,1680.6426568433758,1596.320750733875,1511.9988446243744,1439,1381,1335,1276,1230,1190,1151,1127,1100,1075,1049,1027,1017,1005,1001,994,987,982,981,975,970,965,962,959,957,954,952,950,947]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",1849.2864690623774,1764.9645629528766,1680.6426568433758,1596.320750733875,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744,1511.9988446243744]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"(100000*L286+(10*100000)*L315+(100000*2.4)*L344)/100000","v":7561.0934235746954},7248.1327188812375,6935.1720141877795,6622.2113094943188,6309.2506048008618,5938.8968008746551,5621.4404660012688,5275.1186990900733,4928.7969321788796,4582.475165267686,4236.1533983564914,3889.8316314452964,3543.5098645341022,3197.1880976229099,3165.3956506725681,3133.6032037222253,3101.8107567718839,3070.0183098215412,3038.2258628711993,3006.433415920857,2974.6409689705156,2942.8485220201733,2911.0560750698305,2879.2636281194891,2847.4711811691463,2815.678734218804,2783.8862872684622,2752.0938403181203,2720.3013933677776,2688.5089464174362,2656.7164994670934,2624.9240525167511,2593.1316055664092,2561.3391586160678]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"(100000*L287+(10*100000)*L316+(100000*2.4)*L345)/100000","v":7561.0934235746954},7248.1327188812375,6935.1720141877795,6622.2113094943188,6309.2506048008618,6097.6,5865.4,5650,5452.4,5270,5104,4953.3999999999996,4814.8,4691,4579,4478.6000000000004,4389.8,4309.8,4241,4179.3999999999996,4125.6000000000004,4079.8,4039.8,4005.4,3975,3949,3927,3906.8,3887.6,3870.8,3852.6,3834.8,3816,3793.8]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"(100000*L288+(10*100000)*L317+(100000*2.4)*L346)/100000","v":7561.0934235746954},7248.1327188812375,6935.1720141877795,6622.2113094943188,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"(100000*L289+(10*100000)*L318+(100000*2.4)*L347)/100000","v":7561.0934235746954},7248.1327188812375,6935.1720141877795,6622.2113094943188,6309.2506048008618,5938.8968008746551,5621.4404660012688,5275.1186990900733,4928.7969321788796,4582.475165267686,4236.1533983564914,3889.8316314452964,3543.5098645341022,3197.1880976229099,3165.3956506725681,3133.6032037222253,3101.8107567718839,3070.0183098215412,3038.2258628711993,3006.433415920857,2974.6409689705156,2942.8485220201733,2911.0560750698305,2879.2636281194891,2847.4711811691463,2815.678734218804,2783.8862872684622,2752.0938403181203,2720.3013933677776,2688.5089464174362,2656.7164994670934,2624.9240525167511,2593.1316055664092,2561.3391586160678]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"(100000*L290+(10*100000)*L319+(100000*2.4)*L348)/100000","v":7561.0934235746954},7248.1327188812375,6935.1720141877795,6622.2113094943188,6309.2506048008618,6097.6,5865.4,5650,5452.4,5270,5104,4953.3999999999996,4814.8,4691,4579,4478.6000000000004,4389.8,4309.8,4241,4179.3999999999996,4125.6000000000004,4079.8,4039.8,4005.4,3975,3949,3927,3906.8,3887.6,3870.8,3852.6,3834.8,3816,3793.8]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",{"$f":"(100000*L291+(10*100000)*L320+(100000*2.4)*L349)/100000","v":7561.0934235746954},7248.1327188812375,6935.1720141877795,6622.2113094943188,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"(100000*L292+(10*100000)*L321+(100000*2.4)*L350)/100000","v":7561.0934235746954},7248.1327188812375,6935.1720141877795,6622.2113094943188,6309.2506048008618,5938.8968008746551,5621.4404660012688,5275.1186990900733,4928.7969321788796,4582.475165267686,4236.1533983564914,3889.8316314452964,3543.5098645341022,3197.1880976229099,{"$f":"(100000*Z292+(10*100000)*Z321+(100000*2.4)*Z350)/100000","v":3165.3956506725681},{"$f":"(100000*AA292+(10*100000)*AA321+(100000*2.4)*AA350)/100000","v":3133.6032037222253},3101.8107567718839,3070.0183098215412,3038.2258628711993,3006.433415920857,2974.6409689705156,2942.8485220201733,2911.0560750698305,2879.2636281194891,2847.4711811691463,2815.678734218804,2783.8862872684622,2752.0938403181203,2720.3013933677776,2688.5089464174362,2656.7164994670934,2624.9240525167511,2593.1316055664092,2561.3391586160678]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"(100000*L293+(10*100000)*L322+(100000*2.4)*L351)/100000","v":7561.0934235746954},{"$f":"(100000*M293+(10*100000)*M322+(100000*2.4)*M351)/100000","v":7248.1327188812375},6935.1720141877795,6622.2113094943188,6309.2506048008618,6097.6,5865.4,5650,5452.4,5270,5104,4953.3999999999996,4814.8,4691,4579,4478.6000000000004,4389.8,4309.8,4241,4179.3999999999996,4125.6000000000004,4079.8,4039.8,4005.4,3975,3949,3927,3906.8,3887.6,3870.8,3852.6,3834.8,3816,3793.8]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",{"$f":"(100000*L294+(10*100000)*L323+(100000*2.4)*L352)/100000","v":7561.0934235746954},7248.1327188812375,6935.1720141877795,6622.2113094943188,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618,6309.2506048008618]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"L$408","v":66},{"$f":"M$408","v":66},66,66,66,63.1111111111111,60.222222222222229,57.333333333333343,54.444444444444457,51.555555555555571,48.666666666666686,45.7777777777778,42.888888888888914,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"AS$408","v":40}]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"L$409","v":66},{"$f":"M$409","v":66},66,66,66,64.355168166666672,62.710336333333338,61.065504500000003,59.420672666666668,57.775840833333334,56.131008999999999,54.486177166666664,52.841345333333329,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,{"$f":"AP$409","v":51.196513499999995},51.196513499999995,51.196513499999995,51.196513499999995]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"L$410","v":66},{"$f":"M$410","v":66},66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"L$408","v":66},{"$f":"M$408","v":66},66,66,66,63.1111111111111,60.222222222222229,57.333333333333343,54.444444444444457,51.555555555555571,48.666666666666686,45.7777777777778,42.888888888888914,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"L$409","v":66},{"$f":"M$409","v":66},66,66,66,64.355168166666672,62.710336333333338,61.065504500000003,59.420672666666668,57.775840833333334,56.131008999999999,54.486177166666664,52.841345333333329,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",{"$f":"L$410","v":66},{"$f":"M$410","v":66},66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"$L$68","v":66},{"$f":"$L$408","v":66},{"$f":"$L$408","v":66},66,66,63.1111111111111,60.222222222222229,57.333333333333343,54.444444444444457,51.555555555555571,48.666666666666686,45.7777777777778,42.888888888888914,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"$L$69","v":66},{"$f":"$L$409","v":66},{"$f":"$L$409","v":66},{"$f":"$L$409","v":66},66,64.355168166666672,62.710336333333338,61.065504500000003,59.420672666666668,57.775840833333334,56.131008999999999,54.486177166666664,52.841345333333329,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995,51.196513499999995]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",{"$f":"$L$70","v":66},{"$f":"$L$410","v":66},{"$f":"$L$410","v":66},66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"L$437","v":4.0999999999999996},{"$f":"M$437","v":4.0999999999999996},4.0999999999999996,4.0999999999999996,4.0999999999999996,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"L$438","v":4.0999999999999996},{"$f":"M$438","v":4.0999999999999996},4.0999999999999996,4.0999999999999996,4.0999999999999996,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"L$439","v":4.0999999999999996},{"$f":"M$439","v":4.0999999999999996},4.0999999999999996,4.0999999999999996,4.0999999999999996,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"L$437","v":4.0999999999999996},{"$f":"M$437","v":4.0999999999999996},4.0999999999999996,4.0999999999999996,4.0999999999999996,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"L$438","v":4.0999999999999996},{"$f":"M$438","v":4.0999999999999996},4.0999999999999996,4.0999999999999996,4.0999999999999996,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",{"$f":"L$439","v":4.0999999999999996},{"$f":"M$439","v":4.0999999999999996},4.0999999999999996,4.0999999999999996,4.0999999999999996,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,{"$f":"$L$78","v":3.5},{"$f":"$Q$437","v":3.5},{"$f":"$Q$437","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,{"$f":"$L$79","v":3.5},{"$f":"$Q$438","v":3.5},{"$f":"$Q$438","v":3.5},3.5,3.5,3.5,3.5,3.5,{"$f":"$Q$438","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,{"$f":"$L$80","v":3.5},{"$f":"$Q$439","v":3.5},{"$f":"$Q$439","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM446","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F447","v":3.73E-2},{"$f":"'WACC Calc'!G447","v":3.73E-2},{"$f":"'WACC Calc'!H447","v":3.73E-2},{"$f":"'WACC Calc'!I447","v":3.73E-2},{"$f":"'WACC Calc'!J447","v":3.73E-2},{"$f":"'WACC Calc'!K447","v":3.73E-2},{"$f":"'WACC Calc'!L447","v":3.73E-2},{"$f":"'WACC Calc'!M447","v":3.73E-2},{"$f":"'WACC Calc'!N447","v":3.73E-2},{"$f":"'WACC Calc'!O447","v":3.73E-2},{"$f":"'WACC Calc'!P447","v":3.73E-2},{"$f":"'WACC Calc'!Q447","v":3.73E-2},{"$f":"'WACC Calc'!R447","v":3.73E-2},{"$f":"'WACC Calc'!S447","v":3.73E-2},{"$f":"'WACC Calc'!T447","v":3.73E-2},{"$f":"'WACC Calc'!U447","v":3.73E-2},{"$f":"'WACC Calc'!V447","v":3.73E-2},{"$f":"'WACC Calc'!W447","v":3.73E-2},{"$f":"'WACC Calc'!X447","v":3.73E-2},{"$f":"'WACC Calc'!Y447","v":3.73E-2},{"$f":"'WACC Calc'!Z447","v":3.73E-2},{"$f":"'WACC Calc'!AA447","v":3.73E-2},{"$f":"'WACC Calc'!AB447","v":3.73E-2},{"$f":"'WACC Calc'!AC447","v":3.73E-2},{"$f":"'WACC Calc'!AD447","v":3.73E-2},{"$f":"'WACC Calc'!AE447","v":3.73E-2},{"$f":"'WACC Calc'!AF447","v":3.73E-2},{"$f":"'WACC Calc'!AG447","v":3.73E-2},{"$f":"'WACC Calc'!AH447","v":3.73E-2},{"$f":"'WACC Calc'!AI447","v":3.73E-2},{"$f":"'WACC Calc'!AJ447","v":3.73E-2},{"$f":"'WACC Calc'!AK447","v":3.73E-2},{"$f":"'WACC Calc'!AL447","v":3.73E-2},{"$f":"'WACC Calc'!AM447","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F448","v":3.73E-2},{"$f":"'WACC Calc'!G448","v":3.73E-2},{"$f":"'WACC Calc'!H448","v":3.73E-2},{"$f":"'WACC Calc'!I448","v":3.73E-2},{"$f":"'WACC Calc'!J448","v":3.73E-2},{"$f":"'WACC Calc'!K448","v":3.73E-2},{"$f":"'WACC Calc'!L448","v":3.73E-2},{"$f":"'WACC Calc'!M448","v":3.73E-2},{"$f":"'WACC Calc'!N448","v":3.73E-2},{"$f":"'WACC Calc'!O448","v":3.73E-2},{"$f":"'WACC Calc'!P448","v":3.73E-2},{"$f":"'WACC Calc'!Q448","v":3.73E-2},{"$f":"'WACC Calc'!R448","v":3.73E-2},{"$f":"'WACC Calc'!S448","v":3.73E-2},{"$f":"'WACC Calc'!T448","v":3.73E-2},{"$f":"'WACC Calc'!U448","v":3.73E-2},{"$f":"'WACC Calc'!V448","v":3.73E-2},{"$f":"'WACC Calc'!W448","v":3.73E-2},{"$f":"'WACC Calc'!X448","v":3.73E-2},{"$f":"'WACC Calc'!Y448","v":3.73E-2},{"$f":"'WACC Calc'!Z448","v":3.73E-2},{"$f":"'WACC Calc'!AA448","v":3.73E-2},{"$f":"'WACC Calc'!AB448","v":3.73E-2},{"$f":"'WACC Calc'!AC448","v":3.73E-2},{"$f":"'WACC Calc'!AD448","v":3.73E-2},{"$f":"'WACC Calc'!AE448","v":3.73E-2},{"$f":"'WACC Calc'!AF448","v":3.73E-2},{"$f":"'WACC Calc'!AG448","v":3.73E-2},{"$f":"'WACC Calc'!AH448","v":3.73E-2},{"$f":"'WACC Calc'!AI448","v":3.73E-2},{"$f":"'WACC Calc'!AJ448","v":3.73E-2},{"$f":"'WACC Calc'!AK448","v":3.73E-2},{"$f":"'WACC Calc'!AL448","v":3.73E-2},{"$f":"'WACC Calc'!AM448","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F449","v":3.73E-2},{"$f":"'WACC Calc'!G449","v":3.73E-2},{"$f":"'WACC Calc'!H449","v":3.73E-2},{"$f":"'WACC Calc'!I449","v":3.73E-2},{"$f":"'WACC Calc'!J449","v":3.73E-2},{"$f":"'WACC Calc'!K449","v":3.73E-2},{"$f":"'WACC Calc'!L449","v":3.73E-2},{"$f":"'WACC Calc'!M449","v":3.73E-2},{"$f":"'WACC Calc'!N449","v":3.73E-2},{"$f":"'WACC Calc'!O449","v":3.73E-2},{"$f":"'WACC Calc'!P449","v":3.73E-2},{"$f":"'WACC Calc'!Q449","v":3.73E-2},{"$f":"'WACC Calc'!R449","v":3.73E-2},{"$f":"'WACC Calc'!S449","v":3.73E-2},{"$f":"'WACC Calc'!T449","v":3.73E-2},{"$f":"'WACC Calc'!U449","v":3.73E-2},{"$f":"'WACC Calc'!V449","v":3.73E-2},{"$f":"'WACC Calc'!W449","v":3.73E-2},{"$f":"'WACC Calc'!X449","v":3.73E-2},{"$f":"'WACC Calc'!Y449","v":3.73E-2},{"$f":"'WACC Calc'!Z449","v":3.73E-2},{"$f":"'WACC Calc'!AA449","v":3.73E-2},{"$f":"'WACC Calc'!AB449","v":3.73E-2},{"$f":"'WACC Calc'!AC449","v":3.73E-2},{"$f":"'WACC Calc'!AD449","v":3.73E-2},{"$f":"'WACC Calc'!AE449","v":3.73E-2},{"$f":"'WACC Calc'!AF449","v":3.73E-2},{"$f":"'WACC Calc'!AG449","v":3.73E-2},{"$f":"'WACC Calc'!AH449","v":3.73E-2},{"$f":"'WACC Calc'!AI449","v":3.73E-2},{"$f":"'WACC Calc'!AJ449","v":3.73E-2},{"$f":"'WACC Calc'!AK449","v":3.73E-2},{"$f":"'WACC Calc'!AL449","v":3.73E-2},{"$f":"'WACC Calc'!AM449","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM450","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM451","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM452","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F453","v":3.73E-2},{"$f":"'WACC Calc'!G453","v":3.73E-2},{"$f":"'WACC Calc'!H453","v":3.73E-2},{"$f":"'WACC Calc'!I453","v":3.73E-2},{"$f":"'WACC Calc'!J453","v":3.73E-2},{"$f":"'WACC Calc'!K453","v":3.73E-2},{"$f":"'WACC Calc'!L453","v":3.73E-2},{"$f":"'WACC Calc'!M453","v":3.73E-2},{"$f":"'WACC Calc'!N453","v":3.73E-2},{"$f":"'WACC Calc'!O453","v":3.73E-2},{"$f":"'WACC Calc'!P453","v":3.73E-2},{"$f":"'WACC Calc'!Q453","v":3.73E-2},{"$f":"'WACC Calc'!R453","v":3.73E-2},{"$f":"'WACC Calc'!S453","v":3.73E-2},{"$f":"'WACC Calc'!T453","v":3.73E-2},{"$f":"'WACC Calc'!U453","v":3.73E-2},{"$f":"'WACC Calc'!V453","v":3.73E-2},{"$f":"'WACC Calc'!W453","v":3.73E-2},{"$f":"'WACC Calc'!X453","v":3.73E-2},{"$f":"'WACC Calc'!Y453","v":3.73E-2},{"$f":"'WACC Calc'!Z453","v":3.73E-2},{"$f":"'WACC Calc'!AA453","v":3.73E-2},{"$f":"'WACC Calc'!AB453","v":3.73E-2},{"$f":"'WACC Calc'!AC453","v":3.73E-2},{"$f":"'WACC Calc'!AD453","v":3.73E-2},{"$f":"'WACC Calc'!AE453","v":3.73E-2},{"$f":"'WACC Calc'!AF453","v":3.73E-2},{"$f":"'WACC Calc'!AG453","v":3.73E-2},{"$f":"'WACC Calc'!AH453","v":3.73E-2},{"$f":"'WACC Calc'!AI453","v":3.73E-2},{"$f":"'WACC Calc'!AJ453","v":3.73E-2},{"$f":"'WACC Calc'!AK453","v":3.73E-2},{"$f":"'WACC Calc'!AL453","v":3.73E-2},{"$f":"'WACC Calc'!AM453","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F454","v":0.1303},{"$f":"'WACC Calc'!G454","v":0.12722307692307694},{"$f":"'WACC Calc'!H454","v":0.12414615384615385},{"$f":"'WACC Calc'!I454","v":0.12106923076923078},{"$f":"'WACC Calc'!J454","v":0.1179923076923077},{"$f":"'WACC Calc'!K454","v":0.11491538461538461},{"$f":"'WACC Calc'!L454","v":0.11183846153846155},{"$f":"'WACC Calc'!M454","v":0.10876153846153847},{"$f":"'WACC Calc'!N454","v":0.10568461538461539},{"$f":"'WACC Calc'!O454","v":0.10260769230769232},{"$f":"'WACC Calc'!P454","v":9.9530769230769228E-2},{"$f":"'WACC Calc'!Q454","v":9.6453846153846154E-2},{"$f":"'WACC Calc'!R454","v":9.337692307692308E-2},{"$f":"'WACC Calc'!S454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM454","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F455","v":0.1303},{"$f":"'WACC Calc'!G455","v":0.12722307692307694},{"$f":"'WACC Calc'!H455","v":0.12414615384615385},{"$f":"'WACC Calc'!I455","v":0.12106923076923078},{"$f":"'WACC Calc'!J455","v":0.1179923076923077},{"$f":"'WACC Calc'!K455","v":0.11491538461538461},{"$f":"'WACC Calc'!L455","v":0.11183846153846155},{"$f":"'WACC Calc'!M455","v":0.10876153846153847},{"$f":"'WACC Calc'!N455","v":0.10568461538461539},{"$f":"'WACC Calc'!O455","v":0.10260769230769232},{"$f":"'WACC Calc'!P455","v":9.9530769230769228E-2},{"$f":"'WACC Calc'!Q455","v":9.6453846153846154E-2},{"$f":"'WACC Calc'!R455","v":9.337692307692308E-2},{"$f":"'WACC Calc'!S455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM455","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F456","v":0.1303},{"$f":"'WACC Calc'!G456","v":0.1303},{"$f":"'WACC Calc'!H456","v":0.1303},{"$f":"'WACC Calc'!I456","v":0.1303},{"$f":"'WACC Calc'!J456","v":0.1303},{"$f":"'WACC Calc'!K456","v":0.1303},{"$f":"'WACC Calc'!L456","v":0.1303},{"$f":"'WACC Calc'!M456","v":0.1303},{"$f":"'WACC Calc'!N456","v":0.1303},{"$f":"'WACC Calc'!O456","v":0.1303},{"$f":"'WACC Calc'!P456","v":0.1303},{"$f":"'WACC Calc'!Q456","v":0.1303},{"$f":"'WACC Calc'!R456","v":0.1303},{"$f":"'WACC Calc'!S456","v":0.1303},{"$f":"'WACC Calc'!T456","v":0.1303},{"$f":"'WACC Calc'!U456","v":0.1303},{"$f":"'WACC Calc'!V456","v":0.1303},{"$f":"'WACC Calc'!W456","v":0.1303},{"$f":"'WACC Calc'!X456","v":0.1303},{"$f":"'WACC Calc'!Y456","v":0.1303},{"$f":"'WACC Calc'!Z456","v":0.1303},{"$f":"'WACC Calc'!AA456","v":0.1303},{"$f":"'WACC Calc'!AB456","v":0.1303},{"$f":"'WACC Calc'!AC456","v":0.1303},{"$f":"'WACC Calc'!AD456","v":0.1303},{"$f":"'WACC Calc'!AE456","v":0.1303},{"$f":"'WACC Calc'!AF456","v":0.1303},{"$f":"'WACC Calc'!AG456","v":0.1303},{"$f":"'WACC Calc'!AH456","v":0.1303},{"$f":"'WACC Calc'!AI456","v":0.1303},{"$f":"'WACC Calc'!AJ456","v":0.1303},{"$f":"'WACC Calc'!AK456","v":0.1303},{"$f":"'WACC Calc'!AL456","v":0.1303},{"$f":"'WACC Calc'!AM456","v":0.1303}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F457","v":0.10273170731707326},{"$f":"'WACC Calc'!G457","v":9.9729831144465431E-2},{"$f":"'WACC Calc'!H457","v":9.6727954971857599E-2},{"$f":"'WACC Calc'!I457","v":9.3726078799249546E-2},{"$f":"'WACC Calc'!J457","v":9.0724202626641715E-2},{"$f":"'WACC Calc'!K457","v":8.7722326454033883E-2},{"$f":"'WACC Calc'!L457","v":8.4720450281426052E-2},{"$f":"'WACC Calc'!M457","v":8.1718574108817998E-2},{"$f":"'WACC Calc'!N457","v":7.8716697936210167E-2},{"$f":"'WACC Calc'!O457","v":7.5714821763602336E-2},{"$f":"'WACC Calc'!P457","v":7.2712945590994504E-2},{"$f":"'WACC Calc'!Q457","v":6.9711069418386673E-2},{"$f":"'WACC Calc'!R457","v":6.670919324577862E-2},{"$f":"'WACC Calc'!S457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM457","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F458","v":0.10273170731707326},{"$f":"'WACC Calc'!G458","v":9.9729831144465431E-2},{"$f":"'WACC Calc'!H458","v":9.6727954971857599E-2},{"$f":"'WACC Calc'!I458","v":9.3726078799249546E-2},{"$f":"'WACC Calc'!J458","v":9.0724202626641715E-2},{"$f":"'WACC Calc'!K458","v":8.7722326454033883E-2},{"$f":"'WACC Calc'!L458","v":8.4720450281426052E-2},{"$f":"'WACC Calc'!M458","v":8.1718574108817998E-2},{"$f":"'WACC Calc'!N458","v":7.8716697936210167E-2},{"$f":"'WACC Calc'!O458","v":7.5714821763602336E-2},{"$f":"'WACC Calc'!P458","v":7.2712945590994504E-2},{"$f":"'WACC Calc'!Q458","v":6.9711069418386673E-2},{"$f":"'WACC Calc'!R458","v":6.670919324577862E-2},{"$f":"'WACC Calc'!S458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM458","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F459","v":0.10273170731707326},{"$f":"'WACC Calc'!G459","v":0.10273170731707326},{"$f":"'WACC Calc'!H459","v":0.10273170731707326},{"$f":"'WACC Calc'!I459","v":0.10273170731707326},{"$f":"'WACC Calc'!J459","v":0.10273170731707326},{"$f":"'WACC Calc'!K459","v":0.10273170731707326},{"$f":"'WACC Calc'!L459","v":0.10273170731707326},{"$f":"'WACC Calc'!M459","v":0.10273170731707326},{"$f":"'WACC Calc'!N459","v":0.10273170731707326},{"$f":"'WACC Calc'!O459","v":0.10273170731707326},{"$f":"'WACC Calc'!P459","v":0.10273170731707326},{"$f":"'WACC Calc'!Q459","v":0.10273170731707326},{"$f":"'WACC Calc'!R459","v":0.10273170731707326},{"$f":"'WACC Calc'!S459","v":0.10273170731707326},{"$f":"'WACC Calc'!T459","v":0.10273170731707326},{"$f":"'WACC Calc'!U459","v":0.10273170731707326},{"$f":"'WACC Calc'!V459","v":0.10273170731707326},{"$f":"'WACC Calc'!W459","v":0.10273170731707326},{"$f":"'WACC Calc'!X459","v":0.10273170731707326},{"$f":"'WACC Calc'!Y459","v":0.10273170731707326},{"$f":"'WACC Calc'!Z459","v":0.10273170731707326},{"$f":"'WACC Calc'!AA459","v":0.10273170731707326},{"$f":"'WACC Calc'!AB459","v":0.10273170731707326},{"$f":"'WACC Calc'!AC459","v":0.10273170731707326},{"$f":"'WACC Calc'!AD459","v":0.10273170731707326},{"$f":"'WACC Calc'!AE459","v":0.10273170731707326},{"$f":"'WACC Calc'!AF459","v":0.10273170731707326},{"$f":"'WACC Calc'!AG459","v":0.10273170731707326},{"$f":"'WACC Calc'!AH459","v":0.10273170731707326},{"$f":"'WACC Calc'!AI459","v":0.10273170731707326},{"$f":"'WACC Calc'!AJ459","v":0.10273170731707326},{"$f":"'WACC Calc'!AK459","v":0.10273170731707326},{"$f":"'WACC Calc'!AL459","v":0.10273170731707326},{"$f":"'WACC Calc'!AM459","v":0.10273170731707326}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F460","v":0.5},{"$f":"'WACC Calc'!G460","v":0.51538461538461533},{"$f":"'WACC Calc'!H460","v":0.53076923076923066},{"$f":"'WACC Calc'!I460","v":0.54615384615384599},{"$f":"'WACC Calc'!J460","v":0.56153846153846132},{"$f":"'WACC Calc'!K460","v":0.57692307692307665},{"$f":"'WACC Calc'!L460","v":0.59230769230769198},{"$f":"'WACC Calc'!M460","v":0.60769230769230731},{"$f":"'WACC Calc'!N460","v":0.62307692307692264},{"$f":"'WACC Calc'!O460","v":0.63846153846153797},{"$f":"'WACC Calc'!P460","v":0.6538461538461533},{"$f":"'WACC Calc'!Q460","v":0.66923076923076863},{"$f":"'WACC Calc'!R460","v":0.68461538461538396},{"$f":"'WACC Calc'!S460","v":0.7},{"$f":"'WACC Calc'!T460","v":0.7},{"$f":"'WACC Calc'!U460","v":0.7},{"$f":"'WACC Calc'!V460","v":0.7},{"$f":"'WACC Calc'!W460","v":0.7},{"$f":"'WACC Calc'!X460","v":0.7},{"$f":"'WACC Calc'!Y460","v":0.7},{"$f":"'WACC Calc'!Z460","v":0.7},{"$f":"'WACC Calc'!AA460","v":0.7},{"$f":"'WACC Calc'!AB460","v":0.7},{"$f":"'WACC Calc'!AC460","v":0.7},{"$f":"'WACC Calc'!AD460","v":0.7},{"$f":"'WACC Calc'!AE460","v":0.7},{"$f":"'WACC Calc'!AF460","v":0.7},{"$f":"'WACC Calc'!AG460","v":0.7},{"$f":"'WACC Calc'!AH460","v":0.7},{"$f":"'WACC Calc'!AI460","v":0.7},{"$f":"'WACC Calc'!AJ460","v":0.7},{"$f":"'WACC Calc'!AK460","v":0.7},{"$f":"'WACC Calc'!AL460","v":0.7},{"$f":"'WACC Calc'!AM460","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F461","v":0.5},{"$f":"'WACC Calc'!G461","v":0.5115384615384615},{"$f":"'WACC Calc'!H461","v":0.52307692307692299},{"$f":"'WACC Calc'!I461","v":0.53461538461538449},{"$f":"'WACC Calc'!J461","v":0.54615384615384599},{"$f":"'WACC Calc'!K461","v":0.55769230769230749},{"$f":"'WACC Calc'!L461","v":0.56923076923076898},{"$f":"'WACC Calc'!M461","v":0.58076923076923048},{"$f":"'WACC Calc'!N461","v":0.59230769230769198},{"$f":"'WACC Calc'!O461","v":0.60384615384615348},{"$f":"'WACC Calc'!P461","v":0.61538461538461497},{"$f":"'WACC Calc'!Q461","v":0.62692307692307647},{"$f":"'WACC Calc'!R461","v":0.63846153846153797},{"$f":"'WACC Calc'!S461","v":0.65},{"$f":"'WACC Calc'!T461","v":0.65},{"$f":"'WACC Calc'!U461","v":0.65},{"$f":"'WACC Calc'!V461","v":0.65},{"$f":"'WACC Calc'!W461","v":0.65},{"$f":"'WACC Calc'!X461","v":0.65},{"$f":"'WACC Calc'!Y461","v":0.65},{"$f":"'WACC Calc'!Z461","v":0.65},{"$f":"'WACC Calc'!AA461","v":0.65},{"$f":"'WACC Calc'!AB461","v":0.65},{"$f":"'WACC Calc'!AC461","v":0.65},{"$f":"'WACC Calc'!AD461","v":0.65},{"$f":"'WACC Calc'!AE461","v":0.65},{"$f":"'WACC Calc'!AF461","v":0.65},{"$f":"'WACC Calc'!AG461","v":0.65},{"$f":"'WACC Calc'!AH461","v":0.65},{"$f":"'WACC Calc'!AI461","v":0.65},{"$f":"'WACC Calc'!AJ461","v":0.65},{"$f":"'WACC Calc'!AK461","v":0.65},{"$f":"'WACC Calc'!AL461","v":0.65},{"$f":"'WACC Calc'!AM461","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F462","v":0.5},{"$f":"'WACC Calc'!G462","v":0.5},{"$f":"'WACC Calc'!H462","v":0.5},{"$f":"'WACC Calc'!I462","v":0.5},{"$f":"'WACC Calc'!J462","v":0.5},{"$f":"'WACC Calc'!K462","v":0.5},{"$f":"'WACC Calc'!L462","v":0.5},{"$f":"'WACC Calc'!M462","v":0.5},{"$f":"'WACC Calc'!N462","v":0.5},{"$f":"'WACC Calc'!O462","v":0.5},{"$f":"'WACC Calc'!P462","v":0.5},{"$f":"'WACC Calc'!Q462","v":0.5},{"$f":"'WACC Calc'!R462","v":0.5},{"$f":"'WACC Calc'!S462","v":0.5},{"$f":"'WACC Calc'!T462","v":0.5},{"$f":"'WACC Calc'!U462","v":0.5},{"$f":"'WACC Calc'!V462","v":0.5},{"$f":"'WACC Calc'!W462","v":0.5},{"$f":"'WACC Calc'!X462","v":0.5},{"$f":"'WACC Calc'!Y462","v":0.5},{"$f":"'WACC Calc'!Z462","v":0.5},{"$f":"'WACC Calc'!AA462","v":0.5},{"$f":"'WACC Calc'!AB462","v":0.5},{"$f":"'WACC Calc'!AC462","v":0.5},{"$f":"'WACC Calc'!AD462","v":0.5},{"$f":"'WACC Calc'!AE462","v":0.5},{"$f":"'WACC Calc'!AF462","v":0.5},{"$f":"'WACC Calc'!AG462","v":0.5},{"$f":"'WACC Calc'!AH462","v":0.5},{"$f":"'WACC Calc'!AI462","v":0.5},{"$f":"'WACC Calc'!AJ462","v":0.5},{"$f":"'WACC Calc'!AK462","v":0.5},{"$f":"'WACC Calc'!AL462","v":0.5},{"$f":"'WACC Calc'!AM462","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F463","v":0.25740000000000002},{"$f":"'WACC Calc'!G463","v":0.25740000000000002},{"$f":"'WACC Calc'!H463","v":0.25740000000000002},{"$f":"'WACC Calc'!I463","v":0.25740000000000002},{"$f":"'WACC Calc'!J463","v":0.25740000000000002},{"$f":"'WACC Calc'!K463","v":0.25740000000000002},{"$f":"'WACC Calc'!L463","v":0.25740000000000002},{"$f":"'WACC Calc'!M463","v":0.25740000000000002},{"$f":"'WACC Calc'!N463","v":0.25740000000000002},{"$f":"'WACC Calc'!O463","v":0.25740000000000002},{"$f":"'WACC Calc'!P463","v":0.25740000000000002},{"$f":"'WACC Calc'!Q463","v":0.25740000000000002},{"$f":"'WACC Calc'!R463","v":0.25740000000000002},{"$f":"'WACC Calc'!S463","v":0.25740000000000002},{"$f":"'WACC Calc'!T463","v":0.25740000000000002},{"$f":"'WACC Calc'!U463","v":0.25740000000000002},{"$f":"'WACC Calc'!V463","v":0.25740000000000002},{"$f":"'WACC Calc'!W463","v":0.25740000000000002},{"$f":"'WACC Calc'!X463","v":0.25740000000000002},{"$f":"'WACC Calc'!Y463","v":0.25740000000000002},{"$f":"'WACC Calc'!Z463","v":0.25740000000000002},{"$f":"'WACC Calc'!AA463","v":0.25740000000000002},{"$f":"'WACC Calc'!AB463","v":0.25740000000000002},{"$f":"'WACC Calc'!AC463","v":0.25740000000000002},{"$f":"'WACC Calc'!AD463","v":0.25740000000000002},{"$f":"'WACC Calc'!AE463","v":0.25740000000000002},{"$f":"'WACC Calc'!AF463","v":0.25740000000000002},{"$f":"'WACC Calc'!AG463","v":0.25740000000000002},{"$f":"'WACC Calc'!AH463","v":0.25740000000000002},{"$f":"'WACC Calc'!AI463","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ463","v":0.25740000000000002},{"$f":"'WACC Calc'!AK463","v":0.25740000000000002},{"$f":"'WACC Calc'!AL463","v":0.25740000000000002},{"$f":"'WACC Calc'!AM463","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F464","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!G464","v":7.5929888508875748E-2},{"$f":"'WACC Calc'!H464","v":7.2954961573964514E-2},{"$f":"'WACC Calc'!I464","v":7.0074709195266288E-2},{"$f":"'WACC Calc'!J464","v":6.7289131372781086E-2},{"$f":"'WACC Calc'!K464","v":6.4598228106508893E-2},{"$f":"'WACC Calc'!L464","v":6.2001999396449736E-2},{"$f":"'WACC Calc'!M464","v":5.9500445242603575E-2},{"$f":"'WACC Calc'!N464","v":5.7093565644970451E-2},{"$f":"'WACC Calc'!O464","v":5.4781360603550336E-2},{"$f":"'WACC Calc'!P464","v":5.256383011834323E-2},{"$f":"'WACC Calc'!Q464","v":5.0440974189349147E-2},{"$f":"'WACC Calc'!R464","v":4.8412792816568087E-2},{"$f":"'WACC Calc'!S464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!T464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM464","v":4.6479286000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F465","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!G465","v":7.6312673497041433E-2},{"$f":"'WACC Calc'!H465","v":7.3696862911242611E-2},{"$f":"'WACC Calc'!I465","v":7.1152058242603566E-2},{"$f":"'WACC Calc'!J465","v":6.8678259491124272E-2},{"$f":"'WACC Calc'!K465","v":6.6275466656804741E-2},{"$f":"'WACC Calc'!L465","v":6.3943679739644987E-2},{"$f":"'WACC Calc'!M465","v":6.1682898739644991E-2},{"$f":"'WACC Calc'!N465","v":5.9493123656804758E-2},{"$f":"'WACC Calc'!O465","v":5.7374354491124283E-2},{"$f":"'WACC Calc'!P465","v":5.5326591242603571E-2},{"$f":"'WACC Calc'!Q465","v":5.3349833911242636E-2},{"$f":"'WACC Calc'!R465","v":5.1444082497041452E-2},{"$f":"'WACC Calc'!S465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!T465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM465","v":4.9609337000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!G466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!H466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!I466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!J466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!K466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!L466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!M466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!N466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!O466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!P466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!Q466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!R466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!S466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!T466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!U466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!V466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!W466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!X466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!Y466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!Z466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AA466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AB466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AC466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AD466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AE466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AF466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AG466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AH466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AI466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AJ466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AK466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AL466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AM466","v":7.8999490000000006E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F467","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!G467","v":4.9687696106220258E-2},{"$f":"'WACC Calc'!H467","v":4.6785328364843393E-2},{"$f":"'WACC Calc'!I467","v":4.3975326044162211E-2},{"$f":"'WACC Calc'!J467","v":4.1257689144176712E-2},{"$f":"'WACC Calc'!K467","v":3.8632417664886898E-2},{"$f":"'WACC Calc'!L467","v":3.6099511606292545E-2},{"$f":"'WACC Calc'!M467","v":3.3658970968393875E-2},{"$f":"'WACC Calc'!N467","v":3.131079575119089E-2},{"$f":"'WACC Calc'!O467","v":2.9054985954683366E-2},{"$f":"'WACC Calc'!P467","v":2.6891541578871525E-2},{"$f":"'WACC Calc'!Q467","v":2.4820462623755368E-2},{"$f":"'WACC Calc'!R467","v":2.2841749089334895E-2},{"$f":"'WACC Calc'!S467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!T467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM467","v":2.0955400975609884E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F468","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!G468","v":5.0061144875162444E-2},{"$f":"'WACC Calc'!H468","v":4.7509134547554011E-2},{"$f":"'WACC Calc'!I468","v":4.502639828546684E-2},{"$f":"'WACC Calc'!J468","v":4.261293608890182E-2},{"$f":"'WACC Calc'!K468","v":4.0268747957858508E-2},{"$f":"'WACC Calc'!L468","v":3.7993833892336681E-2},{"$f":"'WACC Calc'!M468","v":3.5788193892336562E-2},{"$f":"'WACC Calc'!N468","v":3.3651827957858371E-2},{"$f":"'WACC Calc'!O468","v":3.1584736088901888E-2},{"$f":"'WACC Calc'!P468","v":2.958691828546689E-2},{"$f":"'WACC Calc'!Q468","v":2.7658374547553821E-2},{"$f":"'WACC Calc'!R468","v":2.579910487516246E-2},{"$f":"'WACC Calc'!S468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!T468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM468","v":2.4009109268292583E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!G469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!H469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!I469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!J469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!K469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!L469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!M469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!N469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!O469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!P469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!Q469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!R469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!S469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!T469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!U469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!V469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!W469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!X469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!Y469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!Z469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AA469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AB469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AC469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AD469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AE469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AF469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AG469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AH469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AI469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AJ469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AK469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AL469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AM469","v":5.2682429268292807E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L461 / (1 - (1 / (1 + L461)^$S$35))","v":8.7990272242264828E-2},{"$f":" M461 / (1 - (1 / (1 + M461)^$S$35))","v":8.5438927460663172E-2},8.299162858708696E-2,8.0646891361427095E-2,7.8403143608328993E-2,7.6258734890744237E-2,7.4211946802549292E-2,7.2261003755682868E-2,7.0404084117548255E-2,6.8639331557997826E-2,6.696486647169124E-2,6.5378797350547177E-2,6.3879231991900279E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L462 / (1 - (1 / (1 + L462)^$S$35))","v":8.7990272242264828E-2},8.5755655165131645E-2,8.3599559244275201E-2,8.1521034583250288E-2,7.9519078810232596E-2,7.7592641651289596E-2,7.574062981171592E-2,7.3961912112218475E-2,7.2255324826041537E-2,7.0619677163418701E-2,6.9053756850938841E-2,6.7556335755443883E-2,6.6126175504800364E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L464 / (1 - (1 / (1 + L464)^$S$35))","v":6.7053967691136404E-2},{"$f":" M464 / (1 - (1 / (1 + M464)^$S$35))","v":6.4820035116039024E-2},6.2687289245994329E-2,6.0653517765745804E-2,5.8716434558375247E-2,5.6873694374955694E-2,5.5122907570335604E-2,5.3461654719011688E-2,5.1887500943030303E-2,5.039800980420131E-2,4.8990756634736121E-2,4.7663341202937207E-2,4.6413399633047643E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L465 / (1 - (1 / (1 + L465)^$S$35))","v":6.7053967691136404E-2},6.5096783056629776E-2,6.3216140732799603E-2,6.1410611168195219E-2,5.967871918191258E-2,5.8018951144389007E-2,5.6429762232523599E-2,5.4909583686321047E-2,5.3456829999409185E-2,5.2069905981767153E-2,5.0747213639614902E-2,4.9487158824453266E-2,4.828815761049738E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",{"$f":"L461","v":7.8999490000000006E-2},7.5929888508875748E-2,7.2954961573964514E-2,7.0074709195266288E-2,6.7289131372781086E-2,6.4598228106508893E-2,6.2001999396449736E-2,5.9500445242603575E-2,5.7093565644970451E-2,5.4781360603550336E-2,5.256383011834323E-2,5.0440974189349147E-2,4.8412792816568087E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",{"$f":"L462","v":7.8999490000000006E-2},7.6312673497041433E-2,7.3696862911242611E-2,7.1152058242603566E-2,6.8678259491124272E-2,6.6275466656804741E-2,6.3943679739644987E-2,6.1682898739644991E-2,5.9493123656804758E-2,5.7374354491124283E-2,5.5326591242603571E-2,5.3349833911242636E-2,5.1444082497041452E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant",{"$f":"L463","v":7.8999490000000006E-2},7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",{"$f":"L461","v":7.8999490000000006E-2},7.5929888508875748E-2,7.2954961573964514E-2,7.0074709195266288E-2,6.7289131372781086E-2,6.4598228106508893E-2,6.2001999396449736E-2,5.9500445242603575E-2,5.7093565644970451E-2,5.4781360603550336E-2,5.256383011834323E-2,5.0440974189349147E-2,4.8412792816568087E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",{"$f":"L462","v":7.8999490000000006E-2},7.6312673497041433E-2,7.3696862911242611E-2,7.1152058242603566E-2,6.8678259491124272E-2,6.6275466656804741E-2,6.3943679739644987E-2,6.1682898739644991E-2,5.9493123656804758E-2,5.7374354491124283E-2,5.5326591242603571E-2,5.3349833911242636E-2,5.1444082497041452E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant",{"$f":"L463","v":7.8999490000000006E-2},7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",{"$f":"L461","v":7.8999490000000006E-2},7.5929888508875748E-2,7.2954961573964514E-2,7.0074709195266288E-2,6.7289131372781086E-2,6.4598228106508893E-2,6.2001999396449736E-2,5.9500445242603575E-2,5.7093565644970451E-2,5.4781360603550336E-2,5.256383011834323E-2,5.0440974189349147E-2,4.8412792816568087E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",{"$f":"L462","v":7.8999490000000006E-2},7.6312673497041433E-2,7.3696862911242611E-2,7.1152058242603566E-2,6.8678259491124272E-2,6.6275466656804741E-2,6.3943679739644987E-2,6.1682898739644991E-2,5.9493123656804758E-2,5.7374354491124283E-2,5.5326591242603571E-2,5.3349833911242636E-2,5.1444082497041452E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant",{"$f":"L463","v":7.8999490000000006E-2},7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"L461","v":7.8999490000000006E-2},7.5929888508875748E-2,7.2954961573964514E-2,7.0074709195266288E-2,6.7289131372781086E-2,6.4598228106508893E-2,6.2001999396449736E-2,5.9500445242603575E-2,5.7093565644970451E-2,5.4781360603550336E-2,5.256383011834323E-2,5.0440974189349147E-2,4.8412792816568087E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"L462","v":7.8999490000000006E-2},7.6312673497041433E-2,7.3696862911242611E-2,7.1152058242603566E-2,6.8678259491124272E-2,6.6275466656804741E-2,6.3943679739644987E-2,6.1682898739644991E-2,5.9493123656804758E-2,5.7374354491124283E-2,5.5326591242603571E-2,5.3349833911242636E-2,5.1444082497041452E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"L463","v":7.8999490000000006E-2},7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"L461","v":7.8999490000000006E-2},7.5929888508875748E-2,7.2954961573964514E-2,7.0074709195266288E-2,6.7289131372781086E-2,6.4598228106508893E-2,6.2001999396449736E-2,5.9500445242603575E-2,5.7093565644970451E-2,5.4781360603550336E-2,5.256383011834323E-2,5.0440974189349147E-2,4.8412792816568087E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"L462","v":7.8999490000000006E-2},7.6312673497041433E-2,7.3696862911242611E-2,7.1152058242603566E-2,6.8678259491124272E-2,6.6275466656804741E-2,6.3943679739644987E-2,6.1682898739644991E-2,5.9493123656804758E-2,5.7374354491124283E-2,5.5326591242603571E-2,5.3349833911242636E-2,5.1444082497041452E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",{"$f":"L463","v":7.8999490000000006E-2},7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"L461","v":7.8999490000000006E-2},7.5929888508875748E-2,7.2954961573964514E-2,7.0074709195266288E-2,6.7289131372781086E-2,6.4598228106508893E-2,6.2001999396449736E-2,5.9500445242603575E-2,5.7093565644970451E-2,5.4781360603550336E-2,5.256383011834323E-2,5.0440974189349147E-2,4.8412792816568087E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"L462","v":7.8999490000000006E-2},7.6312673497041433E-2,7.3696862911242611E-2,7.1152058242603566E-2,6.8678259491124272E-2,6.6275466656804741E-2,6.3943679739644987E-2,6.1682898739644991E-2,5.9493123656804758E-2,5.7374354491124283E-2,5.5326591242603571E-2,5.3349833911242636E-2,5.1444082497041452E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",{"$f":"L463","v":7.8999490000000006E-2},7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":" ((L470 * L571 * $S$46 * (L373 * 1 + L523) +L402) * 1000 / (L170 * 8760)) + L431 + 0","v":144.04035105535138},{"$f":" ((M470 * M571 * $S$46 * (M373 * 1 + M523) +M402) * 1000 / (M170 * 8760)) + M431 + 0","v":134.64335158145434},125.80269091672943,117.4876606620428,109.66837768320995,100.2645136522857,92.661789336846098,85.09753166908564,77.944042148999074,71.173843306951881,64.760518131115276,58.678704623432907,52.904083099469425,47.413356756176583,47.066778653354568,46.720200550532553,46.373622447710538,46.027044344888516,45.680466242066508,45.333888139244486,44.987310036422485,44.64073193360047,44.294153830778448,43.947575727956448,43.600997625134418,43.254419522312411,42.907841419490403,42.561263316668388,42.214685213846366,41.868107111024358,41.521529008202336,41.174950905380328,40.828372802558313,40.481794699736305]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":" ((L471 * L572 * $S$46 * (L374 * 1 + L524) +L403) * 1000 / (L171 * 8760)) + L432 + 0","v":144.04035105535138},{"$f":" ((M471 * M572 * $S$46 * (M374 * 1 + M524) +M403) * 1000 / (M171 * 8760)) + M432 + 0","v":135.16605637876489},126.75645291661208,118.7887985560523,111.24088721922107,104.55534781889745,98.480619324501944,92.925759356437823,87.869377192448013,83.245350611454427,79.04012239396792,75.214134365048736,71.702990719867955,68.51865994906106,67.243165325400511,66.099775502047677,65.088490479002516,64.17742289067354,63.393904764710641,62.692382721697335,62.079689768546118,61.558103574227779,61.102569780063298,60.710810717081841,60.364605033516831,60.068508067309907,59.817964480519443,59.58791991446639,59.369263693267435,59.177939499718363,58.970671623373519,58.767959084970315,58.55385820171302,58.301036945951729]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":" ((L472 * L573 * $S$46 * (L375 * 1 + L525) +L404) * 1000 / (L172 * 8760)) + L433 + 0","v":144.04035105535138},{"$f":" ((M472 * M573 * $S$46 * (M375 * 1 + M525) +M404) * 1000 / (M172 * 8760)) + M433 + 0","v":138.86683846849004},133.69332588162874,128.51981329476737,123.34630070790608,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609,122.74630070790609]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":" ((L470 * L571 * $S$46 * (L376 * 1 + L526) +L405) * 1000 / (L173 * 8760)) + L434 + 0","v":119.34499498675997},{"$f":" ((M470 * M571 * $S$46 * (M376 * 1 + M526) +M405) * 1000 / (M173 * 8760)) + M434 + 0","v":111.60628953766829},104.325745460836,97.478073486388183,91.038663974408209,83.188423007764698,76.927355924461494,70.69796725689406,64.80685824035217,59.231400370430961,53.949838460918471,48.941286160474164,44.185715493680704,39.663940858027772,39.378523596880228,39.093106335732692,38.807689074585149,38.522271813437605,38.236854552290069,37.951437291142518,37.666020029994989,37.380602768847446,37.095185507699902,36.809768246552366,36.524350985404816,36.238933724257279,35.953516463109743,35.6680992019622,35.382681940814649,35.09726467966712,34.811847418519569,34.526430157372033,34.24101289622449,33.955595635076961]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":" ((L471 * L572 * $S$46 * (L377 * 1 + L527) +L406) * 1000 / (L174 * 8760)) + L435 + 0","v":119.34499498675997},112.03675231192403,105.1111965195629,98.549598810866598,92.333671827593818,86.722051144974358,81.719333561354546,77.144742999419378,72.980663570251295,69.1726416800213,65.7095125597383,62.558698888863667,59.667168828126549,57.044778781579701,55.994371444447481,55.052756295803974,54.219933335649131,53.469642380554689,52.82439215917347,52.246668123750744,51.742097456449741,51.312555884658174,50.937410407110953,50.614785296420344,50.329674733484453,50.085830173078747,49.879500160427781,49.690051694266437,49.50998186504377,49.352420764473948,49.181729572189951,49.014789834681437,48.838471460234253,48.630265720195538]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",119.34499498675997,115.08445520934475,110.82391543192956,106.5633756545143,102.30283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913,101.70283587709913]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":" ((L470 * L571 * $S$46 * (L379 * 1 + L529) +L408) * 1000 / (L176 * 8760)) + L437 + 0","v":114.64849048886693},{"$f":" ((M470 * M571 * $S$46 * (M379 * 1 + M529) +M408) * 1000 / (M176 * 8760)) + M437 + 0","v":107.22515548127427},100.24131069283955,93.672697450892741,87.495709016203477,79.940932414971769,73.935018535690332,67.959492102224402,62.308459628676374,56.960214775397723,51.893888931163168,47.089446912555147,42.527676931242304,38.190175243123818,37.916389406411753,37.642603569699695,37.368817732987637,37.095031896275572,36.821246059563514,36.547460222851441,36.27367438613939,35.999888549427332,35.72610271271526,35.452316876003209,35.178531039291144,34.904745202579079,34.630959365867028,34.357173529154963,34.083387692442898,33.80960185573084,33.535816019018768,33.262030182306717,32.988244345594651,32.714458508882601]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":" ((L471 * L572 * $S$46 * (L380 * 1 + L530) +L409) * 1000 / (L177 * 8760)) + L438 + 0","v":114.64849048886693},107.63807588541928,100.99475277425155,94.700555599138497,88.737942254682466,83.330556897687003,78.531711817474886,74.143546576245541,70.149163173971459,66.496327128797844,63.174328662319489,60.151918056402138,57.378224643908226,54.862703157252,53.85510238871764,52.951860271210073,52.152976804729256,51.433261970061864,50.814307212247904,50.260126789554008,49.776118563240189,49.364081820393103,49.004224403059403,48.694747024152427,48.421255386978814,48.187348065711902,47.989426486178367,47.807698490424862,47.634966930104682,47.483826814824532,47.320091689937698,47.159955139224202,46.990822153077367,46.791101286457163]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",114.64849048886693,110.56157772432444,106.47466495978196,102.38775219523941,98.300839430696968,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973,97.700839430696973]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Low",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Mid",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Constant",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$575:$I$580,L575:L580)","v":0.81331199217458716},0.81945662418111098,0.82548594663185137,0.83139413630288961,0.83717539314098632,0.84282395168259328,0.8483340926898354,0.85370015496808116,0.85891654732774336,0.86397776065111409,0.86887838002335194,0.87361309688527311,0.87817672116427192,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$575:$I$580,L582:L587)","v":0.81331199217458716},0.81868615908352094,0.82397542227516385,0.82917597716312608,0.83428402865705686,0.83929579668250121,0.8442075218028926,0.84901547093126151,0.85371594311855914,0.85830527540488277,0.86277984871926761,0.867136093813204,0.87137049721250082,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$575:$I$580,L589:L594)","v":0.81331199217458716},0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$460*L568*(1-L$567/2)-L$567)/(1-L$460)","v":1.0647097942556711},1.0625799420088635,1.0604900583584185,1.0584421617501161,1.0564382625983171,1.0544803593279026,1.0525704343410132,1.0507104499208404,1.0489023440854282,1.0471480264050677,1.045449373797454,1.0438082263152852,1.0422263829414442,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$460*L569*(1-L$567/2)-L$567)/(1-L$460)","v":1.0647097942556711},1.06284700060854,1.0610136362865243,1.0592110200352969,1.0574404673090136,1.0557032883570217,1.0540007862751621,1.0523342550259807,1.0507049774323767,1.0491142231494524,1.0475632466195266,1.0460532850154611,1.0445855561776223,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",{"$f":"(1-L$460*L570*(1-L$567/2)-L$567)/(1-L$460)","v":1.0647097942556711},1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$464)*(1+L$443))^$K575","v":0.92678449736802015},0.92942859072898654,0.93200556949105895,0.93451418990365176,0.9369532309522991,0.93932149575206114,0.9416178129309678,0.94384103800071628,0.9459900547118214,0.94806377639039408,0.95006114725371726,0.95198114370179077,0.95382277558202355,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217]
[null,null,null,null,null,null,null,null,0.32,null,2,{"$f":"1/((1+L$464)*(1+L$443))^$K576","v":0.85892950456169359},0.86383750526447001,0.86863438156235317,0.87331677113127848,0.87788135699195247,0.88232487238188961,0.88664410562889895,0.89083590501426946,0.89489718361367487,0.89882492410361525,0.90261618352104944,0.90626809796376973,0.90977788721899533,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393]
[null,null,null,null,null,null,null,null,0.192,null,3,0.7960425491597718,0.80287527513679979,0.80957208146753479,0.81612691490301958,0.82253377382639858,0.82878671886500299,0.83487988359041776,0.84080748527697557,0.8465638356881553,0.85214335185948298,0.85754056684578006,0.86275014039999609,0.86776686955037141,0.87258569904235439,0.87258569904235439,0.87258569904235439,{"$f":"1/((1+AB$464)*(1+AB$443))^$K577","v":0.87258569904235439},0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439]
[null,null,null,null,null,null,null,null,0.1152,null,4,{"$f":"1/((1+L$464)*(1+L$443))^$K578","v":0.73775989380659646},0.74621523550154312,0.75452568883221183,0.76268218273916188,0.77067567695403183,0.77849718042371774,0.78613777004647023,0.79358860966259259,0.80084096923968739,0.80788624418986965,0.81471597475410484,0.82132186538686891,0.82769580407265897,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.6837444323598304,0.69355377471269808,0.70322214431569918,0.7127373221564367,0.72208706553843049,0.73125913595436876,0.7402413276935853,0.74902149708948673,0.75758759230651995,0.76592768356050001,0.77402999366081537,0.78188292875827969,0.78947510917817831,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.6336837400727876,0.64460870742599197,0.6554069550916769,0.66606314122912058,0.676561809085097,0.68688742536701763,0.69702442002394971,0.70695722729779154,0.71667032789504193,0.72614829211831444,0.73537582378618194,0.74433780476021294,0.75301933988925129,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$465)*(1+L$443))^$K582","v":0.92678449736802015},0.92909804429869403,0.93136157377658757,0.93357426922248565,0.93573532643601531,0.93784395427890255,0.93989937535481893,0.94190082668481279,0.94384756037729978,0.94573884429158828,0.94757396269390048,0.94935221690485594,0.95107292593737502,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$465)*(1+L$443))^$K583","v":0.85892950456169359},0.86322317591965803,0.86743438110760207,0.87156091615429809,0.87560060114031624,0.87955128257748827,0.88341083579237889,0.88717716730953389,0.89084821723018037,0.89442196160198906,0.89789641477542148,0.90126963174216479,0.90453971045107984,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048]
[null,null,null,null,null,null,null,null,null,null,3,0.7960425491597718,0.80201896454026178,0.80789505033629661,0.81366684538162903,0.81933041433560516,0.8248818528435522,0.83031729274293553,0.83563290730474049,0.84082491649917257,0.84588959227448046,0.85082326383739226,0.85562232292344742,0.86028322904525456,0.86480251470656533,0.86480251470656533,0.86480251470656533,{"$f":"1/((1+AB$465)*(1+AB$443))^$K584","v":0.86480251470656533},0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$465)*(1+L$443))^$K585","v":0.73775989380659646},0.74515425144482084,0.75244240552752861,0.75961843056771949,0.76667641271728326,0.7736104586837047,0.78041470479538955,0.7870833261953688,0.79361054614219073,0.79999064539595,0.80621797166655584,0.81228694910065735,0.81819208778292329,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414]
[null,null,null,null,null,null,null,null,null,null,5,0.6837444323598304,0.69232135771824033,0.70079594298836045,0.70916022120519029,0.71740620332480032,0.72552589164344128,0.73351129355490208,0.7413544356132501,0.74904737786600317,0.75658222842084755,0.76395115820711712,0.77114641589159094,0.77816034290651448,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689]
[null,null,null,null,null,null,null,null,null,null,6,0.6336837400727876,0.64323441948223359,0.65269441235788717,0.66205373527329181,0.67130232785535449,0.68043007115061149,0.68942680662795763,0.69828235577057318,0.70698654020584051,0.71552920231828676,0.72390022628691286,0.73208955948491594,0.74008723417652988,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$466)*(1+L$443))^$K589","v":0.92678449736802015},0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$466)*(1+L$443))^$K590","v":0.85892950456169359},0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359]
[null,null,null,null,null,null,null,null,null,null,3,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,{"$f":"1/((1+AB$466)*(1+AB$443))^$K591","v":0.7960425491597718},0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$466)*(1+L$443))^$K592","v":0.73775989380659646},0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646]
[null,null,null,null,null,null,null,null,null,null,5,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304]
[null,null,null,null,null,null,null,null,null,null,6,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"U.S. Renewable Energy Technical Potentials - A GIS-Based Analysis 2012"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative range of capacity factors across the continental U.S. for three classes of solar insolation. System Advisor Model 2018"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228., Turchi et al.. (2019). CSP Systems Analysis - Final Project Report. NREL Report No. TP-5500-72856"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative range of capacity factors across the continental U.S. for three classes of solar insolation (Daggett CA, Phoenix AZ, and Abilene TX, Taken from the NSRBD"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"DOE SunShot Vision Report (2012). Murphy, C et al. (2019), The Potential Role of Concentrating Solar Power within the Context of DOE’s 2030 Solar Cost Targets. NREL Report No. TP-6A20-71912"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Geothermal","index":8,"n_rows":612,"n_cols":128,"rows_kept":612,"cut":false,"hidden":false,"merged":[[48,16,48,17],[48,14,48,15],[48,13,50,13],[49,18,52,18],[40,14,40,17],[10,21,15,21],[11,7,11,19],[13,7,60,7],[13,9,18,9],[13,14,13,15],[13,16,13,19],[15,14,15,19],[16,21,21,21],[20,9,25,9],[22,21,27,21],[26,14,26,18],[27,9,32,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,14,31,17],[48,9,53,9],[55,9,60,9],[42,14,42,17],[0,0,0,7],[9,6,9,19],[43,14,43,17],[41,9,46,9],[44,14,44,17],[45,14,45,17],[46,14,46,17],[32,14,32,17],[33,14,33,17],[34,9,39,9],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[39,14,39,17],[41,14,41,17],[611,7,611,10],[611,11,611,26],[606,7,606,10],[606,11,606,26],[607,7,607,10],[607,11,607,26],[608,7,608,10],[608,11,608,26],[602,11,602,26],[609,7,609,10],[609,11,609,26],[610,7,610,10],[610,11,610,26],[603,7,603,10],[603,11,603,26],[604,7,604,10],[604,11,604,26],[605,7,605,10],[605,11,605,26],[0,54,0,58],[0,38,0,42],[600,7,600,10],[600,11,600,26],[601,7,601,10],[601,11,601,26],[602,7,602,10],[599,7,599,10],[599,11,599,26],[287,9,304,9],[308,7,325,7],[308,9,325,9],[329,7,346,7],[329,9,346,9],[386,6,386,19],[595,6,595,19],[597,7,597,11],[598,7,598,10],[598,11,598,26],[255,7,304,7],[360,9,379,9],[349,7,358,7],[349,9,358,9],[255,9,284,9],[0,118,0,122],[23,23,23,24],[63,9,68,9],[111,6,111,19],[114,7,251,7],[114,9,131,9],[134,9,151,9],[154,9,171,9],[174,9,191,9],[194,9,211,9],[214,9,231,9],[234,9,251,9],[71,7,90,7],[71,9,76,9],[78,9,83,9],[85,9,90,9],[93,7,105,7],[93,9,98,9],[100,9,105,9],[63,7,68,7],[0,81,0,85],[0,86,0,90],[0,102,0,106],[0,33,0,37]]}
["Geothermal Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2019/index.html?t=gt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mid/High Scenario Full Supply Curve - GeoVision  BAU Scenario",null,null,null,null,"Low Scenario Full Supply Curve - GeoVision  Improved technology (IT) Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mid/High Scenario Full Supply Curve - GeoVision  BAU Scenario",null,null,null,null,"Low Scenario Full Supply Curve - GeoVision  Improved technology (IT) Scenario",null,null,null,null,null,null,null,null,null,null,"Mid/High Scenario Full Supply Curve - GeoVision  BAU Scenario",null,null,null,null,"Low Scenario Full Supply Curve - GeoVision  Improved technology (IT) Scenario",null,null,null,null,null,null,null,null,null,null,"Mid/High Scenario Full Supply Curve - GeoVision  BAU Scenario",null,null,null,null,"Low Scenario Full Supply Curve - GeoVision  Improved technology (IT) Scenario",null,null,null,null,null,null,null,null,null,null,"Mid/High Scenario Full Supply Curve - GeoVision  BAU Scenario",null,null,null,null,"Low Scenario Full Supply Curve - GeoVision  Improved technology (IT) Scenario",null,null,null,null,null,null,null,null,null,null,"Mid/High Scenario Full Supply Curve - GeoVision  BAU Scenario",null,null,null,null,"Low Scenario Full Supply Curve - GeoVision  Improved technology (IT) Scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Flash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs",null,null,null,null,null,null,null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,null,null,null,null,null,null,null,null,null,null,"Estimated","Net","Overnight ","O&M","O&M",null,"Net","Overnight ","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated",null,null,null,null,null,null,null,null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE",null,null,null,null,null,null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,"Depth","Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,"Depth","Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,null,null,null,null,null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,"(km)","(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR","<depth>(km)-<temp>(C)",null,"(km)","(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Heber Deep",null,null,205,34.51,4193.9809201631651,2.2187155814027932E-2,139.53574165288495,{"$f":" (($S$47 * $S$45 * $S$40 * (AI6 * 1 + $L$73) +AK6) * 1000 / ($L$15 * 8760)) + AJ6 + 0","v":83.755898443828755},34.51,3839.8780085021485,2.1727179658978291E-2,138.0348406763537,{"$f":" (($S$47 * $S$45 * $S$40 * (AN6 * 1 + $L$73) +AP6) * 1000 / ($L$15 * 8760)) + AO6 + 0","v":78.1526330620691},null,null,null,null,null,null,28,"Clifton Hot Springs",null,null,110,14.45,19857.43389830106,9.0516849155174023E-2,550.64948506827238,{"$f":" (($S$47 * $S$45 * $S$40 * (BD6 * 1 + $L$73) +BF6) * 1000 / ($L$15 * 8760)) + BE6 + 0","v":380.84961835712068},14.45,16784.259052488447,8.5998762006885499E-2,523.57072165910029,{"$f":" (($S$47 * $S$45 * $S$40 * (BI6 * 1 + $L$73) +BK6) * 1000 / ($L$15 * 8760)) + BJ6 + 0","v":330.21443506173523},null,9,"NF-EGS The Geysers 4",null,null,320,68,9713.4681565838855,2.727989027082469E-2,168.5842511040747,{"$f":" (($S$47 * $S$45 * $S$40 * (BT6 * 1 + $L$73) +BV6) * 1000 / ($L$15 * 8760)) + BU6 + 0","v":171.90000223530583},68,3929.2000000000003,1.614214706139586E-2,110.66646173929476,{"$f":" (($S$47 * $S$45 * $S$40 * (BY6 * 1 + $L$73) +CA6) * 1000 / ($L$15 * 8760)) + BZ6 + 0","v":75.601019061294338},null,12,"NF-EGS Beowawe HS",null,null,185,43.2,18789.981001414548,0,512.42862668707767,{"$f":" (($S$47 * $S$45 * $S$40 * (CJ6 * 1 + $L$73) +CL6) * 1000 / ($L$15 * 8760)) + CK6 + 0","v":359.06102229286807},43.2,4564.3145103845045,2.4732731968564146E-2,161.82084981777106,{"$f":" (($S$47 * $S$45 * $S$40 * (CO6 * 1 + $L$73) +CQ6) * 1000 / ($L$15 * 8760)) + CP6 + 0","v":92.574026189165892},null,null,"4k-200",null,4,200,13.571199999999999,30901.940768686891,9.8613975332866505E-2,556.28137438081637,{"$f":" (($S$47 * $S$45 * $S$40 * (CZ6 * 1 + $L$73) +DB6) * 1000 / ($L$15 * 8760)) + DA6 + 0","v":549.73346546823871},99.917000000000002,4646.7503725503502,2.2226392892340588E-2,152.58374210530346,{"$f":" (($S$47 * $S$45 * $S$40 * (DE6 * 1 + $L$73) +DG6) * 1000 / ($L$15 * 8760)) + DF6 + 0","v":92.507924531576407},null,null,"4k-150",null,4,150,47934.397100000002,65347.464089273111,0.36766645830288452,1300.1621414015981,{"$f":" (($S$47 * $S$45 * $S$40 * (DP6 * 1 + $L$73) +DR6) * 1000 / ($L$15 * 8760)) + DQ6 + 0","v":1180.3319040673355},61549.523699999998,8126.1066834447711,3.8937904563356968E-2,246.59971860240591,{"$f":" (($S$47 * $S$45 * $S$40 * (DU6 * 1 + $L$73) +DW6) * 1000 / ($L$15 * 8760)) + DV6 + 0","v":158.8879963317641}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Long Valley caldera - deep",null,null,205,0,5524.3225945312079,2.5923257236401567E-2,161.02289496318372,107.07047879914562,47.53,3904.9403800757955,2.1571896597097302E-2,136.54402134002675,78.929847071726002,null,null,null,null,null,null,28,"Gillard (Morenci) Hot Springs",null,null,110,11.8,20131.585212194641,9.171428871654444E-2,557.73741355508048,386.03417656055473,11.8,17047.133894620631,8.6195911807621789E-2,527.42487710076807,334.76495067031379,null,10,"NF-EGS Coso 3",null,null,325,66.746919331284474,11141.987350858433,2.9006580454749187E-2,177.14255164846031,194.86173975311709,66.746919331284474,3929.2000000000003,1.6106575626223842E-2,110.29031785369017,75.547309990200972,null,12,"NF-EGS Dixie Valley",null,null,190,104,21566.565373166162,0,516.44793702005904,401.88781233374129,104,4704.0205881009106,2.5184908408154391E-2,165.86770857991704,95.277947793018583,null,null,"5k-200",null,5,200,7284.3444999999992,38384.383336206149,0.11260734060713178,629.97017795099441,674.1280616514822,9272.4012999999977,4776.6601285176803,2.1979996445392398E-2,151.04687892553068,94.265305994351976,null,null,"4k-175",null,4,175,1844.8831999999998,40666.387232219473,0.14568812518073002,767.77642163656424,728.55215099069835,2030.7647000000002,5954.4818084466351,2.8543594069024004E-2,188.16021341624497,117.49147195721493]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource and Cost Characteristics",null,null,null,null,null,null,12,"Humboldt House - Rye Patch",null,null,205,90.43,3856.807570018188,2.0853723301402925E-2,131.4682746986345,77.472378793465737,90.43,3622.2796320395209,2.0735483804978069E-2,131.92252237653119,73.96810063825275,null,null,null,null,null,null,8,"Fort Bidwell",null,null,110,9.14,17938.831265057193,8.8065136439405819E-2,532.06035340253834,348.99786765842157,9.14,16606.548369257092,8.8497376334019398E-2,535.76420216055703,329.25252115735651,null,9,"NF-EGS The Geysers 1",null,null,340,70,12461.353735981524,2.9668833906585187E-2,178.52627987046642,215.13758805676721,70,3929.2000000000003,1.5667431472846709E-2,107.03385243340236,75.082192561189174,null,12,"NF-EGS Soda Lake area",null,null,175,33.599999999999994,22288.79854738183,0,591.16190505110387,423.53978772649913,33.599999999999994,5172.4169793308274,2.7986274887500901E-2,181.50574117181279,104.64012445972935,null,null,"5k-225",null,5,225,144.33502426994778,27090.959560269024,7.5611792319159085E-2,440.02992368239632,475.12766099507735,239.71864316376983,4495.4789043223582,2.3530417742834205E-2,166.14610361606185,92.142491562852896,null,null,"5k-150",null,5,150,501321.1496152996,80633.996671526038,0.42041546065463514,1488.1754099883281,1439.8390642477457,634575.63221025327,8353.8512070139896,3.8633794888928263E-2,245.74495815003971,162.23147330282657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash","Binary",null,null,null,12,"Blue Mountain",null,null,205,23.4,4456.2927648739269,2.3737071325978694E-2,149.43958636577301,89.162454033716045,23.4,4248.5205850917218,2.3695257285050255E-2,150.46366695182951,86.146725471071704,null,null,null,null,null,null,9,"Boyes HS",null,null,110,8.3699999999999992,20728.925401383436,9.3987519480449852E-2,571.04619645887703,397.02568442996483,8.3699999999999992,17594.122848682957,8.9914157054230989E-2,547.22439968496622,345.91786303645767,null,9,"NF-EGS The Geysers 2",null,null,265,70,11422.979905749891,3.5771025108595346E-2,220.61515523240607,205.34785014375771,70,3929.2000000000003,1.9321266929178588E-2,132.02274226608785,78.651612639894012,null,10,"NF-EGS Coso 4",null,null,175,24.666329095280776,23230.266678863914,0,602.79855424860614,439.52725835659896,24.666329095280776,5338.62340881611,2.9046888747433625E-2,188.41855030821705,108.15688329942459,null,null,"5k-250",null,5,250,0,22041.795836638703,5.8113674240495218E-2,344.54608392931482,384.64847180756044,84.149799999999999,3889.5570338263615,2.0764104550115334E-2,146.00082060923881,80.044369082932661,null,null,"5k-175",null,5,175,149789.96519999998,49886.719823440777,0.16511352241087732,864.59656027124265,882.6995914023646,196522.35369999998,6126.2076146275558,2.823152786089379E-2,186.87456719143105,119.92097948244098]
[null,"X",null,null,null,null,"Current Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temp (°C)",">=200C","150-200","135-150","<135",null,12,"Fish Lake Valley",null,null,205,57.13,4026.3008720355792,2.0901055350732365E-2,131.2081014883164,80.014601025846062,57.13,3524.3141964566562,1.9958152040448832E-2,126.75491491728816,71.739126718463481,null,null,null,null,null,null,9,"Sonoma Mission Inn",null,null,110,6.28,21418.086347984688,9.6200207123690817E-2,583.90836031121933,409.35070361156528,6.28,18167.033895097687,9.2319629596600325E-2,561.50556707408452,356.67650100878865,null,10,"NF-EGS Salton Sea area 4",null,null,340,107.16344986572373,12461.353735981524,2.9668833906585187E-2,178.52627987046642,215.13758805676721,107.16344986572373,3929.2000000000003,1.5667431472846709E-2,107.03385243340236,75.082192561189174,null,12,"NF-EGS San Emidio Desert area",null,null,170,45.5,23149.849163734634,0,620.21903511957464,440.78928706946874,45.5,5333.1648828477191,2.8483271654769132E-2,183.74143286710009,107.40585651695719,null,null,"5k-275",null,5,275,0,18942.815637863994,4.7965409528569772E-2,286.13726738569693,329.14434732823548,31.918800000000001,3469.012653040455,1.8731633575968475E-2,132.19543493443118,71.672667209964104,null,null,"6k-150",null,6,150,365522.09899101994,97840.604043665327,0.48002777222711018,1700.96025979414,1732.1069884293654,426794.3950669028,8721.4815062661455,3.9320998987290273E-2,250.28312854596746,168.47422210309372]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrothermal","# identified sites",{"$f":"COUNT($AH$6:$AH$26)","v":21},{"$f":"COUNT($BB$82:$BB$104)","v":23},{"$f":"COUNT($BB$65:$BB$81)","v":17},{"$f":"COUNT($BB$6:$BB$64)","v":59},null,12,"Soda Lake area",null,null,205,36.78,4227.2382748957707,2.2181721359383049E-2,139.37212623857312,84.238646871281176,36.78,3800.141035824975,2.1506181953948558E-2,136.59418712529799,77.342133591402089,null,null,null,null,null,null,8,"Kellog HS",null,null,110,5.37,21982.85950905555,9.8224332370613496E-2,594.85755028497613,419.5096668516241,5.37,18633.590343205658,9.4640738114918008E-2,573.99829872832356,365.56138192193117,null,10,"NF-EGS Salton Sea area 3",null,null,250,66.067482685198712,10748.861632927594,3.6628232595696059E-2,226.68898391674003,195.95686964787333,66.067482685198712,3929.2000000000003,2.0427623162748276E-2,139.28421387331929,79.688887889853518,null,9,"NF-EGS The Geysers 3",null,null,180,70,24567.757426788645,0,588.57345122142863,457.85096815643232,70,5193.5893839193932,2.7351457507517291E-2,180.17515115230552,104.77181787756273,null,null,"6k-200",null,6,200,239972.44340000002,46666.698947292658,0.12810437567865399,711.61885351229921,811.83222473726175,312243.39629999991,4959.0604222930406,2.2086810992920036E-2,151.73581841429828,97.139435326811778,null,null,"6k-175",null,6,175,486178.37407342211,60251.138367731095,0.1872044597746714,975.18094242227767,1056.2241425002301,631046.79679850535,6378.6672554680044,2.8485037258383659E-2,188.91345735261541,124.05402834820376]
[null,null,null,null,null,null,null,"*** NOTE: Geothermal project costs and performance parameters are location specific. Numbers in this section are example cases. Location specific data are located to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)",{"$f":"SUM($AH$6:$AH$35)","v":15337.76152},{"$f":"SUM($BC$82:$BC$104,BC125:BC132)","v":2991.3121600000004},{"$f":"SUM($BC$65:$BC$81,BC123:BC124)","v":820.27983999999992},{"$f":"SUM($BC$6:$BC$64,BC106:BC122)","v":4758.844000000001},null,12,"Beowawe HS",null,null,215,40.01,4640.945534112233,2.2474916167107065E-2,142.84497417606025,91.030172328095489,40.01,3649.0298822006357,2.0130976563922032E-2,129.96059715644228,74.094618622235316,null,null,null,null,null,null,33,"Routt",null,null,110,8.2899999999999991,20749.297056429139,9.4058366515924238E-2,571.45662395545992,397.39433080188962,8.2899999999999991,17612.44429552869,8.999279759282873E-2,547.69617682902219,346.26407195669043,null,10,"NF-EGS Salton Sea area 2",null,null,325,50.055536399722222,9076.1375991672958,2.6462912446848581E-2,164.31628617764227,161.5914598139606,50.055536399722222,3929.2000000000003,1.4291211973678821E-2,97.959956653723523,73.786025277238124,null,12,"NF-EGS Desert Peak",null,null,185,26.368493919322908,22841.88737049984,0,550.61296610209524,426.17044066342595,26.368493919322908,4912.4054953530276,2.5948101399884252E-2,171.66553124657108,99.277167142969517,null,null,"6k-225",null,6,225,31003.219792877309,34844.859769121496,9.1839261832045022E-2,527.86591579151639,605.67417502125056,47005.322092877315,4722.436755363442,2.4210890398910924E-2,170.72066581731556,96.249713874939403,null,null,"7k-150",null,7,150,353294.67768678191,117587.84362608884,0.55587379670655479,1949.9392740993062,2068.2184452777792,401827.1847867819,9103.2025968973812,4.0165038168920301E-2,255.78590915241466,175.06920147933437]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGE($AI$6:$AI$26)","v":4039.2786828368139},{"$f":"AVERAGE($BD$82:$BD$104)","v":7848.7571644559148},{"$f":"AVERAGE($BD$65:$BD$81)","v":9093.0398162848142},{"$f":"AVERAGE($BD$6:$BD$64)","v":16800.791944916233},null,12,"Desert Peak",null,null,215,15.46,5315.1342452824756,2.5977666105356192E-2,165.32720678877203,104.50136512804424,15.46,4797.564689337376,2.5220321314788761E-2,162.1503902095686,96.171071031670394,null,null,null,null,null,null,15,"Magic Reservoir area",null,null,110,9.06,19495.117146936147,9.1140724454850983E-2,552.8160548962187,375.64576730208006,9.06,17119.600645699764,8.8941088806706203E-2,540.29295636063625,337.7066724410966,null,10,"NF-EGS Coso 2",null,null,250,43.570398209767369,9471.0519922355597,3.3967668627894125E-2,211.84497894011704,174.39071996555234,43.570398209767369,3929.2000000000003,1.8772124124941652E-2,127.99043011041853,78.075676488575311,null,12,"NF-EGS Great Boiling Springs (Gerlach)",null,null,165,29.4,26169.290948679256,0,688.03140590693522,496.41470206574951,29.4,5845.7506046338203,3.1442836244460447E-2,201.86979618042338,117.79600725110868,null,null,"6k-250",null,6,250,3718.6661930428481,28282.314910129302,7.0086312119613151E-2,410.11167721765725,488.98268065884201,4110.400087983101,4063.5814167225053,2.1307113706167769E-2,149.53248999365474,83.19711310100314,null,null,"7k-175",null,7,175,357489.34178296482,71918.52572038112,0.2126932799442062,1102.3055353104207,1251.9404840330376,411670.82391106145,6638.4184335226309,2.9341469726986088E-2,191.75401358745663,128.4130336324904]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","GEO-Hydro Flash example",0.9,null,null,"Basis Year:",null,2017,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($AI$6:$AI$26)","v":3102},{"$f":"MIN($BD$82:$BD$104)","v":4140.0520439735146},{"$f":"MIN($BD$65:$BD$81)","v":7241.9591380645788},{"$f":"MIN($BD$6:$BD$64)","v":11322.638267577855},null,31,"Valles Caldera - Sulphur Springs",null,null,225,0,5677.5564052016616,2.5360479860916781E-2,160.49036996052797,109.32579569900503,0,3961.5268031177102,2.1291881869575077E-2,137.62126339250173,79.944398931167584,null,null,null,null,null,null,15,"White Licks Hot Springs",null,null,110,9.0399999999999991,19499.122604034157,9.1156711963379697E-2,552.91007588038508,375.72015341413515,9.0399999999999991,17123.47952118815,8.8958641626903895E-2,540.39841358939714,337.7807657203374,null,9,"NF-EGS The Geysers 6",null,null,300,55,9988.5091199737053,2.9925436737031227E-2,186.126653455818,178.59133833650455,55,3929.2000000000003,1.5018023804819721E-2,103.73211880062824,74.610405363456337,null,10,"NF-EGS Heber",null,null,180,24.5,24658.672230191631,0,589.46388146602374,459.36154246324412,24.5,5206.7046894003915,2.7420775889728532E-2,180.66037809948509,105.04071112840677,null,null,"6k-275",null,6,275,32.265497468683819,24256.124432837838,5.7490588753268942E-2,338.08375611518738,417.42272536346928,188.88139444037498,3614.3187675244799,1.9187296779422373E-2,135.1659134612602,74.308218971145621]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0.8,null,null,null,null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($AI$6:$AI$26)","v":5677.5564052016616},{"$f":"MAX($BD$82:$BD$104)","v":30125.617733083356},{"$f":"MAX($BD$65:$BD$81)","v":11401.758035076693},{"$f":"MAX($BD$6:$BD$64)","v":22074.804786688506},null,12,"Dixie Valley Geothermal Field",null,null,225,93.300000000000011,3677.7089944435374,1.9118805582473159E-2,122.84319755286826,73.514426216792657,93.300000000000011,3274.3979079731039,1.8425471638569193E-2,119.69058585588607,66.926402382943564,null,null,null,null,null,null,15,"Latty Hot Springs",null,null,110,6.35,21388.155540492968,9.6108882184616495E-2,583.389031109097,408.82102871623795,6.35,18140.440321001421,9.2217061546662024E-2,560.89825895397053,356.18504585408783,null,9,"NF-EGS The Geysers 5",null,null,220,37,11137.317810357861,4.3777417293084195E-2,267.06185756501498,207.63640205920984,37,3929.2000000000003,2.2630362514963771E-2,153.33726299975302,81.69637731962149,null,12,"NF-EGS Blue Mountain",null,null,175,43.4,24241.656073284641,0,604.92329152986918,455.22147718624154,43.4,5191.9008360734906,2.7178265014819087E-2,176.28025251395047,104.19016993678552,null,null,"6k-300",null,6,300,0,22425.269797575365,4.9870492357797176E-2,292.47778324193882,383.04598708184176,128.4649,3264.7358587194062,1.7572441608268274E-2,124.05952356288019,67.401936556926941,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(DP6:DP13,0.1)","v":47120.620046074386},{"$f":"_xlfn.PERCENTILE.INC(DQ6:DQ13,0.1)","v":0.15928590324183312},{"$f":"_xlfn.PERCENTILE.INC(DR6:DR13,0.1)","v":835.5505186808391},{"$f":"_xlfn.PERCENTILE.INC(DS6:DS12,0.1)","v":821.04061523769815},null,{"$f":"_xlfn.PERCENTILE.INC(DU6:DU13,0.1)","v":6074.6898727732796},{"$f":"_xlfn.PERCENTILE.INC(DV6:DV13,0.1)","v":2.8408984439136697E-2},{"$f":"_xlfn.PERCENTILE.INC(DW6:DW13,0.1)","v":187.77451954880081},{"$f":"_xlfn.PERCENTILE.INC(DX6:DX12,0.1)","v":118.94917647235056}]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0.9,null,null,"Geothermal",null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",{"$f":"L42","v":4372.6476530421614},{"$f":"L43","v":5640.8843179894893},null,null,null,10,"North Brawley",null,null,250,74.050000000000011,3189.6754843669901,1.6871413534425932E-2,109.28329065794345,64.150507727648403,74.050000000000011,3102,1.6349786864862343E-2,106.99272226886967,62.488915412940834,null,null,null,null,null,null,15,"Owl Creek Hot Springs",null,null,110,7.83,22074.804786688506,9.7096104633342895E-2,590.74281208324624,420.32058656339615,7.83,18024.08376391089,9.003060246371225E-2,550.55335046096695,352.93602191169509,null,10,"NF-EGS Coso 1",null,null,300,45,10756.669206596271,3.1217913212800805E-2,192.97931712360275,191.26010337923393,45,3929.2000000000003,1.5859448461147063E-2,108.64638732813009,75.312483735530165,null,12,"NF-EGS Fallon Area",null,null,175,37.099999999999994,24679.622208358185,0,610.20615350450112,462.64015226701883,37.099999999999994,5253.8357970886227,2.7633758889244645E-2,179.28625642467622,105.56207267745309,null,null,"7k-200",null,7,200,461866.54310000734,55885.043078997769,0.14561841034550813,803.91540835426861,965.30200542937462,620148.45662489359,5148.2415382175841,2.2303470606399933E-2,153.17433252724956,100.22382294494739,null,null,null,null,null,"median",{"$f":"MEDIAN(DO6:DO13)","v":355392.00973487337},{"$f":"MEDIAN(DP6:DP13)","v":68632.994904827123},{"$f":"MEDIAN(DQ6:DQ13)","v":0.29017986912354538},{"$f":"MEDIAN(DR6:DR13)","v":1201.2338383560095},{"$f":"MEDIAN(DS6:DS12)","v":1180.3319040673355},{"$f":"MEDIAN(DT6:DT13)","v":406749.00434892171},{"$f":"MEDIAN(DU6:DU13)","v":7382.2625584837006},{"$f":"MEDIAN(DV6:DV13)","v":3.3987632307957177E-2},{"$f":"MEDIAN(DW6:DW13)","v":218.74948586874817},{"$f":"MEDIAN(DX6:DX12)","v":158.8879963317641}]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0.8,null,null,null,null,null,null,null,null,null,"NF-EGS","# sites",{"$f":"COUNT($BR$6:$BR$17)","v":12},{"$f":"COUNT($CH$6:$CH$25)","v":20},null,null,null,10,"South Brawley (Mesquite)",null,null,250,42.3,4114.2149666300447,1.9419081514894337E-2,124.42006869605174,80.382358344175472,42.3,3102,1.6791346107243012E-2,109.56254857877951,62.856055931930619,null,null,null,null,null,null,17,"Gregson (Fairmont) Hot Springs",null,null,110,7.1,21102.45145504285,9.522576779114203E-2,578.2634079281089,403.74098741884825,7.1,17886.412632713003,9.1213786657458246E-2,554.93492040833326,351.46738964141173,null,25,"NF-EGS Roosevelt HS",null,null,200,108,18621.253621265965,7.7999567748358076E-2,443.23054611430575,346.69722203229469,108,4304.7717214896938,2.3187415835306899E-2,153.84007896847629,87.48402511441455,null,10,"NF-EGS Long Valley (Mammoth)",null,null,175,0,24987.353784608174,0,613.68091430127026,467.8189501747197,33.599999999999994,5302.8209007282994,2.7953095186657905E-2,181.37486784844899,106.60586561236482,null,null,"7k-225",null,7,225,288454.73440997564,43932.681004712744,0.1109554232427756,631.24718658243205,758.74102130479059,376948.08262466418,4945.7281624758325,2.4871310351741158E-2,175.17425420718109,100.28385900573446,null,null,null,null,null,"average",{"$f":"AVERAGE(DO6:DO13)","v":282921.86095618602},{"$f":"AVERAGE(DP6:DP13)","v":73016.58494679071},{"$f":"AVERAGE(DQ6:DQ13)","v":0.31683535940020868},{"$f":"AVERAGE(DR6:DR13)","v":1268.6370681154849},{"$f":"AVERAGE(DS6:DS12)","v":1298.2817552736456},{"$f":"AVERAGE(DT6:DT13)","v":345752.18435918808},{"$f":"AVERAGE(DU6:DU13)","v":7425.3021382108891},{"$f":"AVERAGE(DV6:DV13)","v":3.3957420690472917E-2},{"$f":"AVERAGE(DW6:DW13)","v":219.26449574982198},{"$f":"AVERAGE(DX6:DX12)","v":146.58991042926837}]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0.9,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)",{"$f":"SUM($BS$6:$BS$17)","v":786.6037864916965},{"$f":"SUM($CI$6:$CI$25)","v":595.81368965041827},null,null,null,25,"Roosevelt HS",null,null,250,85.53,3102,1.6464410243770843E-2,106.866536837718,62.471024124340339,85.53,3102,1.6209801101779765E-2,106.15648851242969,62.369449834078431,null,null,null,null,null,null,31,"Jemez Springs (Ojos Calientes)",null,null,110,8.6199999999999992,20667.589163568042,9.3729102840861403E-2,569.6584071884887,395.89399958644276,8.6199999999999992,17538.888616543285,8.9675220012666881E-2,545.79003800174905,344.87241062408776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"NF-EGS East Mesa",null,null,170,42,26060.392218050125,0,650.27268583556724,489.36956744777905,42,5498.5469379080732,2.8690026898166424E-2,185.20250600680416,110.13128604152124,null,null,"7k-250",null,7,250,70039.561985168868,35591.192878708396,8.4200601505643638E-2,487.41246654471337,611.25155080001468,100613.45581985574,4243.2491529962072,2.1858034446317513E-2,153.12144508791161,86.443918281720897]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0.8,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGE($BT$6:$BT$17)","v":11416.745322306626},{"$f":"AVERAGE($CJ$6:$CJ$25)","v":26963.665921161271},null,null,null,8,"Medicine Lake (Glass Mt.)",null,null,255,0,3838.9434395540156,1.8576924872324908E-2,119.37355618610825,75.472406285184704,0,3102,1.6590121968649171E-2,108.37305440575621,62.686120950225913,null,null,null,null,null,null,12,"Colado area",null,null,110,10.78,18684.87893547854,8.8849153439923625E-2,538.39722160890244,361.25602293362999,10.78,16672.393812800325,8.7465224447499421E-2,530.82333083655055,329.5484729221705,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(BT6:BT16,0.1)","v":9471.0519922355597},{"$f":"_xlfn.PERCENTILE.INC(BU6:BU16,0.1)","v":2.727989027082469E-2},{"$f":"_xlfn.PERCENTILE.INC(BV6:BV16,0.1)","v":168.5842511040747},{"$f":"_xlfn.PERCENTILE.INC(BW6:BW16,0.1)","v":171.90000223530583},null,{"$f":"_xlfn.PERCENTILE.INC(BY6:BY16,0.1)","v":3929.2000000000003},{"$f":"_xlfn.PERCENTILE.INC(BZ6:BZ16,0.1)","v":1.5018023804819721E-2},{"$f":"_xlfn.PERCENTILE.INC(CA6:CA16,0.1)","v":103.73211880062824},{"$f":"_xlfn.PERCENTILE.INC(CB6:CB16,0.1)","v":74.610405363456337},null,12,"NF-EGS Stillwater area",null,null,155,0,31607.745993073328,0,840.86898519285012,600.98455409371877,0,6546.9959727820387,3.4789120833058046E-2,220.6127138275738,131.14520592133084,null,null,"7k-275",null,7,275,8148.3195111368432,30473.852281917785,6.8726591534188766E-2,399.41371662468862,520.80496766053545,10090.149337818948,3764.5303090302259,1.9650267145159311E-2,138.18852584124778,77.025866601222205,null,"*Values are in 2017 USD`s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($BT$6:$BT$17)","v":9076.1375991672958},{"$f":"MIN($CJ$6:$CJ$25)","v":18789.981001414548},null,null,null,31,"Valles Caldera - Redondo",null,null,275,0,3897.1768257593162,1.8157566334404598E-2,116.67174119801382,75.972632803202231,0,3102,1.5594680419558131E-2,102.19805590417506,61.803989877743447,null,null,null,null,null,null,12,"Rowland Hot Springs",null,null,110,5.85,21650.776416595254,9.7206663518920336E-2,588.98262738683627,413.61678805658289,5.85,18343.439880193851,9.2988432001192042E-2,565.45869898604167,359.92575355476254,null,null,null,null,null,"median",{"$f":"MEDIAN(BS6:BS16)","v":66.067482685198712},{"$f":"MEDIAN(BT6:BT16)","v":10756.669206596271},{"$f":"MEDIAN(BU6:BU16)","v":2.9925436737031227E-2},{"$f":"MEDIAN(BV6:BV16)","v":186.126653455818},{"$f":"MEDIAN(BW6:BW16)","v":194.86173975311709},{"$f":"MEDIAN(BX6:BX16)","v":66.067482685198712},3929.2000000000003,1.6106575626223842E-2,110.29031785369017,75.547309990200972,null,10,"NF-EGS Salton Sea area 1",null,null,175,18.680803517233926,27561.55580495458,0,638.4240152308804,510.52310599673172,18.680803517233926,5661.3804329182276,3.0029245207097339E-2,195.20127264559557,114.03734296099118,null,null,"7k-300",null,7,300,1221.7233226229716,27943.703250661227,5.9164396757873987E-2,342.74590318541152,474.20616832919006,1499.8099161967546,3391.5319248778565,1.7964127419171326E-2,126.62094825129583,69.697374221607504]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","GEO-Hydro Flash example",{"$f":"L14*8760","v":7884},null,null,null,null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($BT$6:$BT$17)","v":18621.253621265965},{"$f":"MAX(CJ6:CJ25)","v":41346.429937652727},null,null,null,5,"Newberry Caldera",null,null,275,124.16,3137.2472539641999,1.6112292605538647E-2,104.49476375824891,62.668616588843491,124.16,3102,1.5161840892670395E-2,99.573243539721801,61.429011894887047,null,null,null,null,null,null,12,"Dyke Hot Springs area",null,null,110,5.43,21938.513057965032,9.8090316932623087E-2,594.08565049088543,418.72453584458407,5.43,18592.82388804559,9.4493988915643923E-2,573.12520234799058,364.81627737214899,null,null,null,null,null,"average",{"$f":"AVERAGE(BS6:BS16)","v":61.691253317426956},{"$f":"AVERAGE(BT6:BT16)","v":10761.790022401232},{"$f":"AVERAGE(BU6:BU16)","v":3.2124976778244968E-2},{"$f":"AVERAGE(BV6:BV16)","v":197.49205408225541},{"$f":"AVERAGE(BW6:BW16)","v":191.98287831345905},{"$f":"AVERAGE(BX6:BX16)","v":61.691253317426956},3929.2,1.7263967873162821E-2,117.9997814992591,76.648562080731153,null,12,"NF-EGS Brady HS",null,null,170,25.198063118580635,27816.34236959428,0,669.83256085271751,518.88218730062226,25.198063118580635,5752.9308099757409,3.0375101667014161E-2,196.18934306261283,115.57186777341151,null,null,"7k-325",null,7,325,0,26580.888418512895,5.2572054657037771E-2,301.93797022911508,null,157.0128,3086.2010849014296,1.663758569248374E-2,117.29562359657189,63.718942749631374]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",7008,null,null,null,null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",{"$f":"L44","v":15005.906501633293},{"$f":"L45","v":33365.379853738668},null,null,null,12,"Dixie Valley Power Partners",null,null,280,102.91,3102,1.5072946026602686E-2,98.271870951839972,61.24322485677299,102.91,3102,1.4691390807595324E-2,96.692163958927722,61.017428490921532,null,null,null,null,null,null,7,"Summer Lake Hot Springs",null,null,110,6.46,19376.67341246063,9.2172250668452319E-2,557.63491496227084,374.5319790430388,6.46,17521.922194423478,9.155947552159624E-2,555.00487595587583,345.9310074485274,null,"*Values are in 2017 USD`s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"NF-EGS Steamboat",null,null,180,0,29630.967721224792,0,630.80491807580449,540.92761837714659,11.4,5900.2628226866964,3.100191881625583E-2,202.19858479541921,118.67203369328286,null,null,"7k-350",null,7,350,0,25391.840547774598,4.6947370734253847E-2,266.44631773406934,{"$f":" (($S$47 * $S$45 * $S$40 * (CZ22 * 1 + $L$73) +DB22) * 1000 / ($L$15 * 8760)) + DA22 + 0","v":424.47294445822291},0,2851.5324494103611,1.552023100172816E-2,109.13847481514857,58.982729228286658]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",7884,null,null,null,null,null,null,null,null,null,"Deep EGS\n (3-6 km)","# sites","n/a","n/a",null,null,null,10,"Coso area",null,null,285,289.22999999999996,3102,1.4830378620947052E-2,96.763969111532859,61.027813647771005,289.22999999999996,3102,1.4467389016893532E-2,95.280269598280881,60.815735544974594,null,null,null,null,null,null,6,"Olene Hot Springs",null,null,110,8.26,20757.030928917997,9.4085181392124961E-2,571.61189823061022,397.53420616994066,8.26,17619.399051821503,9.0022571410423344E-2,547.87475189033023,346.39541880250755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"NF-EGS Cove Fort - Sulphurdale",null,null,155,0,34598.018089989208,0,878.22344085606414,651.81990952213505,16,7074.7854807130689,3.7882605200506854E-2,240.61567214883576,142.03435097760837]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",7008,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)","100,000+",null,null,null,null,10,"East Brawley",null,null,285,358.52,3523.5734795345193,1.6907165744876267E-2,109.08715155261979,69.203718761168986,358.52,3102,1.4975271851353108E-2,98.350665264695294,61.254370663313402,null,null,null,null,null,null,7,"Clark Ranch",null,null,110,7.09,21105.886871298695,9.5236850764099906E-2,578.32694417296807,403.80234391827929,7.09,17889.469198697221,9.1226131176368366E-2,555.00850566719839,351.52441610312002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"NF-EGS Hot Sulphur Springs - Tuscarora",null,null,150,0,39480.165481714947,0,1008.3886127332606,744.68881455686198,0,7596.6984451258704,4.0212260446131708E-2,255.77166036978358,152.14167080294661,null,null,null,null,"10th percentile",null,null,{"$f":"_xlfn.PERCENTILE.INC(CZ6:CZ22,0.1)","v":22271.8802132007},{"$f":"_xlfn.PERCENTILE.INC(DA6:DA22,0.1)","v":4.9108459226106217E-2},{"$f":"_xlfn.PERCENTILE.INC(DB6:DB22,0.1)","v":289.94157689944205},{"$f":"_xlfn.PERCENTILE.INC(DC6:DC22,0.1)","v":383.8472294447011},null,3193.321949192215,{"$f":"_xlfn.PERCENTILE.INC(DF6:DF22,0.1)","v":1.7198499241954459E-2},121.35396357635686,{"$f":"_xlfn.PERCENTILE.INC(DH6:DH22,0.1)","v":65.928739034008714}]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",7884,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGEIF($CW$6:$CW$22, \"<=6\", $CZ$6:$CZ$22)","v":29383.716299662141},{"$f":"AVERAGE($DP$6:$DP$8)","v":62215.94933100621},null,null,null,9,"Clear Lake (Sulphur Bank mine)",null,null,300,29.2,4085.7327142062568,1.8347748267139873E-2,117.58323669961358,78.972276985224582,29.2,3102,1.5946220231860337E-2,104.42045364133627,62.121464382333315,null,null,null,null,null,null,25,"Newcastle area",null,null,110,12.27,17549.436068984382,8.5135062252938196E-2,517.01330415856103,340.92210944989438,12.27,16189.04237635334,8.6347990664926461E-2,522.86886053869148,321.05679756241432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"NF-EGS Raft River",null,null,150,28.2,41346.429937652727,0,1023.3614062878296,775.2256163088872,28.2,7346.004844962089,3.8098637567556118E-2,240.09965691844926,146.08827258084597,null,null,null,null,"median",null,{"$f":"MEDIAN(CY6:CY22)","v":1221.7233226229716},28282.314910129302,7.0086312119613151E-2,410.11167721765725,504.89382415968873,1499.8099161967546,4063.5814167225053,2.1307113706167769E-2,149.53248999365474,83.19711310100314]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",7008,null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($CZ$6:$CZ$17)","v":18942.815637863994},{"$f":"MIN($DP$6:$DP$8)","v":40666.387232219473},null,null,null,10,"Salton Sea area",null,null,310,1829.9699999999998,4136,1.4530848021460551E-2,94.534084129884477,76.444435858691961,1829.9699999999998,4136,1.3731343541009371E-2,90.356377232793662,75.847502379169995,null,null,null,null,null,null,8,"Amedee",null,null,115,5.5699999999999994,15151.203133427291,7.7649720825124294E-2,471.21195595289231,297.88342806669755,5.5699999999999994,14709.860218856056,7.9848680327080215E-2,485.94568216913177,293.27181340609206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",null,{"$f":"AVERAGE(CY6:CY22)","v":65405.866349210017},31743.315556347457,7.9911063032169549E-2,457.07304602720683,554.65740363096165,87227.14926128785,4078.3886432229165,2.0611889726784793E-2,144.22947033921062,82.665040543862091]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:",null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($CZ$6:$CZ$17)","v":55885.043078997769},{"$f":"MAX($DP$6:$DP$8)","v":80633.996671526038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Arrowhead HS",null,null,115,7.07,17414.069956832038,7.9806983175164381E-2,488.49703372666983,334.78771649170437,7.07,14998.339661199901,7.7271120380589739E-2,474.88707756272555,296.08123537354851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(CJ6:CJ25,0.1)","v":22216.575229960265},{"$f":"_xlfn.PERCENTILE.INC(CK6:CK25,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(CL6:CL25,0.1)","v":547.19646319389165},{"$f":"_xlfn.PERCENTILE.INC(CM6:CM25,0.1)","v":421.37459018722336},null,{"$f":"_xlfn.PERCENTILE.INC(CO6:CO25,0.1)","v":4891.5670046278155},{"$f":"_xlfn.PERCENTILE.INC(CP6:CP25,0.1)","v":2.5871782100711265E-2},{"$f":"_xlfn.PERCENTILE.INC(CQ6:CQ25,0.1)","v":171.08574897990567},{"$f":"_xlfn.PERCENTILE.INC(CR6:CR25,0.1)","v":98.877245207974426}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","GEO-Hydro Flash example",{"$f":" $S$40*(L42 + L72)","v":4587.5028629575827},null,null," ",null,null,null,{"$f":"L256","v":2.5000000000000001E-2},null,null,null,"Example Plant OCC ($/kW)",{"$f":"L46","v":15005.906501633293},{"$f":"L47","v":33365.379853738668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Surprise Valley HS",null,null,115,7.78,17709.156614924279,8.0136246501626582E-2,490.94287723656043,339.62759656448623,7.78,14945.134698920172,7.6615804575771315E-2,471.36274206860298,294.76802056794435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN(CI6:CI25)","v":27.284246959661452},{"$f":"MEDIAN(CJ6:CJ25)","v":24833.487996483178},{"$f":"MEDIAN(CK6:CK25)","v":0},{"$f":"MEDIAN(CL6:CL25)","v":616.94997471042245},{"$f":"MEDIAN(CM6:CM25)","v":465.22955122086927},{"$f":"MEDIAN(CN6:CN25)","v":28.799999999999997},5335.894145831915,2.8586649276467778E-2,184.47196943695212,107.7813699081909,null,"*Values are in 2017 USD`s"]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",5918.055835206761,null,null,"Capital Recovery Period (Years)",null,null,null,30,null,null,null,null,null,null,null,null,null,12,"Undiscovered >190 - NV",null,null,221.20188901505725,1999.10112,3908.3018145486053,1.8933162008638874E-2,125.03926434211417,{"$f":" (($S$47 * $S$45 * $S$40 * (AI29 * 1 + $L$72) +AK29) * 1000 / ($L$14 * 8760)) + AJ29 + 0","v":68.745838035510644},1999.10112,3400.7939204154295,1.8285446618505216E-2,122.06957271588195,{"$f":" (($S$47 * $S$45 * $S$40 * (AN29 * 1 + $L$73) +AP29) * 1000 / ($L$15 * 8760)) + AO29 + 0","v":69.189187639837314},null,null,null,null,null,null,15,"Vulcan Hot Springs",null,null,115,10.09,17196.297273818134,7.8382413007198753E-2,480.63598233214924,330.35056481485918,10.09,14522.774894851536,7.4743526725185597E-2,460.06968832454021,286.72734715451611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE(CI6:CI25)","v":29.790684482520913},{"$f":"AVERAGE(CJ6:CJ25)","v":26963.665921161271},{"$f":"AVERAGE(CK6:CK25)","v":0},{"$f":"AVERAGE(CL6:CL25)","v":671.43623736117593},{"$f":"AVERAGE(CM6:CM25)","v":506.13523871799453},{"$f":"AVERAGE(CN6:CN25)","v":32.840684482520913},5669.857691187447,3.0072064121726045E-2,194.42789629928768,114.05603403184425]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",{"$f":" $S$41*(L44 + L74)","v":16056.206468558601},null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L258","v":3.73E-2},null,null,"\"Hydrothermal\" includes both identified and undiscovered hydrothermal capacity. However, only identified",null,null,null,null,null,null,25,"Undiscovered >190 - UT",null,null,250,864.28552000000002,3184.0844309787267,1.6010443326091688E-2,106.68152202441985,56.618051634611447,864.28552000000002,3102,1.5785784411226085E-2,106.15648851242969,62.369025817387879,null,null,null,null,null,null,15,"Sharkey Hot Springs",null,null,115,9.99,18215.044342686429,8.0662212936646785E-2,495.1249221146665,347.92332870933996,9.99,14812.377914999628,7.5115574581317845E-2,463.05423716846485,291.56069164817416]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",{"$f":" $S$41*(L45 + L75)","v":35700.704104427408},null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L261","v":1.2000000000000233E-2},null,null,"sites are indicated. Further, OCC statistics are for identified sites only. Since undiscovered resources are",null,null,null,null,null,null,31,"Undiscovered >190 - NM",null,null,264.36295154301183,336.90672000000001,4374.3546724667385,1.8536800144649129E-2,121.46922724900507,74.59685017517134,952.12776000000008,3102,1.5779870777620077E-2,105.95248832423714,62.339910287859219,null,null,null,null,null,null,17,"Ennis (Thexton) Hot Springs",null,null,115,12.93,16830.815981464257,7.6933407228478343E-2,472.07786613861055,323.56613477602838,12.93,14168.227301795823,7.3074826444728999E-2,449.87936009796977,279.87617632820928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Values are in 2017 USD`s"]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",{"$f":" $S$41*(L46 + L76)","v":16056.206468558601},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L263","v":3.73E-2},null,null,"assumed to have similar attributes to identified sites (by state), they should fall within the same range of",null,null,null,null,null,null,5,"Undiscovered >190 - OR",null,null,274.99999999999994,254.76399999999998,3321.131889214083,1.5710613751310089E-2,104.24191010720951,58.162134438746001,427.48583999999994,3102,1.4782607786910177E-2,99.57324353972075,61.42863266178113,null,null,null,null,null,null,17,"Silver Star (Barkel's) Hot Springs",null,null,115,9.11,17384.18248924836,7.9042850887466237E-2,484.5792048798088,333.77308259765817,9.11,14662.382414324034,7.4845285494146388E-2,461.80506675173831,289.09958398715264]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",{"$f":" $S$41*(L47 + L77)","v":35700.704104427408},null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L265","v":9.0300000000000005E-2},null,null,"overnight capital costs. ",null,null,null,null,null,null,10,"Undiscovered >190 - CA",null,null,290.23110721883364,6340.8624,4136,1.498740508119061E-2,99.50313638233996,68.582951201026674,6435.5964000000004,4136,1.4118234172874469E-2,95.213344316749854,76.540949641370958,null,null,null,null,null,null,12,"Wabuska Hot Springs",null,null,115,5.98,18426.795883995594,8.2561846894916274E-2,504.59593912377602,352.4990599924306,5.98,15547.108444583251,7.9401987725294512E-2,487.11403921698269,306.17908579645785]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L268","v":6.3707317073170788E-2},null,null,null,null,null,null,null,null,null,9,"Undiscovered >190 - CA",null,null,290.23110721883364,1966.4840800000002,3161.0967171623784,1.498740508119061E-2,99.50313638233996,55.395576682339794,2120.7180800000001,3102,1.4118234172874469E-2,95.213344316749854,60.805836549729463,null,null,null,null,null,null,12,"Butte Springs (Trego)",null,null,115,7.28,17859.971706552311,8.0605289351158071E-2,493.72374263979975,342.31993905977924,7.28,15079.05219921864,7.7152017433223752E-2,474.58340078647734,297.26604346849496]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","GEO-Hydro Flash example",{"$f":"(L42+L72)*($S$40-1)","v":214.85520991542126},null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L271","v":0.6},null,null,"Example plant for hydrothermal flash assumes a 40 Mwe,net flash plant utilizing a 225°C resource with 2.5 km ",null,null,null,null,null,null,8,"Undiscovered >190 - CA",null,null,290.23110721883364,248.46768000000003,3161.0967171623784,1.498740508119061E-2,99.50313638233996,55.395576682339794,707.00975999999991,3102,1.4118234172874469E-2,95.213344316749854,60.805836549729463,null,null,null,null,null,null,7,"Trout Creek",null,null,115,9.1300000000000008,15506.807095827626,7.5304047877081323E-2,460.13006399199583,301.71124049578901,9.1300000000000008,14130.255914037063,7.5041887000060106E-2,460.16392332018182,280.7678519084983]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",277.17151721727203,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L273","v":0.25740000000000002},null,null,"wells and production well flow rates of 80 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Kahneetah Hot Springs",null,null,115,6.06,16799.196560758155,7.9573751419119376E-2,485.29428260086792,324.97350409199504,6.06,15055.854994019975,7.8433877145304615E-2,480.88197803220362,297.81308654948413]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",{"$f":"(L44+L74)*($S$41-1)","v":1050.2999669253074},null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L275","v":0.112739388},null,null,"Example plant for hydrothermal binary assumes a 30 Mwe,net flash plant utilizing a 175°C resource with 1.5 km ",null,null,null,null,null,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(AI6:AI35,0.1)","v":3126.6730777749399},{"$f":"_xlfn.PERCENTILE.INC(AJ6:AJ35,0.1)","v":1.498740508119061E-2},{"$f":"_xlfn.PERCENTILE.INC(AK6:AK35,0.1)","v":99.133756753189971},{"$f":"_xlfn.PERCENTILE.INC(AL6:AL35,0.1)","v":57.698909597505633},null,{"$f":"_xlfn.PERCENTILE.INC(AN6:AN35,0.1)","v":3102},{"$f":"_xlfn.PERCENTILE.INC(AO6:AO35,0.1)","v":1.4118234172874469E-2},{"$f":"_xlfn.PERCENTILE.INC(AP6:AP35,0.1)","v":95.213344316749854},{"$f":"_xlfn.PERCENTILE.INC(AQ6:AQ35,0.1)","v":60.956920607137448},null,null,null,null,null,null,1,"Baker Hot Spring",null,null,115,22.7,16212.543611678919,7.4056873905534129E-2,454.67934018917367,311.6719016752092,22.7,13635.697558179278,6.9287249763147679E-2,427.4358746623879,268.56595291119493]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",{"$f":"(L45+L75)*($S$41-1)","v":2335.3242506887386},null,null,"WACC Real - Mid",null,null,null,{"$f":"L278","v":8.5599402926829438E-2},null,null,"wells and production well flow rates of 110 kg/s.",null,null,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN(AH6:AH35)","v":87.98},{"$f":"MEDIAN(AI6:AI35)","v":3902.7393201539608},{"$f":"MEDIAN(AJ6:AJ35)","v":1.8442274205894501E-2},{"$f":"MEDIAN(AK6:AK35)","v":118.47839644286091},{"$f":"MEDIAN(AL6:AL35)","v":75.034628230178015},{"$f":"MEDIAN(AM6:AM35)","v":87.98},3102,1.6279793983321054E-2,106.57460539064968,62.771088441078263,null,null,null,null,null,null,10,"Sespe HS",null,null,120,10.73,14772.709423789946,6.7639123824854333E-2,417.42037791795406,{"$f":" (($S$47 * $S$45 * $S$40 * (BD38 * 1 + $L$73) +BF38) * 1000 / ($L$15 * 8760)) + BE38 + 0","v":284.43787073641693},10.73,12420.452693001622,6.3814588544798628E-2,397.0798461233785,{"$f":" (($S$47 * $S$45 * $S$40 * (BI38 * 1 + $L$73) +BK38) * 1000 / ($L$15 * 8760)) + BJ38 + 0","v":245.73561011735038}]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",{"$f":"(L46+L76)*($S$41-1)","v":1050.2999669253074},null,null,"Depreciation Period",null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE(AH6:AH35)","v":547.77719714285718},{"$f":"AVERAGE(AI6:AI35)","v":3931.1042350394996},{"$f":"AVERAGE(AJ6:AJ35)","v":1.8862852227300966E-2},{"$f":"AVERAGE(AK6:AK35)","v":121.31585987624779},{"$f":"AVERAGE(AL6:AL35)","v":75.199721863285376},{"$f":"AVERAGE(AM6:AM35)","v":602.88373142857142},3458.0495371798243,1.7562871701561279E-2,114.53874496250042,68.985160072543437,null,null,null,null,null,null,8,"Canby (I'SOT)",null,null,120,9.42,14998.392299862431,6.8440540936011054E-2,422.14853732070299,288.54772920134485,9.42,12612.770126757132,6.5251155306773959E-2,404.80707796280518,249.76630791002063]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",{"$f":"(L47+L77)*($S$41-1)","v":2335.3242506887386},null,null,"Construction Finance Factor (Low - Hydro)",null,null,null,{"$f":"SUMPRODUCT(O54:O57,S54:S57)","v":1.0491361817744316},null,null,"Example plant for NF-EGS and Deep EGS are assumed to be identical.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Tecopa HS",null,null,120,9.0299999999999994,15077.363908092497,6.8710027599123299E-2,423.72942325194617,289.97534883110222,9.0299999999999994,12682.88990384345,6.554797040424859E-2,406.61537810945379,251.091700919342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor (Low - EGS)",null,null,null,{"$f":"SUMPRODUCT(P54:P58,S54:S58)","v":1.069992437098751},null,null,"Example plant for EGS flash assumes a 30 Mwe,net flash plant utilizing a 250°C resource with 3.5 km ",null,null,null,null,null,null,"*Values are in 2017 USD`s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Kelly HS",null,null,120,9.4700000000000006,15883.585076111407,7.0296356680854932E-2,433.83646149749757,303.68799019448505,9.4700000000000006,12840.469105763837,6.5435161683394819E-2,406.49768130481692,253.47278821714016]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","GEO-Hydro Flash example",4372.6476530421614,null,null,"Construction Finance Factor (Mid and Constant -Hydro)",null,null,null,{"$f":"SUMPRODUCT(Q54:Q61,S54:S61)","v":1.0758567613319183},null,null,"wells and production well flow rates of 40 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Waunita Hot Springs",null,null,120,12.23,14574.820300964617,6.6623860306998822E-2,411.95265143120372,280.64522389462627,12.23,12260.362196190268,6.36017332234627E-2,394.73001553683412,242.96387948452488]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",5640.8843179894893,null,null,"Construction Finance Factor (Mid and Constant - EGS)",null,null,null,{"$f":"SUMPRODUCT(R54:R63,S54:S63)","v":1.078745088600739},null,null,"Example plant for EGS binary assumes a 25 Mwe,net flash plant utilizing a 175°C resource with 3.0 km ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Darrough Hot Springs",null,null,120,11.34,12395.908612474263,6.2894092137883759E-2,386.53769295527752,243.85688222057576,11.34,11651.734916224172,6.3675679734543758E-2,393.11894991797141,233.4721499258647]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",15005.906501633293,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O66:T66,O68:T68)","v":0.75054574543332864},null,null,"wells and production well flow rates of 40 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"The Needles (Needle Rocks, Pyramid Lake)",null,null,120,17.37,13016.618478981834,6.2224205804452468E-2,384.44202224441432,253.00295587777759,17.37,11538.087721497996,6.1341634100121792E-2,379.86795251287583,229.84952705316024]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",33365.379853738668,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S36 * S44) / (1 - S36)","v":1.0864658296868588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"McLeod 88 (Big Smokey Valley)",null,null,120,9.86,14916.344662018268,6.8154742472733953E-2,420.46697696903061,287.05891748815304,9.86,12539.8843594137,6.493692356757691E-2,402.88972905493915,248.38324483301193]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",15005.906501633293,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L281","v":0.11750653088717157},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Double Hot Springs area",null,null,120,9.3699999999999992,15008.172042215632,6.8474205661887749E-2,422.34627426858344,288.72480404675883,9.3699999999999992,12621.455408556718,6.5288195378395752E-2,405.0329062152544,249.9307394088716]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",33365.379853738668,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L284","v":9.3561135985425051E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Black Rock Point area",null,null,120,8.5399999999999991,15186.158419037723,6.9062028125572036E-2,425.85031498401418,291.93394290931178,8.5399999999999991,12779.439504406748,6.5948974335537799E-2,409.05044421786857,252.90883531306122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Leach HS",null,null,120,7.49,15464.188834984172,6.9947891234775558E-2,430.99780025634658,296.90033086187174,7.49,13025.9399303832,6.6933600852768255E-2,415.00451472781822,257.5106026818035]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","GEO-Hydro Flash example",135.22641232732141,null,"Construction Length: (Years)","Low",null,"Mid and Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Mitchell Butte",null,null,120,10.09,13638.418319243174,6.5538431747964865E-2,403.743038528721,265.22278077466547,10.09,12148.210245415074,6.448572791055425E-2,399.25098172513941,241.90318255144734]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",178.04380775329864,null,null,4,5,8,10,"Accumulated Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Huckleberry Hot Springs",null,null,120,38.74,13531.022736635512,6.175746653008285E-2,381.52518473515562,260.41432902966324,38.74,11320.610750895887,5.8178792306415171E-2,360.11810809215245,223.71867697859241]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",269.37822159228637,null,null,"Capital","Capital","Capital","Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Wendel",null,null,125,11.37,12940.430048877828,5.960929325682026E-2,369.46236781288491,249.70341969337576,11.37,10854.745144041601,5.669325855505785E-2,353.83140240056116,215.73070772815353]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",693.11724824746398,null,"Year","Fraction","Fraction","Fraction","Fraction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Leonards Hot Sps./Seyferth HS",null,null,125,9.9600000000000009,13155.559945678096,6.0376227962117023E-2,374.00631154872815,253.62636500583505,9.9600000000000009,11045.671578148485,5.7533015525542082E-2,358.98810944783293,219.37284225147164]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",269.37822159228637,null,"Index"," (Hydro)","(EGS)"," (Hydro)","(EGS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Deer Creek Hot Spring (old 97)",null,null,125,15.68,13261.938370206381,5.9627837447298604E-2,370.06614659439407,254.68221457807743,15.68,10691.961105705346,5.5081206978803032E-2,344.29948542918436,211.89174726906913]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",693.11724824746398,null,0,0.31763916199999997,5.0218644E-2,0.31763916199999997,0.162244851,{"$f":"1+(1-$S$36)*((1+$S$32)^(N54+0.5)-1)","v":1.0137226973640288},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Tungsten Mountain",null,null,125,12.51,12799.856911700503,5.9089477438377204E-2,366.30889106757945,247.11371610053945,12.51,10755.806708626827,5.6176207557625688E-2,350.66081204766272,213.77214974559976]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.233734478,0.34637987999999997,0.233734478,0.27555871500000001,1.041933533975707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Carson Lake Corral",null,null,125,11.41,12935.055161886579,5.9589507171661879E-2,369.34462517766815,249.60480525571174,11.41,10849.971509351586,5.6671658032141484E-2,353.69841711535577,215.63906612409016]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","GEO-Hydro Flash example",0,null,2,0.34863115500000003,0.238216646,0.215754902,0.12361512400000001,1.0711966347930009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Hot Springs Ranch (Pumpernickel Valley)",null,null,125,11.39,12937.73819832721,5.9599388032511892E-2,369.40342716492142,249.65403550404298,11.39,10852.354435040288,5.6682444523019709E-2,353.76482703985585,215.68481588686839]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,3,9.9995205000000004E-2,0.34189986100000003,0,0.35024285199999999,1.10155124927078,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Smith Creek Valley area",null,null,125,12.51,13559.334780190311,6.0727556913571221E-2,376.65956901503876,260.14984913381772,12.51,10934.209070059203,5.5964005404792447E-2,350.3459876184948,216.44188953001111]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,{"$f":"N57+1","v":4},null,2.3284968999999999E-2,0,0,1.1330380908685802,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Little Valley area",null,null,125,14.61,11580.715614918559,5.6165613896274356E-2,347.89956755043522,225.93135122470244,14.61,10271.360148231435,5.5094417223819289E-2,343.22300228153551,205.337568940567]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,5,null,null,0.107877451,0,1.1656993916579783,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Thermo Hot Springs",null,null,125,1.5099999999999998,21563.199923996504,8.6331576693482501E-2,513.59139360165784,401.51531768869836,1.5099999999999998,21496.137217104992,8.8261704192773668E-2,530.76275301192481,402.94695798658762]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,6,null,null,2.4998801000000001E-2,5.9232247000000002E-2,1.1995789589668209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"West Valley Reservoir",null,null,130,12.59,12143.233278191048,5.4653432894878277E-2,339.80491508146611,233.33501137409891,12.59,9774.577959061322,5.0677457881530295E-2,317.93842380734799,194.16530497889403]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,7,null,null,9.9995205000000004E-2,0,1.2347222341362836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Squaw Hot Springs area",null,null,130,13.92,11322.638267577855,5.2696931949393011E-2,327.68444249801996,219.11595772931361,13.92,9480.9975756252352,4.9787028442640463E-2,312.38465273853222,188.90430297851017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,5.8212419999999999E-3,{"$f":"1+(1-$S$36)*((1+$S$32)^(N62+0.5)-1)","v":1.271176353469567},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Wayland (Battle Creek) Hot Springs",null,null,130,13.97,11991.713150313843,5.4121854687759E-2,336.64628553227715,230.57797260442854,13.97,9650.5871891452498,5.0076969462009145E-2,314.25111546442099,191.75169178469619]
[null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,2.3284968999999999E-2,1.308990211453982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Lightning Dock",null,null,130,12.99,14353.042728593668,5.9637619753197479E-2,370.47781998761337,271.34507841974369,12.99,10257.894264063667,5.1067293786399549E-2,321.23330782300354,201.99082301777793]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","GEO-Hydro Flash example",{"$f":"$S$37","v":0.112739388},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Dixie Hot Springs",null,null,130,9.64,15435.025525105752,6.1982715817041699E-2,384.4582185676972,289.80764482263044,9.64,10778.127575595066,5.2949307001934828E-2,332.95199020318739,211.58165158971192]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0.112739388,null,"MACRS yr",1,2,3,4,5,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Mt. Signal",null,null,135,14.72,10207.686538949882,4.961345936478842E-2,298.34734604223206,197.95963164323146,14.72,8542.161403583852,4.7196714998907555E-2,285.43866193620454,170.76974226325098]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0.112739388,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Big Creek Hot Springs",null,null,135,21.06,9855.6107326136898,4.7997747614098814E-2,288.87134560124298,191.24805907590931,21.06,8232.3480395209353,4.5445730831803297E-2,274.94809063056346,164.55639881299609]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0.112739388,null,"Fraction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Reese River",null,null,135,17.059999999999999,8714.7397518546804,4.6390800781229917E-2,277.66689916452827,172.2861993503636,17.059999999999999,8022.4518825053747,4.646629128872961E-2,279.50302037014217,162.01324176814009]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0.112739388,null,"Depreciation",{"$f":"1/((1+S38)*(1+S28))^O65","v":0.89868302567896519},{"$f":"1/((1+S38)*(1+S28))^P65","v":0.80763118064349948},{"$f":"1/((1+S38)*(1+S28))^Q65","v":0.72580443305337494},{"$f":"1/((1+S38)*(1+S28))^R65","v":0.65226812394761302},{"$f":"1/((1+S38)*(1+S28))^S65","v":0.5861822911831831},{"$f":"1/((1+S38)*(1+S28))^T65","v":0.5267920750399312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Railroad Valley",null,null,135,17.059999999999999,10042.245131041936,4.8904699199630808E-2,294.18283193205411,194.84703192060513,17.059999999999999,8414.8270581131201,4.6470452036667213E-2,281.10724673484435,168.21321150304618]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0.112739388,null,"Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Black Warrior",null,null,135,17.02,10044.717979847936,4.8915763252449611E-2,294.24743129246588,194.89389202820163,17.02,8417.0445454092933,4.6482401578666802E-2,281.17887672930533,168.25718970823959]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Lakeview area (Hunters and Barry Ranch Hot Springs)",null,null,135,20.149999999999999,9085.4459371633839,4.6530129163383387E-2,279.21983038907337,{"$f":" (($S$47 * $S$45 * $S$40 * (BD70 * 1 + $L$73) +BF70) * 1000 / ($L$15 * 8760)) + BE70 + 0","v":178.1492323105885},20.149999999999999,8037.5401930666594,4.5614166696864099E-2,275.07814463633679,{"$f":" (($S$47 * $S$45 * $S$40 * (BI70 * 1 + $L$73) +BK70) * 1000 / ($L$15 * 8760)) + BJ70 + 0","v":161.61059569111788}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Alvord HS",null,null,135,19.52,9374.9189743737443,4.7189817268154105E-2,283.4632142113594,183.16051468059999,19.52,8141.0434837011653,4.5770713092615378E-2,276.32801821602993,163.36418493417582]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","GEO-Hydro Flash example",{"$f":"L79+L86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Calistoga HS",null,null,140,16.899999999999999,9216.7154670709333,4.4814959323397588E-2,272.37475643405293,179.16838747900951,16.899999999999999,7707.2301853972849,4.2528575917935248E-2,260.36666767858395,154.4817074560587]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Baltazor Hot Springs",null,null,140,20.53,8301.8967846421474,4.2503230688477174E-2,257.93637038377778,163.18435751457838,20.53,7349.9096377924643,4.1632366026381755E-2,254.22694870749282,148.16710899546163]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Dann Ranch Hot Spring",null,null,140,22.31,8972.6258489476095,4.3652594234651149E-2,265.49069714881927,174.4704254709375,22.31,7493.1923427619058,4.12794063052081E-2,252.77464670612866,150.13995594522726]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Wedell Hot Spring (Gabbs)",null,null,140,17.75,9166.3795818872732,4.4592490344788432E-2,271.06287098880591,178.21496979479713,17.75,7664.1183784557834,4.2104824897782153E-2,258.09953855934822,153.50171482227802]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Maazama Well (Crater Lake)",null,null,140,32.33,11401.758035076693,4.8904314822457828E-2,298.9328826864209,216.21350994831369,32.33,7876.8284805842286,4.0088719822751237E-2,247.41930591995816,155.21265376223198]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,10,"Dunes",null,null,145,18.52,7741.9329773504414,3.9741773396026088E-2,243.40160607241526,152.58620412425384,18.52,6868.7848087564962,3.8950656898009674E-2,240.30279615522338,138.85591480703926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Carson River",null,null,145,15.67,8616.1659075442894,4.1832973477979603E-2,256.41808268317982,167.74949327867589,15.67,7212.1102490034045,3.9740811169776222E-2,245.71007799192577,144.85291928266761]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","GEO-Hydro Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Raft River",null,null,145,36.57,8421.8195945093466,3.9660038058179081E-2,243.618060845451,162.96332719867544,36.57,6758.0230293771601,3.6330770266285811E-2,224.99889684130196,134.98397859375709]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Pinto Hot Springs",null,null,145,26,8175.0584959032958,3.9775734073737246E-2,244.05767378661361,159.27103398684562,26,6822.80671049583,3.7528509888509025E-2,232.11976220355845,136.98714088221629]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Vale HS",null,null,145,45.21,7241.9591380645788,3.6558947153504162E-2,223.9393496364396,142.1974154799841,45.21,6369.8000547463462,3.5654547176031219E-2,219.43839976583234,128.28198744494426]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Crane Creek-Cove Creek area",null,null,150,54.76,9423.635619200888,4.0364072665404427E-2,250.25563599355343,179.15652046491556,54.76,6506.3331749883009,3.2798584663808909E-2,205.29884796425776,128.33922292865529]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Lee Hot Springs",null,null,150,26.37,7602.914761778844,3.7047942596220712E-2,229.03091461998605,148.41735891143531,26.37,6347.450351107972,3.4942906686408398E-2,217.96164549497507,127.73044040700029]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Neal HS",null,null,150,11.929999999999996,7659.3447136040359,3.9171702907577308E-2,241.57696631243303,151.06846446810442,11.929999999999996,6855.6810725576806,3.8600114548196049E-2,240.00533493153779,138.61370944437098]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Crump's HS",null,null,150,44.01,7314.0695110377801,3.5380968095078506E-2,218.75621454232819,142.55398970072932,44.01,6091.2998007002034,3.30877121088992E-2,206.46644208206789,122.19026289357434]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","GEO-Hydro Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Hot (Borax) Lake",null,null,150,42.92,7326.1022553711209,3.5456465544491042E-2,219.22449766002444,142.80399724415446,42.92,6101.3892687079006,3.3264196386638169E-2,207.43753730753338,122.48254750951504]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Breitenbush Hot Springs",null,null,150,7.9,10314.336616348955,4.477005104146782E-2,274.06052939575096,196.11217371526527,7.9,8077.1610728665337,4.2290081407983279E-2,261.455752426321,160.26637619617958]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Cove Fort - Sulphurdale - Liquid",null,null,150,0.73999999999999844,30125.617733083356,8.4654709543466683E-2,498.51865552397561,529.66324956867447,0.73999999999999844,30647.057993981671,8.6680364260160639E-2,522.95636576269294,541.08751856300501]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Hot Sulphur Springs - Tuscarora",null,null,155,0,6428.5535133109361,3.4510779139846536E-2,214.4314246128979,128.46047119236133,0,5952.1252895427324,3.4491805242576633E-2,215.97396248230504,121.4304162322108]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Fernley area (Patua HS/Hazen)",null,null,155]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Cove Fort - Sulphurdale - Vapor",null,null,155,0,15918.55373459982,5.7945599095514735E-2,356.93439436396773,{"$f":" (($S$47 * $S$45 * $S$40 * (BD91 * 1 + $L$73) +BF91) * 1000 / ($L$15 * 8760)) + BE91 + 0","v":293.23431388938303},1.66,16556.242782061345,6.1056709966687529E-2,381.91953940255769,{"$f":" (($S$47 * $S$45 * $S$40 * (BI91 * 1 + $L$73) +BK91) * 1000 / ($L$15 * 8760)) + BJ91 + 0","v":306.50682446495728}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Wilbur Springs",null,null,160,29.33,5910.9063689737814,3.0462475225446369E-2,190.59310751426338,117.17743194319635,29.33,5411.7869895928452,3.0706131487789893E-2,193.85698931915684,110.04795772821275]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Lake City Hot Springs",null,null,160,100.75,6408.0440654005306,3.1393869388525113E-2,196.47437413021126,125.58288292365768,100.75,5542.3063072002087,3.0590268442833784E-2,193.43707279081812,111.97412751409922]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","GEO-Hydro Flash example",{"$f":" (($S$47 * $S$45 * $S$40 * (L42 * 1 + L72) +L49) * 1000 / (L14 * 8760)) + L56 + 0","v":76.300172680699035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Stillwater area",null,null,160,0,6204.4211897605537,3.2355282970992966E-2,202.33169314043985,123.32097493226674,0,5771.7025614219428,3.2943946424110811E-2,207.85809183250058,117.52516088806333]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",111.24714137164263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"East Mesa (Shallow)",null,null,165,66.009999999999977,5572.6953529906987,2.8860095169846382E-2,181.5630298686406,110.74049361500273,66.009999999999977,5116.7435313740853,2.9103140459659772E-2,184.82517957468363,104.26768304401746]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",{"$f":" (($S$47 * $S$45 * $S$41 * (L44 * 1 + L74) +L51) * 1000 / (L16 * 8760)) + L58 + 0","v":241.18560372980536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Sulphur Hot Springs (Ruby Valley)",null,null,165,34.04,6340.4125198575121,3.0187535580787461E-2,189.8626172596517,123.6090208231228,34.04,5270.0022578394428,2.8625627793592338E-2,182.19839465977475,106.22462591215181]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",{"$f":" (($S$47 * $S$45 * $S$41 * (L45 * 1 + L75) +L52) * 1000 / (L17 * 8760)) + L59 + 0","v":616.74211022184988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Emigrant",null,null,165,40.08,6992.4435128578516,3.1471414840955669E-2,197.83156895763409,134.66984596799324,40.08,5361.465012173132,2.8152606060798478E-2,179.43117825916985,107.22114129188046]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",{"$f":" (($S$47 * $S$45 * $S$41 * (L46 * 1 + L76) +L53) * 1000 / (L18 * 8760)) + L60 + 0","v":241.18560372980536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Heber Shallow",null,null,170,24.790000000000006,5551.5787410542398,2.8426761657689259E-2,179.68255209619667,110.15038076995005,24.790000000000006,5006.841486656609,2.8380618515068973E-2,181.29175934303322,102.09030488359114]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",{"$f":" (($S$47 * $S$45 * $S$41 * (L47 * 1 + L77) +L54) * 1000 / (L19 * 8760)) + L61 + 0","v":616.74211022184988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Mickey HS",null,null,170,41.02,5160.537835682494,2.6643999127718605E-2,168.4380463348854,102.59332632750964,41.02,4720.342272709484,2.6764607331338973E-2,170.86158820229377,96.240503148127047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Great Boiling Springs (Gerlach)",null,null,175,49.3,4470.8760620971498,2.4313027295351831E-2,154.42170137438916,90.095872628624818,49.3,4314.9615199061946,2.5144930984588046E-2,161.08763837189949,88.675231741029137]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","GEO-Hydro Flash example",{"$f":"(((L42*$S$47*(1-$S$36*$S$44))/(8760*L14*(1-$S$36))+L49/(8760*L14))*1000)+L56","v":73.529974551335584},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Brady HS",null,null,185,17.260000000000002,4282.3475340031218,2.5199344707028382E-2,161.75925489394939,88.27481163625005,17.260000000000002,4406.4267804371675,2.660864712611339E-2,171.9209920392656,91.614442611939765]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",107.2267709968136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"East Mesa (Deep)",null,null,190,60.26,4749.3479380372855,2.3877240300465306E-2,153.43566670765719,94.192440055365537,60.26,4159.8562538383776,2.3340044496112256E-2,151.88726252071029,85.000240733435234]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",227.64374451776987,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"San Emidio Desert area",null,null,190,58.94,4140.0520439735146,2.1535475503669205E-2,138.50884324805079,82.788040408779096,58.94,3813.9437328905569,2.1582863485496578E-2,140.25067203781401,78.074014418653277]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",582.86825288127443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Fallon Naval Air Station",null,null,195,53.41,4775.8659950056481,2.2534999688159581E-2,145.0269047910831,93.394761529397101,53.41,3862.6331020451216,2.0768073399475229E-2,135.70991822739077,78.166201758754596]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",227.64374451776987]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",582.86825288127443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Undiscovered <140 - MT",null,null,106.74570814363416,410.14952000000005,21330.386925195657,9.608425086919771E-2,576.99986324163308,{"$f":" (($S$47 * $S$45 * $S$40 * (BD106 * 1 + $L$73) +BF106) * 1000 / ($L$15 * 8760)) + BE106 + 0","v":407.03020166893918},638.88704000000007,18566.375466837184,9.4425782533796521E-2,564.43529236806398,{"$f":" (($S$47 * $S$45 * $S$40 * (BI106 * 1 + $L$73) +BK106) * 1000 / ($L$15 * 8760)) + BJ106 + 0","v":363.17372616732297}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Undiscovered <140 - ID",null,null,109.16971510294874,470.25184000000002,19707.140089188561,8.7641068342274517E-2,531.69816719905953,375.85537427258635,653.76024000000007,16880.5995501588,8.4841728513835979E-2,513.98509377454411,330.31154767357344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Undiscovered <140 - ID",null,null,109.16971510294874,165.80080000000001,19707.140089188561,8.7641068342274517E-2,531.69816719905953,375.85537427258635,263.20960000000002,16880.5995501588,8.4841728513835979E-2,513.98509377454411,330.31154767357344]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Undiscovered <140 - AZ",null,null,110,864.41496000000006,18725.315343174851,8.4005836583851801E-2,510.33691977435421,357.86249067596549,1021.1407200000001,16214.028207432237,8.2364929668359635E-2,499.18089759650258,318.05290995750943]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Undiscovered <140 - CO",null,null,110.01162472087691,373.74432000000002,18717.056273341546,8.3966760786558473E-2,510.1246155971034,357.70647291713345,618.15776000000005,16206.61022066875,8.2325836934850363E-2,498.97328835625012,317.9103614803978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Undiscovered <140 - CO",null,null,110.01162472087691,164.33735999999999,18717.056273341546,8.3966760786558473E-2,510.1246155971034,357.70647291713345,446.50167999999996,16206.61022066875,8.2325836934850363E-2,498.97328835625012,317.9103614803978]
[null,null,null,"X",null,null,"Future Projections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Undiscovered <140 - NM",null,null,110.25176350619668,299.73743999999999,20825.508549865131,8.9108254137557838E-2,543.7566029611412,394.59651659888743,332.81423999999998,16724.565917741646,8.2607522239783793E-2,502.85045150425498,326.34599139940286]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Undiscovered <140 - UT",null,null,111.24842764835252,207.28047999999998,16165.784193083968,7.6209877794720438E-2,460.7938931944463,311.83499378153584,217.51664,14892.851941253191,7.8355896977802236E-2,472.19866651292449,294.09341822414768]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,8,"Undiscovered <140 - CA",null,null,114.64668748217059,112.81751999999999,15569.569748636834,7.0620552630804884E-2,432.09345860596784,298.6610037463393,207.61295999999999,13569.949033358123,6.9697329236895852E-2,426.43908985903909,267.42358567205048]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Hydro / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,10,"Undiscovered <140 - CA",null,null,114.64668748217059,75.665760000000006,15569.569748636834,7.0620552630804884E-2,432.09345860596784,298.6610037463393,87.502160000000003,13569.949033358123,6.9697329236895852E-2,426.43908985903909,267.42358567205048]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,9,"Undiscovered <140 - CA",null,null,114.64668748217059,32.681840000000001,15569.569748636834,7.0620552630804884E-2,432.09345860596784,298.6610037463393,39.15896,13569.949033358123,6.9697329236895852E-2,426.43908985903909,267.42358567205048]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,7,"Undiscovered <140 - OR",null,null,114.7896131490301,349.33431999999999,14821.424992774475,6.8311196860520201E-2,418.54405316730674,285.3402240434437,457.20967999999999,13289.835251482211,6.9131785732833753E-2,422.5822946959471,262.60998779559759]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,6,"Undiscovered <140 - OR",null,null,114.7896131490301,21.192320000000002,14821.424992774475,6.8311196860520201E-2,418.54405316730674,285.3402240434437,47.795920000000002,13289.835251482211,6.9131785732833753E-2,422.5822946959471,262.60998779559759]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,5,"Undiscovered <140 - OR",null,null,114.7896131490301,15.688239999999999,14821.424992774475,6.8311196860520201E-2,418.54405316730674,285.3402240434437,34.2376,13289.835251482211,6.9131785732833753E-2,422.5822946959471,262.60998779559759]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,1,"Undiscovered <140 - WA",null,null,115,73.994399999999999,15685.948333612596,7.0503552340118597E-2,432.02634064218495,300.42232507451439,282.91968000000003,13498.481696898558,6.8972026596064093E-2,422.7160669466337,265.80403783345639]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,12,"Undiscovered <140 - NV",null,null,118.61910831364366,477.19975999999997,13721.697004281308,6.2528152048718477E-2,384.20296085432915,263.6988283568964,658.87031999999999,11922.188895255222,6.1530985851560457E-2,378.9284359740206,235.56079359826032]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,21,"Undiscovered <140 - WY",null,null,120.00000000000001,35.283120000000004,13457.669070860207,6.0708126738043273E-2,374.26577974379251,258.26113080924563,148.76128,11528.692961461031,5.9308230548006838E-2,366.4575811991856,227.7909465256798]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,15,"Undiscovered >=140, <=190 - ID",null,null,147.70202086851714,305.29792000000003,9267.6668654010846,3.9991729074321365E-2,245.64450159694815,176.12467920702701,307.75672000000003,6900.3501692867385,3.588101647616132E-2,222.860379555794,136.84426838898395]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,16,"Undiscovered >=140, <=190 - ID",null,null,147.70202086851714,136.60192000000001,9267.6668654010846,3.9991729074321365E-2,245.64450159694815,176.12467920702701,174.85040000000001,6900.3501692867385,3.588101647616132E-2,222.860379555794,136.84426838898395]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,25,"Undiscovered >=140, <=190 - UT",null,null,150.30325476293299,187.51823999999999,6456.5849476249241,3.3419490902760078E-2,205.68947533533117,127.63852989913809,217.80959999999999,6033.2122964365808,3.4513452205561193E-2,213.66358009786168,122.33471865781931]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,7,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,425.38400000000001,7390.5032216311938,3.4952271316298349E-2,215.64760317140289,143.27312672664394,425.38400000000001,6248.0115041591744,3.410736747960371E-2,212.19185577227404,125.39305849713769]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,6,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,14.530240000000001,7390.5032216311938,3.4952271316298349E-2,215.64760317140289,143.27312672664394,113.20016000000001,6248.0115041591744,3.410736747960371E-2,212.19185577227404,125.39305849713769]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,5,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,7.2181600000000001,7390.5032216311938,3.4952271316298349E-2,215.64760317140289,143.27312672664394,27.660799999999998,6248.0115041591744,3.410736747960371E-2,212.19185577227404,125.39305849713769]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,12,"Undiscovered >=140, <=190 - NV",null,null,164.39170070046112,1088.7166400000001,5970.0041254486623,2.9397572050370135E-2,184.13558784542158,117.15424988966205,1171.89536,5264.1578531532232,2.9383986371689128E-2,185.76652933518818,106.64559744718686]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,10,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,280.80944,5993.7821687803862,2.9162754546204241E-2,182.91637906215399,117.34188860577174,645.86176,5208.7434000396315,2.8912942087453725E-2,183.17362023313916,105.4318525374462]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,8,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,139.96392,5993.7821687803862,2.9162754546204241E-2,182.91637906215399,117.34188860577174,208.01967999999999,5208.7434000396315,2.8912942087453725E-2,183.17362023313916,105.4318525374462]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,9,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,83.351520000000008,5993.7821687803862,2.9162754546204241E-2,182.91637906215399,117.34188860577174,83.351520000000008,5208.7434000396315,2.8912942087453725E-2,183.17362023313916,105.4318525374462]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(BD7:BD131,0.1)","v":6231.6194557799454},{"$f":"_xlfn.PERCENTILE.INC(BE7:BE131,0.1)","v":3.0648754058062118E-2},{"$f":"_xlfn.PERCENTILE.INC(BF7:BF131,0.1)","v":191.76936083745295},{"$f":"_xlfn.PERCENTILE.INC(BG7:BG113,0.1)","v":124.39856566333675},null,{"$f":"_xlfn.PERCENTILE.INC(BI7:BI131,0.1)","v":5371.5294076570744},{"$f":"_xlfn.PERCENTILE.INC(BJ7:BJ131,0.1)","v":2.9625242785918059E-2},{"$f":"_xlfn.PERCENTILE.INC(BK7:BK131,0.1)","v":187.30063802631418},{"$f":"_xlfn.PERCENTILE.INC(BL7:BL113,0.1)","v":110.81842564256733}]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Hydro / Flash - Low",{"$f":"L115*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",{"$f":"L116*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN(BC7:BC131)","v":14.61},{"$f":"MEDIAN(BD7:BD131)","v":13638.418319243174},{"$f":"MEDIAN(BE7:BE131)","v":6.1982715817041699E-2},{"$f":"MEDIAN(BF7:BF131)","v":384.20296085432915},{"$f":"MEDIAN(BG7:BG113)","v":271.34507841974369},{"$f":"MEDIAN(BH7:BH131)","v":15.67},{"$f":"MEDIAN(BI7:BI131)","v":11538.087721497996},{"$f":"MEDIAN(BJ7:BJ131)","v":6.1056709966687529E-2},{"$f":"MEDIAN(BK7:BK131)","v":378.9284359740206},{"$f":"MEDIAN(BL7:BL113)","v":233.4721499258647}]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",{"$f":"L117*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE(BC7:BC131)","v":68.883207154471563},{"$f":"AVERAGE(BC7:BC131)","v":68.883207154471563},{"$f":"MEDIAN(BD8:BD132)","v":13559.334780190311},{"$f":"MEDIAN(BE8:BE132)","v":6.175746653008285E-2},{"$f":"AVERAGE(BF7:BF131)","v":376.54457507748816},{"$f":"AVERAGE(BG7:BG113)","v":265.86261605690794},{"$f":"AVERAGE(BH7:BH131)","v":90.952641951219505},{"$f":"AVERAGE(BI7:BI131)","v":11535.858264134689},{"$f":"MEDIAN(BJ8:BJ132)","v":5.9308230548006838E-2},{"$f":"AVERAGE(BK7:BK131)","v":364.85512096616634},{"$f":"AVERAGE(BL7:BL113)","v":234.23436056246166}]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",{"$f":"L118*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,null,null,null,null,"*Values are in 2017 USD`s"]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",{"$f":"L119*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",{"$f":"L120*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",{"$f":"L121*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",{"$f":"L122*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",{"$f":"L123*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",{"$f":"L124*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",{"$f":"L125*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",{"$f":"L126*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",{"$f":"L127*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",{"$f":"L128*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",{"$f":"L129*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",{"$f":"L130*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",{"$f":"L131*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",{"$f":"L132*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Hydro / Flash - Low",{"$f":" $S$40*(L195+L309)","v":4516.9431404940951},4446.3834180306112,4375.8236955671282,4305.2639731036443,4234.7042506401622,4164.1445281766783,4093.5848057131952,4023.0250832497118,3952.4653607862283,3881.9056383227453,3811.3459158592618,3740.7861933957784,3670.2264709322949,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119,3599.6667484688119]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",{"$f":" $S$42*(L196+L310)","v":4680.8208297353103},{"$f":" $S$42*(M196+M310)","v":4657.4167255866341},4634.1296419587015,4610.9589937489072,4587.9041987801629,4564.9646777862617,4542.1398543973301,4519.4291551253436,4496.8320093497168,4474.3478493029688,4451.9761100564547,4429.7162295061717,4407.5676483586403,4385.5298101168473,4363.6021610662629,4341.7841502609317,4320.0752295096263,4298.4748533620786,4276.982479095268,4255.597566699792,4234.3195788662924,4213.1479809719604,4192.0822410671017,4171.1218298617659,4150.2662207124567,4129.5148896088949,4108.86731516085,4088.3229785850463,4067.8813636921209,4047.5419568736602,4027.3042470892919,4007.1677258538457,3987.1318872245765,3967.1962277884536]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",{"$f":" $S$42*(L197+L311)","v":4704.342542447549},{"$f":" $S$42*(M197+M311)","v":4704.342542447549},4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549,4704.342542447549]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",{"$f":" $S$40*(L198+L312)","v":5850.6033017511445},5783.150768295528,5715.6982348399106,5648.2457013842941,5580.7931679286767,5513.3406344730602,5445.8881010174437,5378.4355675618253,5310.9830341062097,5243.5305006505923,5176.0779671949758,5108.6254337393584,5041.1729002837428,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245,4973.7203668281245]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",{"$f":" $S$42*(L199+L313)","v":6038.4396157331785},{"$f":" $S$42*(M199+M313)","v":6008.2474176545129},5978.2061805662406,5948.3151496634091,5918.5735739150914,5888.9807060455159,5859.5358025152891,5830.2381235027124,5801.0869328851995,5772.081498220773,5743.2210907296694,5714.5049852760212,5685.9324603496416,5657.5027980478935,5629.2152840576546,5601.0692076373662,5573.0638615991784,5545.1985422911821,5517.4725495797275,5489.8851868318288,5462.4357608976688,5435.1235820931806,5407.9479641827147,5380.9082243618004,5354.003683239991,5327.2336648237906,5300.5974964996722,5274.0945090171736,5247.7240364720874,5221.4854162897263,5195.3779892082775,5169.4010992622361,5143.5540937659252,5117.8363232970951]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",{"$f":" $S$42*(L200+L314)","v":6068.7835334001793},{"$f":" $S$42*(M200+M314)","v":6068.7835334001793},6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793,6068.7835334001793]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",{"$f":" $S$41*(L201+L315)","v":15190.174173771249},{"$f":" $S$41*(M201+M315)","v":14324.141878983899},13458.109584196547,12592.077289409197,11726.044994621843,10860.012699834491,9993.980405047143,9127.9481102597929,8261.9158154724391,7395.883520685089,6529.8512258977371,5663.8189311103852,4797.7866363230351,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",{"$f":" $S$43*(L202+L316)","v":16106.61019894562},{"$f":" $S$43*(M202+M316)","v":16026.077147950891},15945.946762211137,15866.217028400082,15786.885943258081,15707.95151354179,15629.411755974083,15551.264697194212,15473.50837370824,15396.140831839699,15319.160127680499,15242.564327042097,15166.351505406887,15090.519747879853,15015.067149140454,14939.991813394752,14865.291854327777,14790.965395056137,14717.010568080856,14643.425515240451,14570.20838766425,14497.357345725928,14424.870558997298,14352.746206202311,14280.982475171299,14209.577562795443,14138.529674981468,14067.837026606559,13997.497841473525,13927.510352266157,13857.872800504827,13788.583436502302,13719.64051931979,13651.042316723193]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",{"$f":" $S$43*(L203+L317)","v":16187.547938638812},{"$f":" $S$43*(M203+M317)","v":16187.547938638812},16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",{"$f":" $S$41*(L204+L318)","v":33585.995706070004},{"$f":" $S$41*(M204+M318)","v":31471.287307712591},29356.578909355183,27241.870510997778,25127.162112640366,23012.453714282961,20897.745315925553,18783.036917568141,16668.328519210736,14553.620120853328,12438.911722495923,10324.203324138512,8209.4949257811004,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",{"$f":" $S$43*(L205+L319)","v":35812.775948286042},{"$f":" $S$43*(M205+M319)","v":35633.712068544606},35455.543508201888,35278.265790660873,35101.874461707572,34926.365089399034,34751.733263952039,34577.974597632281,34405.084724644119,34233.059301020898,34061.894004515794,33891.58453449321,33722.126611820742,33553.515978761643,33385.748398867829,33218.819656873493,33052.725558589125,32887.461930796177,32723.024621142198,32559.40949803649,32396.612450546309,32234.629388293575,32073.456241352105,31913.088960145345,31753.523515344623,31594.7558977679,31436.782118279058,31279.598207687661,31123.200216649224,30967.584215565978,30812.746294488148,30658.682563015704,30505.38915020063,30352.862204449626]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",{"$f":" $S$43*(L206+L320)","v":35992.739646518632},{"$f":" $S$43*(M206+M320)","v":35992.739646518632},35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",{"$f":" $S$41*(L207+L321)","v":15190.174173771249},{"$f":" $S$41*(M207+M321)","v":14324.141878983899},13458.109584196547,12592.077289409197,11726.044994621843,10860.012699834491,9993.980405047143,9127.9481102597929,8261.9158154724391,7395.883520685089,6529.8512258977371,5663.8189311103852,4797.7866363230351,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822,3931.7543415356822]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",{"$f":" $S$43*(L208+L322)","v":16106.61019894562},{"$f":" $S$43*(M208+M322)","v":16026.077147950891},15945.946762211137,15866.217028400082,15786.885943258081,15707.95151354179,15629.411755974083,15551.264697194212,15473.50837370824,15396.140831839699,15319.160127680499,15242.564327042097,15166.351505406887,15090.519747879853,15015.067149140454,14939.991813394752,14865.291854327777,14790.965395056137,14717.010568080856,14643.425515240451,14570.20838766425,14497.357345725928,14424.870558997298,14352.746206202311,14280.982475171299,14209.577562795443,14138.529674981468,14067.837026606559,13997.497841473525,13927.510352266157,13857.872800504827,13788.583436502302,13719.64051931979,13651.042316723193]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",{"$f":" $S$43*(L209+L323)","v":16187.547938638812},{"$f":" $S$43*(M209+M323)","v":16187.547938638812},16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812,16187.547938638812]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",{"$f":" $S$41*(L210+L324)","v":33585.995706070004},{"$f":" $S$41*(M210+M324)","v":31471.287307712591},29356.578909355183,27241.870510997778,25127.162112640366,23012.453714282961,20897.745315925553,18783.036917568141,16668.328519210736,14553.620120853328,12438.911722495923,10324.203324138512,8209.4949257811004,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929,6094.7865274236929]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",{"$f":" $S$43*(L211+L325)","v":35812.775948286042},{"$f":" $S$43*(M211+M325)","v":35633.712068544606},35455.543508201888,35278.265790660873,35101.874461707572,34926.365089399034,34751.733263952039,34577.974597632281,34405.084724644119,34233.059301020898,34061.894004515794,33891.58453449321,33722.126611820742,33553.515978761643,33385.748398867829,33218.819656873493,33052.725558589125,32887.461930796177,32723.024621142198,32559.40949803649,32396.612450546309,32234.629388293575,32073.456241352105,31913.088960145345,31753.523515344623,31594.7558977679,31436.782118279058,31279.598207687661,31123.200216649224,30967.584215565978,30812.746294488148,30658.682563015704,30505.38915020063,30352.862204449626]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",{"$f":" $S$43*(L212+L326)","v":35992.739646518632},{"$f":" $S$43*(M212+M326)","v":35992.739646518632},35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632,35992.739646518632]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Hydro / Flash - Low",{"$f":"(L195+L309)*($S$40-1)","v":211.55055279926358},{"$f":"(M195+M309)*($S$40-1)","v":208.24589568310608},204.94123856694861,201.63658145079111,198.33192433463367,195.0272672184762,191.72261010231873,188.41795298616123,185.11329587000375,181.80863875384628,178.50398163768881,175.19932452153134,171.89466740537384,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637,168.59001028921637]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",{"$f":"(L196+L310)*($S$42-1)","v":330.03641495836467},{"$f":"(M196+M310)*($S$42-1)","v":328.38623288357286},326.74430171915503,325.11058021055925,323.48502730950645,321.86760217295893,320.25826416209412,318.65697284128368,317.06368797707717,315.4783695371919,313.90097768950591,312.3314728010584,310.76981543705307,309.21596635986776,307.66988652806839,306.13153709542809,304.60087940995095,303.07787501290119,301.56248563783663,300.05467320964749,298.55439984359924,297.06162784438123,295.57631970515934,294.09843810663352,292.62794591610037,291.16480618651985,289.70898215558725,288.26043724480934,286.81913505858529,285.38503938329239,283.95811418637589,282.53832361544403,281.12563199736684,279.72000383737998]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",{"$f":"(L197+L311)*($S$42-1)","v":331.69488940539168},{"$f":"(M197+M311)*($S$42-1)","v":331.69488940539168},331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168,331.69488940539168]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",{"$f":"(L198+L312)*($S$40-1)","v":274.01238496866779},{"$f":"(M198+M312)*($S$40-1)","v":270.85325272006361},267.69412047145931,264.53498822285513,261.37585597425084,258.21672372564666,255.05759147704242,251.89845922843816,248.73932697983395,245.58019473122971,242.42106248262547,239.26193023402126,236.10279798541706,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279,232.94366573681279]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",{"$f":"(L199+L313)*($S$42-1)","v":425.75971933363616},{"$f":"(M199+M313)*($S$42-1)","v":423.63092073696799},421.51276613328315,419.40520230261671,417.30817629110362,415.22163540964806,413.14552723259987,411.07979959643689,409.02440059845469,406.9792785954624,404.94438220248514,402.91966029147272,400.90506199001538,398.90053668006527,396.90603399666497,394.92150382668166,392.94689630754823,390.98216182601044,389.02725101688048,387.08211476179605,385.14670418798704,383.22097066704708,381.30486581371184,379.39834148464325,377.50134977722001,375.61384302833392,373.73577381319222,371.86709494412622,370.00775946940564,368.15772067205853,366.31693206869824,364.48534740835476,362.66292067131297,360.84960606795642]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",{"$f":"(L200+L314)*($S$42-1)","v":427.89921541068952},{"$f":"(M200+M314)*($S$42-1)","v":427.89921541068952},427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952,427.89921541068952]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",{"$f":"(L201+L315)*($S$41-1)","v":993.64936939141433},{"$f":"(M201+M315)*($S$41-1)","v":936.99877185752132},880.34817432362831,823.69757678973542,767.04697925584219,710.39638172194918,653.74578418805618,597.09518665416329,540.44458912027017,483.79399158637716,427.14339405248415,370.49279651859109,313.84219898469809,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",{"$f":"(L202+L316)*($S$43-1)","v":1175.7332298204919},{"$f":"(M202+M316)*($S$43-1)","v":1169.8545636713895},1164.0052908530326,1158.1852643987675,1152.3943380767737,1146.6323663863898,1140.8992045544578,1135.1947085316856,1129.5187349890271,1123.8711413140818,1118.2517856075115,1112.6605266794738,1107.0972240460767,1101.5617379258463,1096.0539292362171,1090.573659590036,1085.1207912920856,1079.6951873356252,1074.2967113989471,1068.9252278419524,1063.5806017027426,1058.2626986942289,1052.9713852007576,1047.706528274754,1042.46799563338,1037.2556556552131,1032.0693773769372,1026.9090304900524,1021.7744853376021,1016.6656129109141,1011.5822848463596,1006.5243734221277,1001.491751555017,996.48429279724201]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",{"$f":"(L203+L317)*($S$43-1)","v":1181.6414370055195},{"$f":"(M203+M317)*($S$43-1)","v":1181.6414370055195},1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",{"$f":"(L204+L318)*($S$41-1)","v":2196.992810743644},{"$f":"(M204+M318)*($S$41-1)","v":2058.6613707985489},1920.3299308534542,1781.9984909083598,1643.667050963265,1505.3356110181703,1367.0041710730754,1228.6727311279808,1090.3412911828862,952.00985123779139,813.67841129269698,675.34697134760199,537.01553140250701,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",{"$f":"(L205+L319)*($S$43-1)","v":2614.2229938160649},{"$f":"(M205+M319)*($S$43-1)","v":2601.1518788469843},2588.1461194527496,2575.2053888554856,2562.3293619112083,2549.5177151016519,2536.7701265261439,2524.0862758935132,2511.4658445140458,2498.9085152914754,2486.4139727150182,2473.981902851443,2461.6119933371856,2449.3039333704996,2437.0574137036469,2424.8721266351286,2412.7477660019531,2400.6840271719434,2388.6806070360835,2376.7372040009036,2364.8535179808991,2353.0292503909945,2341.2641041390393,2329.5577836183443,2317.9099947002528,2306.3204447267512,2294.7888425031178,2283.3148982906018,2271.8983237991488,2260.5388321801529,2249.2361380192524,2237.9899573291559,2226.8000075425102,2215.666007504798]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",{"$f":"(L206+L320)*($S$43-1)","v":2627.3597927799647},{"$f":"(M206+M320)*($S$43-1)","v":2627.3597927799647},2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",{"$f":"(L207+L321)*($S$41-1)","v":993.64936939141433},{"$f":"(M207+M321)*($S$41-1)","v":936.99877185752132},880.34817432362831,823.69757678973542,767.04697925584219,710.39638172194918,653.74578418805618,597.09518665416329,540.44458912027017,483.79399158637716,427.14339405248415,370.49279651859109,313.84219898469809,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497,257.19160145080497]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",{"$f":"(L208+L322)*($S$43-1)","v":1175.7332298204919},{"$f":"(M208+M322)*($S$43-1)","v":1169.8545636713895},1164.0052908530326,1158.1852643987675,1152.3943380767737,1146.6323663863898,1140.8992045544578,1135.1947085316856,1129.5187349890271,1123.8711413140818,1118.2517856075115,1112.6605266794738,1107.0972240460767,1101.5617379258463,1096.0539292362171,1090.573659590036,1085.1207912920856,1079.6951873356252,1074.2967113989471,1068.9252278419524,1063.5806017027426,1058.2626986942289,1052.9713852007576,1047.706528274754,1042.46799563338,1037.2556556552131,1032.0693773769372,1026.9090304900524,1021.7744853376021,1016.6656129109141,1011.5822848463596,1006.5243734221277,1001.491751555017,996.48429279724201]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",{"$f":"(L209+L323)*($S$43-1)","v":1181.6414370055195},{"$f":"(M209+M323)*($S$43-1)","v":1181.6414370055195},1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195,1181.6414370055195]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",{"$f":"(L210+L324)*($S$41-1)","v":2196.992810743644},{"$f":"(M210+M324)*($S$41-1)","v":2058.6613707985489},1920.3299308534542,1781.9984909083598,1643.667050963265,1505.3356110181703,1367.0041710730754,1228.6727311279808,1090.3412911828862,952.00985123779139,813.67841129269698,675.34697134760199,537.01553140250701,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236,398.68409145741236]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",{"$f":"(L211+L325)*($S$43-1)","v":2614.2229938160649},{"$f":"(M211+M325)*($S$43-1)","v":2601.1518788469843},2588.1461194527496,2575.2053888554856,2562.3293619112083,2549.5177151016519,2536.7701265261439,2524.0862758935132,2511.4658445140458,2498.9085152914754,2486.4139727150182,2473.981902851443,2461.6119933371856,2449.3039333704996,2437.0574137036469,2424.8721266351286,2412.7477660019531,2400.6840271719434,2388.6806070360835,2376.7372040009036,2364.8535179808991,2353.0292503909945,2341.2641041390393,2329.5577836183443,2317.9099947002528,2306.3204447267512,2294.7888425031178,2283.3148982906018,2271.8983237991488,2260.5388321801529,2249.2361380192524,2237.9899573291559,2226.8000075425102,2215.666007504798]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",{"$f":"(L212+L326)*($S$43-1)","v":2627.3597927799647},{"$f":"(M212+M326)*($S$43-1)","v":2627.3597927799647},2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647,2627.3597927799647]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L205-L194*-30.4475","v":94611.16045446998},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Hydro / Flash - Low",4305.3925876948315,4238.1375223475052,4170.8824570001798,4103.6273916528535,4036.3723263055281,3969.1172609582022,3901.8621956108764,3834.6071302635505,3767.3520649162247,3700.0969995688988,3632.841934221573,3565.5868688742471,3498.3318035269212,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954,3431.0767381795954]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",4350.7844147769456,4329.0304927030611,4307.3853402395462,4285.8484135383478,4264.4191714706567,4243.0970756133029,4221.8815902352362,4200.7721822840604,4179.7683213726395,4158.8694797657772,4138.0751323669483,4117.3847567051134,4096.7978329215875,4076.3138437569792,4055.9322745381942,4035.6526131655032,4015.4743500996756,3995.3969783491775,3975.4199934574312,3955.5428934901443,3935.7651790226932,3916.0863531275795,3896.505921361942,3877.0233917551323,3857.6382747963567,3838.3500834223751,3819.1583330052631,3800.0625413402367,3781.0622286335356,3762.156917490368,3743.346132902916,3724.6294022384018,3706.0062552272097,3687.4762239510737]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569,4372.6476530421569]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",5576.5909167824766,5512.2975155754648,5448.0041143684512,5383.7107131614393,5319.4173119544257,5255.1239107474139,5190.8305095404012,5126.5371083333876,5062.2437071263757,4997.950305919363,4933.6569047123503,4869.3635035053376,4805.0701022983258,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121,4740.7767010913121]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",5612.6798963995425,5584.6164969175452,5556.6934144329571,5528.9099473607921,5501.2653976239881,5473.7590706358678,5446.3902752826889,5419.1583239062757,5392.0625322867445,5365.1022196253107,5338.2767085271844,5311.5853249845486,5285.0273983596262,5258.6022613678279,5232.3092500609891,5206.1477038106841,5180.1169652916305,5154.2163804651718,5128.4452985628468,5102.8030720700326,5077.289056709682,5051.9026114261333,5026.6430983690025,5001.509882877157,4976.5023334627713,4951.619821795457,4926.8617226864799,4902.2274140730469,4877.7162770026816,4853.3276956176678,4829.0610571395791,4804.9157518538814,4780.891173094612,4756.9867172291388]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893,5640.8843179894893]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",14196.524804379835,13387.143107126378,12577.761409872919,11768.379712619462,10958.998015366002,10149.616318112543,9340.2346208590861,8530.8529236056293,7721.4712263521697,6912.0895290987119,6102.7078318452532,5293.3261345917945,4483.9444373383367,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",14930.876969125127,14856.222584279501,14781.941471358105,14708.031764001315,14634.491605181307,14561.3191471554,14488.512551419624,14416.069988662526,14343.989638719213,14272.269690525616,14200.908342072988,14129.903800362623,14059.254281360811,13988.958009954007,13919.013219904236,13849.418153804716,13780.171063035692,13711.270207720512,13642.713856681909,13574.500287398499,13506.627785961507,13439.094647031699,13371.899173796541,13305.039677927558,13238.514479537918,13172.321907140229,13106.46029760453,13040.927996116507,12975.723356135923,12910.844739355243,12846.290515658467,12782.059063080174,12718.148767764773,12654.558023925951]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",31389.002895326357,29412.625936914043,27436.248978501728,25459.872020089417,23483.495061677102,21507.118103264791,19530.741144852476,17554.364186440162,15577.987228027849,13601.610269615536,11625.233311203227,9648.85635279091,7672.4793943785926,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",33198.552954469975,33032.560189697622,32867.397388749137,32703.060401805389,32539.545099796364,32376.84737429738,32214.963137425893,32053.888321738767,31893.61888013007,31734.15078572942,31575.480031800773,31417.60263164177,31260.514618483558,31104.212045391141,30948.690985164183,30793.947530238362,30639.977792587171,30486.777903624235,30334.344014106115,30182.672294035587,30031.758932565408,29881.60013790258,29732.192137213067,29583.531176527002,29435.613520644369,29288.435453041147,29141.993275775942,28996.283309397058,28851.301892850075,28707.045383385823,28563.510156468896,28420.692605686549,28278.589142658118,28137.196196944828]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",14196.524804379835,13387.143107126378,12577.761409872919,11768.379712619462,10958.998015366002,10149.616318112543,9340.2346208590861,8530.8529236056293,7721.4712263521697,6912.0895290987119,6102.7078318452532,5293.3261345917945,4483.9444373383367,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771,3674.5627400848771]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",14930.876969125127,14856.222584279501,14781.941471358105,14708.031764001315,14634.491605181307,14561.3191471554,14488.512551419624,14416.069988662526,14343.989638719213,14272.269690525616,14200.908342072988,14129.903800362623,14059.254281360811,13988.958009954007,13919.013219904236,13849.418153804716,13780.171063035692,13711.270207720512,13642.713856681909,13574.500287398499,13506.627785961507,13439.094647031699,13371.899173796541,13305.039677927558,13238.514479537918,13172.321907140229,13106.46029760453,13040.927996116507,12975.723356135923,12910.844739355243,12846.290515658467,12782.059063080174,12718.148767764773,12654.558023925951]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293,15005.906501633293]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",31389.002895326357,29412.625936914043,27436.248978501728,25459.872020089417,23483.495061677102,21507.118103264791,19530.741144852476,17554.364186440162,15577.987228027849,13601.610269615536,11625.233311203227,9648.85635279091,7672.4793943785926,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806,5696.1024359662806]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",33198.552954469975,33032.560189697622,32867.397388749137,32703.060401805389,32539.545099796364,32376.84737429738,32214.963137425893,32053.888321738767,31893.61888013007,31734.15078572942,31575.480031800773,31417.60263164177,31260.514618483558,31104.212045391141,30948.690985164183,30793.947530238362,30639.977792587171,30486.777903624235,30334.344014106115,30182.672294035587,30031.758932565408,29881.60013790258,29732.192137213067,29583.531176527002,29435.613520644369,29288.435453041147,29141.993275775942,28996.283309397058,28851.301892850075,28707.045383385823,28563.510156468896,28420.692605686549,28278.589142658118,28137.196196944828]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668,33365.379853738668]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Hydro / Flash - Low",134.35957216497764,133.49273200263383,132.62589184029005,131.75905167794627,130.89221151560247,130.02537135325869,129.15853119091491,128.29169102857111,127.42485086622735,126.55801070388355,125.69117054153978,124.82433037919598,123.95749021685221,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842,123.09065005450842]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141,135.22641232732141]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",177.46732712260567,176.89084649191267,176.3143658612197,175.73788523052673,175.16140459983376,174.58492396914076,174.00844333844776,173.43196270775479,172.85548207706179,172.27900144636882,171.70252081567585,171.12604018498288,170.54955955428989,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689,169.97307892359689]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864,178.04380775329864]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",260.29769929114809,251.21717699000982,242.13665468887154,233.05613238773327,223.97561008659503,214.89508778545675,205.81456548431848,196.73404318318021,187.65352088204196,178.57299858090369,169.49247627976544,160.41195397862717,151.33143167748892,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",656.98081927225621,620.84439029704856,584.7079613218408,548.57153234663315,512.4351033714255,476.29867439621779,440.16224542101014,404.02581644580243,367.88938747059473,331.75295849538713,295.61652952017943,259.48010054497166,223.34367156976398,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",260.29769929114809,251.21717699000982,242.13665468887154,233.05613238773327,223.97561008659503,214.89508778545675,205.81456548431848,196.73404318318021,187.65352088204196,178.57299858090369,169.49247627976544,160.41195397862717,151.33143167748892,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062,142.25090937635062]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637,269.37822159228637]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",656.98081927225621,620.84439029704856,584.7079613218408,548.57153234663315,512.4351033714255,476.29867439621779,440.16224542101014,404.02581644580243,367.88938747059473,331.75295849538713,295.61652952017943,259.48010054497166,223.34367156976398,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636,187.20724259455636]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398,693.11724824746398]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Hydro / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM472","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F473","v":3.73E-2},{"$f":"'WACC Calc'!G473","v":3.73E-2},{"$f":"'WACC Calc'!H473","v":3.73E-2},{"$f":"'WACC Calc'!I473","v":3.73E-2},{"$f":"'WACC Calc'!J473","v":3.73E-2},{"$f":"'WACC Calc'!K473","v":3.73E-2},{"$f":"'WACC Calc'!L473","v":3.73E-2},{"$f":"'WACC Calc'!M473","v":3.73E-2},{"$f":"'WACC Calc'!N473","v":3.73E-2},{"$f":"'WACC Calc'!O473","v":3.73E-2},{"$f":"'WACC Calc'!P473","v":3.73E-2},{"$f":"'WACC Calc'!Q473","v":3.73E-2},{"$f":"'WACC Calc'!R473","v":3.73E-2},{"$f":"'WACC Calc'!S473","v":3.73E-2},{"$f":"'WACC Calc'!T473","v":3.73E-2},{"$f":"'WACC Calc'!U473","v":3.73E-2},{"$f":"'WACC Calc'!V473","v":3.73E-2},{"$f":"'WACC Calc'!W473","v":3.73E-2},{"$f":"'WACC Calc'!X473","v":3.73E-2},{"$f":"'WACC Calc'!Y473","v":3.73E-2},{"$f":"'WACC Calc'!Z473","v":3.73E-2},{"$f":"'WACC Calc'!AA473","v":3.73E-2},{"$f":"'WACC Calc'!AB473","v":3.73E-2},{"$f":"'WACC Calc'!AC473","v":3.73E-2},{"$f":"'WACC Calc'!AD473","v":3.73E-2},{"$f":"'WACC Calc'!AE473","v":3.73E-2},{"$f":"'WACC Calc'!AF473","v":3.73E-2},{"$f":"'WACC Calc'!AG473","v":3.73E-2},{"$f":"'WACC Calc'!AH473","v":3.73E-2},{"$f":"'WACC Calc'!AI473","v":3.73E-2},{"$f":"'WACC Calc'!AJ473","v":3.73E-2},{"$f":"'WACC Calc'!AK473","v":3.73E-2},{"$f":"'WACC Calc'!AL473","v":3.73E-2},{"$f":"'WACC Calc'!AM473","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F474","v":3.73E-2},{"$f":"'WACC Calc'!G474","v":3.73E-2},{"$f":"'WACC Calc'!H474","v":3.73E-2},{"$f":"'WACC Calc'!I474","v":3.73E-2},{"$f":"'WACC Calc'!J474","v":3.73E-2},{"$f":"'WACC Calc'!K474","v":3.73E-2},{"$f":"'WACC Calc'!L474","v":3.73E-2},{"$f":"'WACC Calc'!M474","v":3.73E-2},{"$f":"'WACC Calc'!N474","v":3.73E-2},{"$f":"'WACC Calc'!O474","v":3.73E-2},{"$f":"'WACC Calc'!P474","v":3.73E-2},{"$f":"'WACC Calc'!Q474","v":3.73E-2},{"$f":"'WACC Calc'!R474","v":3.73E-2},{"$f":"'WACC Calc'!S474","v":3.73E-2},{"$f":"'WACC Calc'!T474","v":3.73E-2},{"$f":"'WACC Calc'!U474","v":3.73E-2},{"$f":"'WACC Calc'!V474","v":3.73E-2},{"$f":"'WACC Calc'!W474","v":3.73E-2},{"$f":"'WACC Calc'!X474","v":3.73E-2},{"$f":"'WACC Calc'!Y474","v":3.73E-2},{"$f":"'WACC Calc'!Z474","v":3.73E-2},{"$f":"'WACC Calc'!AA474","v":3.73E-2},{"$f":"'WACC Calc'!AB474","v":3.73E-2},{"$f":"'WACC Calc'!AC474","v":3.73E-2},{"$f":"'WACC Calc'!AD474","v":3.73E-2},{"$f":"'WACC Calc'!AE474","v":3.73E-2},{"$f":"'WACC Calc'!AF474","v":3.73E-2},{"$f":"'WACC Calc'!AG474","v":3.73E-2},{"$f":"'WACC Calc'!AH474","v":3.73E-2},{"$f":"'WACC Calc'!AI474","v":3.73E-2},{"$f":"'WACC Calc'!AJ474","v":3.73E-2},{"$f":"'WACC Calc'!AK474","v":3.73E-2},{"$f":"'WACC Calc'!AL474","v":3.73E-2},{"$f":"'WACC Calc'!AM474","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F475","v":3.73E-2},{"$f":"'WACC Calc'!G475","v":3.73E-2},{"$f":"'WACC Calc'!H475","v":3.73E-2},{"$f":"'WACC Calc'!I475","v":3.73E-2},{"$f":"'WACC Calc'!J475","v":3.73E-2},{"$f":"'WACC Calc'!K475","v":3.73E-2},{"$f":"'WACC Calc'!L475","v":3.73E-2},{"$f":"'WACC Calc'!M475","v":3.73E-2},{"$f":"'WACC Calc'!N475","v":3.73E-2},{"$f":"'WACC Calc'!O475","v":3.73E-2},{"$f":"'WACC Calc'!P475","v":3.73E-2},{"$f":"'WACC Calc'!Q475","v":3.73E-2},{"$f":"'WACC Calc'!R475","v":3.73E-2},{"$f":"'WACC Calc'!S475","v":3.73E-2},{"$f":"'WACC Calc'!T475","v":3.73E-2},{"$f":"'WACC Calc'!U475","v":3.73E-2},{"$f":"'WACC Calc'!V475","v":3.73E-2},{"$f":"'WACC Calc'!W475","v":3.73E-2},{"$f":"'WACC Calc'!X475","v":3.73E-2},{"$f":"'WACC Calc'!Y475","v":3.73E-2},{"$f":"'WACC Calc'!Z475","v":3.73E-2},{"$f":"'WACC Calc'!AA475","v":3.73E-2},{"$f":"'WACC Calc'!AB475","v":3.73E-2},{"$f":"'WACC Calc'!AC475","v":3.73E-2},{"$f":"'WACC Calc'!AD475","v":3.73E-2},{"$f":"'WACC Calc'!AE475","v":3.73E-2},{"$f":"'WACC Calc'!AF475","v":3.73E-2},{"$f":"'WACC Calc'!AG475","v":3.73E-2},{"$f":"'WACC Calc'!AH475","v":3.73E-2},{"$f":"'WACC Calc'!AI475","v":3.73E-2},{"$f":"'WACC Calc'!AJ475","v":3.73E-2},{"$f":"'WACC Calc'!AK475","v":3.73E-2},{"$f":"'WACC Calc'!AL475","v":3.73E-2},{"$f":"'WACC Calc'!AM475","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM476","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM477","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM478","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F479","v":3.73E-2},{"$f":"'WACC Calc'!G479","v":3.73E-2},{"$f":"'WACC Calc'!H479","v":3.73E-2},{"$f":"'WACC Calc'!I479","v":3.73E-2},{"$f":"'WACC Calc'!J479","v":3.73E-2},{"$f":"'WACC Calc'!K479","v":3.73E-2},{"$f":"'WACC Calc'!L479","v":3.73E-2},{"$f":"'WACC Calc'!M479","v":3.73E-2},{"$f":"'WACC Calc'!N479","v":3.73E-2},{"$f":"'WACC Calc'!O479","v":3.73E-2},{"$f":"'WACC Calc'!P479","v":3.73E-2},{"$f":"'WACC Calc'!Q479","v":3.73E-2},{"$f":"'WACC Calc'!R479","v":3.73E-2},{"$f":"'WACC Calc'!S479","v":3.73E-2},{"$f":"'WACC Calc'!T479","v":3.73E-2},{"$f":"'WACC Calc'!U479","v":3.73E-2},{"$f":"'WACC Calc'!V479","v":3.73E-2},{"$f":"'WACC Calc'!W479","v":3.73E-2},{"$f":"'WACC Calc'!X479","v":3.73E-2},{"$f":"'WACC Calc'!Y479","v":3.73E-2},{"$f":"'WACC Calc'!Z479","v":3.73E-2},{"$f":"'WACC Calc'!AA479","v":3.73E-2},{"$f":"'WACC Calc'!AB479","v":3.73E-2},{"$f":"'WACC Calc'!AC479","v":3.73E-2},{"$f":"'WACC Calc'!AD479","v":3.73E-2},{"$f":"'WACC Calc'!AE479","v":3.73E-2},{"$f":"'WACC Calc'!AF479","v":3.73E-2},{"$f":"'WACC Calc'!AG479","v":3.73E-2},{"$f":"'WACC Calc'!AH479","v":3.73E-2},{"$f":"'WACC Calc'!AI479","v":3.73E-2},{"$f":"'WACC Calc'!AJ479","v":3.73E-2},{"$f":"'WACC Calc'!AK479","v":3.73E-2},{"$f":"'WACC Calc'!AL479","v":3.73E-2},{"$f":"'WACC Calc'!AM479","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM480","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL481","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM481","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL482","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM482","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM483","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL484","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM484","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL485","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM485","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F486","v":0.6},{"$f":"'WACC Calc'!G486","v":0.60769230769230764},{"$f":"'WACC Calc'!H486","v":0.61538461538461531},{"$f":"'WACC Calc'!I486","v":0.62307692307692297},{"$f":"'WACC Calc'!J486","v":0.63076923076923064},{"$f":"'WACC Calc'!K486","v":0.6384615384615383},{"$f":"'WACC Calc'!L486","v":0.64615384615384597},{"$f":"'WACC Calc'!M486","v":0.65384615384615363},{"$f":"'WACC Calc'!N486","v":0.6615384615384613},{"$f":"'WACC Calc'!O486","v":0.66923076923076896},{"$f":"'WACC Calc'!P486","v":0.67692307692307663},{"$f":"'WACC Calc'!Q486","v":0.68461538461538429},{"$f":"'WACC Calc'!R486","v":0.69230769230769196},{"$f":"'WACC Calc'!S486","v":0.7},{"$f":"'WACC Calc'!T486","v":0.7},{"$f":"'WACC Calc'!U486","v":0.7},{"$f":"'WACC Calc'!V486","v":0.7},{"$f":"'WACC Calc'!W486","v":0.7},{"$f":"'WACC Calc'!X486","v":0.7},{"$f":"'WACC Calc'!Y486","v":0.7},{"$f":"'WACC Calc'!Z486","v":0.7},{"$f":"'WACC Calc'!AA486","v":0.7},{"$f":"'WACC Calc'!AB486","v":0.7},{"$f":"'WACC Calc'!AC486","v":0.7},{"$f":"'WACC Calc'!AD486","v":0.7},{"$f":"'WACC Calc'!AE486","v":0.7},{"$f":"'WACC Calc'!AF486","v":0.7},{"$f":"'WACC Calc'!AG486","v":0.7},{"$f":"'WACC Calc'!AH486","v":0.7},{"$f":"'WACC Calc'!AI486","v":0.7},{"$f":"'WACC Calc'!AJ486","v":0.7},{"$f":"'WACC Calc'!AK486","v":0.7},{"$f":"'WACC Calc'!AL486","v":0.7},{"$f":"'WACC Calc'!AM486","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F487","v":0.6},{"$f":"'WACC Calc'!G487","v":0.60384615384615381},{"$f":"'WACC Calc'!H487","v":0.60769230769230764},{"$f":"'WACC Calc'!I487","v":0.61153846153846148},{"$f":"'WACC Calc'!J487","v":0.61538461538461531},{"$f":"'WACC Calc'!K487","v":0.61923076923076914},{"$f":"'WACC Calc'!L487","v":0.62307692307692297},{"$f":"'WACC Calc'!M487","v":0.62692307692307681},{"$f":"'WACC Calc'!N487","v":0.63076923076923064},{"$f":"'WACC Calc'!O487","v":0.63461538461538447},{"$f":"'WACC Calc'!P487","v":0.6384615384615383},{"$f":"'WACC Calc'!Q487","v":0.64230769230769214},{"$f":"'WACC Calc'!R487","v":0.64615384615384597},{"$f":"'WACC Calc'!S487","v":0.65},{"$f":"'WACC Calc'!T487","v":0.65},{"$f":"'WACC Calc'!U487","v":0.65},{"$f":"'WACC Calc'!V487","v":0.65},{"$f":"'WACC Calc'!W487","v":0.65},{"$f":"'WACC Calc'!X487","v":0.65},{"$f":"'WACC Calc'!Y487","v":0.65},{"$f":"'WACC Calc'!Z487","v":0.65},{"$f":"'WACC Calc'!AA487","v":0.65},{"$f":"'WACC Calc'!AB487","v":0.65},{"$f":"'WACC Calc'!AC487","v":0.65},{"$f":"'WACC Calc'!AD487","v":0.65},{"$f":"'WACC Calc'!AE487","v":0.65},{"$f":"'WACC Calc'!AF487","v":0.65},{"$f":"'WACC Calc'!AG487","v":0.65},{"$f":"'WACC Calc'!AH487","v":0.65},{"$f":"'WACC Calc'!AI487","v":0.65},{"$f":"'WACC Calc'!AJ487","v":0.65},{"$f":"'WACC Calc'!AK487","v":0.65},{"$f":"'WACC Calc'!AL487","v":0.65},{"$f":"'WACC Calc'!AM487","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F488","v":0.6},{"$f":"'WACC Calc'!G488","v":0.6},{"$f":"'WACC Calc'!H488","v":0.6},{"$f":"'WACC Calc'!I488","v":0.6},{"$f":"'WACC Calc'!J488","v":0.6},{"$f":"'WACC Calc'!K488","v":0.6},{"$f":"'WACC Calc'!L488","v":0.6},{"$f":"'WACC Calc'!M488","v":0.6},{"$f":"'WACC Calc'!N488","v":0.6},{"$f":"'WACC Calc'!O488","v":0.6},{"$f":"'WACC Calc'!P488","v":0.6},{"$f":"'WACC Calc'!Q488","v":0.6},{"$f":"'WACC Calc'!R488","v":0.6},{"$f":"'WACC Calc'!S488","v":0.6},{"$f":"'WACC Calc'!T488","v":0.6},{"$f":"'WACC Calc'!U488","v":0.6},{"$f":"'WACC Calc'!V488","v":0.6},{"$f":"'WACC Calc'!W488","v":0.6},{"$f":"'WACC Calc'!X488","v":0.6},{"$f":"'WACC Calc'!Y488","v":0.6},{"$f":"'WACC Calc'!Z488","v":0.6},{"$f":"'WACC Calc'!AA488","v":0.6},{"$f":"'WACC Calc'!AB488","v":0.6},{"$f":"'WACC Calc'!AC488","v":0.6},{"$f":"'WACC Calc'!AD488","v":0.6},{"$f":"'WACC Calc'!AE488","v":0.6},{"$f":"'WACC Calc'!AF488","v":0.6},{"$f":"'WACC Calc'!AG488","v":0.6},{"$f":"'WACC Calc'!AH488","v":0.6},{"$f":"'WACC Calc'!AI488","v":0.6},{"$f":"'WACC Calc'!AJ488","v":0.6},{"$f":"'WACC Calc'!AK488","v":0.6},{"$f":"'WACC Calc'!AL488","v":0.6},{"$f":"'WACC Calc'!AM488","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F489","v":0.25740000000000002},{"$f":"'WACC Calc'!G489","v":0.25740000000000002},{"$f":"'WACC Calc'!H489","v":0.25740000000000002},{"$f":"'WACC Calc'!I489","v":0.25740000000000002},{"$f":"'WACC Calc'!J489","v":0.25740000000000002},{"$f":"'WACC Calc'!K489","v":0.25740000000000002},{"$f":"'WACC Calc'!L489","v":0.25740000000000002},{"$f":"'WACC Calc'!M489","v":0.25740000000000002},{"$f":"'WACC Calc'!N489","v":0.25740000000000002},{"$f":"'WACC Calc'!O489","v":0.25740000000000002},{"$f":"'WACC Calc'!P489","v":0.25740000000000002},{"$f":"'WACC Calc'!Q489","v":0.25740000000000002},{"$f":"'WACC Calc'!R489","v":0.25740000000000002},{"$f":"'WACC Calc'!S489","v":0.25740000000000002},{"$f":"'WACC Calc'!T489","v":0.25740000000000002},{"$f":"'WACC Calc'!U489","v":0.25740000000000002},{"$f":"'WACC Calc'!V489","v":0.25740000000000002},{"$f":"'WACC Calc'!W489","v":0.25740000000000002},{"$f":"'WACC Calc'!X489","v":0.25740000000000002},{"$f":"'WACC Calc'!Y489","v":0.25740000000000002},{"$f":"'WACC Calc'!Z489","v":0.25740000000000002},{"$f":"'WACC Calc'!AA489","v":0.25740000000000002},{"$f":"'WACC Calc'!AB489","v":0.25740000000000002},{"$f":"'WACC Calc'!AC489","v":0.25740000000000002},{"$f":"'WACC Calc'!AD489","v":0.25740000000000002},{"$f":"'WACC Calc'!AE489","v":0.25740000000000002},{"$f":"'WACC Calc'!AF489","v":0.25740000000000002},{"$f":"'WACC Calc'!AG489","v":0.25740000000000002},{"$f":"'WACC Calc'!AH489","v":0.25740000000000002},{"$f":"'WACC Calc'!AI489","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ489","v":0.25740000000000002},{"$f":"'WACC Calc'!AK489","v":0.25740000000000002},{"$f":"'WACC Calc'!AL489","v":0.25740000000000002},{"$f":"'WACC Calc'!AM489","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F490","v":0.11273938800000001},{"$f":"'WACC Calc'!G490","v":0.10764245707692308},{"$f":"'WACC Calc'!H490","v":0.10254552615384616},{"$f":"'WACC Calc'!I490","v":9.7448595230769236E-2},{"$f":"'WACC Calc'!J490","v":9.2351664307692316E-2},{"$f":"'WACC Calc'!K490","v":8.7254733384615396E-2},{"$f":"'WACC Calc'!L490","v":8.2157802461538476E-2},{"$f":"'WACC Calc'!M490","v":7.7060871538461556E-2},{"$f":"'WACC Calc'!N490","v":7.1963940615384636E-2},{"$f":"'WACC Calc'!O490","v":6.6867009692307716E-2},{"$f":"'WACC Calc'!P490","v":6.1770078769230782E-2},{"$f":"'WACC Calc'!Q490","v":5.6673147846153862E-2},{"$f":"'WACC Calc'!R490","v":5.1576216923076942E-2},{"$f":"'WACC Calc'!S490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!T490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM490","v":4.6479286000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F491","v":0.112739388},{"$f":"'WACC Calc'!G491","v":0.11249861484615384},{"$f":"'WACC Calc'!H491","v":0.11225784169230769},{"$f":"'WACC Calc'!I491","v":0.11201706853846155},{"$f":"'WACC Calc'!J491","v":0.11177629538461539},{"$f":"'WACC Calc'!K491","v":0.11153552223076924},{"$f":"'WACC Calc'!L491","v":0.11129474907692308},{"$f":"'WACC Calc'!M491","v":0.11105397592307693},{"$f":"'WACC Calc'!N491","v":0.11081320276923078},{"$f":"'WACC Calc'!O491","v":0.11057242961538462},{"$f":"'WACC Calc'!P491","v":0.11033165646153847},{"$f":"'WACC Calc'!Q491","v":0.11009088330769232},{"$f":"'WACC Calc'!R491","v":0.10985011015384616},{"$f":"'WACC Calc'!S491","v":0.109609337},{"$f":"'WACC Calc'!T491","v":0.109609337},{"$f":"'WACC Calc'!U491","v":0.109609337},{"$f":"'WACC Calc'!V491","v":0.109609337},{"$f":"'WACC Calc'!W491","v":0.109609337},{"$f":"'WACC Calc'!X491","v":0.109609337},{"$f":"'WACC Calc'!Y491","v":0.109609337},{"$f":"'WACC Calc'!Z491","v":0.109609337},{"$f":"'WACC Calc'!AA491","v":0.109609337},{"$f":"'WACC Calc'!AB491","v":0.109609337},{"$f":"'WACC Calc'!AC491","v":0.109609337},{"$f":"'WACC Calc'!AD491","v":0.109609337},{"$f":"'WACC Calc'!AE491","v":0.109609337},{"$f":"'WACC Calc'!AF491","v":0.109609337},{"$f":"'WACC Calc'!AG491","v":0.109609337},{"$f":"'WACC Calc'!AH491","v":0.109609337},{"$f":"'WACC Calc'!AI491","v":0.109609337},{"$f":"'WACC Calc'!AJ491","v":0.109609337},{"$f":"'WACC Calc'!AK491","v":0.109609337},{"$f":"'WACC Calc'!AL491","v":0.109609337},{"$f":"'WACC Calc'!AM491","v":0.109609337}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F492","v":0.112739388},{"$f":"'WACC Calc'!G492","v":0.112739388},{"$f":"'WACC Calc'!H492","v":0.112739388},{"$f":"'WACC Calc'!I492","v":0.112739388},{"$f":"'WACC Calc'!J492","v":0.112739388},{"$f":"'WACC Calc'!K492","v":0.112739388},{"$f":"'WACC Calc'!L492","v":0.112739388},{"$f":"'WACC Calc'!M492","v":0.112739388},{"$f":"'WACC Calc'!N492","v":0.112739388},{"$f":"'WACC Calc'!O492","v":0.112739388},{"$f":"'WACC Calc'!P492","v":0.112739388},{"$f":"'WACC Calc'!Q492","v":0.112739388},{"$f":"'WACC Calc'!R492","v":0.112739388},{"$f":"'WACC Calc'!S492","v":0.112739388},{"$f":"'WACC Calc'!T492","v":0.112739388},{"$f":"'WACC Calc'!U492","v":0.112739388},{"$f":"'WACC Calc'!V492","v":0.112739388},{"$f":"'WACC Calc'!W492","v":0.112739388},{"$f":"'WACC Calc'!X492","v":0.112739388},{"$f":"'WACC Calc'!Y492","v":0.112739388},{"$f":"'WACC Calc'!Z492","v":0.112739388},{"$f":"'WACC Calc'!AA492","v":0.112739388},{"$f":"'WACC Calc'!AB492","v":0.112739388},{"$f":"'WACC Calc'!AC492","v":0.112739388},{"$f":"'WACC Calc'!AD492","v":0.112739388},{"$f":"'WACC Calc'!AE492","v":0.112739388},{"$f":"'WACC Calc'!AF492","v":0.112739388},{"$f":"'WACC Calc'!AG492","v":0.112739388},{"$f":"'WACC Calc'!AH492","v":0.112739388},{"$f":"'WACC Calc'!AI492","v":0.112739388},{"$f":"'WACC Calc'!AJ492","v":0.112739388},{"$f":"'WACC Calc'!AK492","v":0.112739388},{"$f":"'WACC Calc'!AL492","v":0.112739388},{"$f":"'WACC Calc'!AM492","v":0.112739388}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F493","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!G493","v":8.0626787392120036E-2},{"$f":"'WACC Calc'!H493","v":7.5654171857411079E-2},{"$f":"'WACC Calc'!I493","v":7.0681556322701899E-2},{"$f":"'WACC Calc'!J493","v":6.5708940787992498E-2},{"$f":"'WACC Calc'!K493","v":6.0736325253283541E-2},{"$f":"'WACC Calc'!L493","v":5.5763709718574361E-2},{"$f":"'WACC Calc'!M493","v":5.079109418386496E-2},{"$f":"'WACC Calc'!N493","v":4.5818478649155781E-2},{"$f":"'WACC Calc'!O493","v":4.0845863114446601E-2},{"$f":"'WACC Calc'!P493","v":3.5873247579737422E-2},{"$f":"'WACC Calc'!Q493","v":3.0900632045028242E-2},{"$f":"'WACC Calc'!R493","v":2.5928016510319063E-2},{"$f":"'WACC Calc'!S493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!T493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM493","v":2.0955400975609884E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F494","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!G494","v":8.5364502288930666E-2},{"$f":"'WACC Calc'!H494","v":8.5129601651031894E-2},{"$f":"'WACC Calc'!I494","v":8.4894701013133345E-2},{"$f":"'WACC Calc'!J494","v":8.4659800375234573E-2},{"$f":"'WACC Calc'!K494","v":8.4424899737336023E-2},{"$f":"'WACC Calc'!L494","v":8.4189999099437252E-2},{"$f":"'WACC Calc'!M494","v":8.395509846153848E-2},{"$f":"'WACC Calc'!N494","v":8.372019782363993E-2},{"$f":"'WACC Calc'!O494","v":8.3485297185741381E-2},{"$f":"'WACC Calc'!P494","v":8.3250396547842387E-2},{"$f":"'WACC Calc'!Q494","v":8.3015495909943837E-2},{"$f":"'WACC Calc'!R494","v":8.2780595272045288E-2},{"$f":"'WACC Calc'!S494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!T494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!U494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!V494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!W494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!X494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!Y494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!Z494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AA494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AB494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AC494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AD494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AE494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AF494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AG494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AH494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AI494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AJ494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AK494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AL494","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AM494","v":8.2545694634146516E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!G495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!H495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!I495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!J495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!K495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!L495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!M495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!N495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!O495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!P495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!Q495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!R495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!S495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!T495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!U495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!V495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!W495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!X495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!Y495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!Z495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AA495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AB495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AC495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AD495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AE495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AF495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AG495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AH495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AI495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AJ495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AK495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AL495","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AM495","v":8.5599402926829438E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L274 / (1 - (1 / (1 + L274)^$S$29))","v":0.11750653088717158},{"$f":" M274 / (1 - (1 / (1 + M274)^$S$29))","v":0.1128990260203873},0.10833829299305113,0.1038281365054282,9.9372555059757256E-2,9.4975731290718513E-2,9.064201842773674E-2,8.6375922540851191E-2,8.2182080275525704E-2,7.8065231856979403E-2,7.40301892426838E-2,7.008179942289923E-2,6.6224903012499697E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L275 / (1 - (1 / (1 + L275)^$S$29))","v":0.11750653088717157},0.11728787869756599,0.11706932316787119,0.11685086466893385,0.11663250357261344,0.11641424025178156,0.11619607508032158,0.11597800843312814,0.1157600406861064,0.11554217221617177,0.11532440340124905,0.11510673462027188,0.11488916625318205,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889,0.11467169868092889]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157,0.11750653088717157]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L277 / (1 - (1 / (1 + L277)^$S$29))","v":9.3561135985425051E-2},{"$f":" M277 / (1 - (1 / (1 + M277)^$S$29))","v":8.9353255627409436E-2},8.5211047275225882E-2,8.1138847160979355E-2,7.7141077868833896E-2,7.3222219050064E-2,6.938677397145214E-2,6.5639232048759891E-2,6.198402765404936E-2,5.8425495634071831E-2,5.4967824131685328E-2,5.1615005456916226E-2,4.8370785901302997E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L278 / (1 - (1 / (1 + L278)^$S$29))","v":9.3561135985425051E-2},9.3360945059578967E-2,9.3160891668276652E-2,9.2960976251378766E-2,9.2761199249399115E-2,9.2561561103501278E-2,9.2362062255492566E-2,9.2162703147820699E-2,9.1963484223568537E-2,9.1764405926448925E-2,9.1565468700800096E-2,9.1366672991582229E-2,9.1168019244370291E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2,9.0969507905350341E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2,9.3561135985425051E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Hydro / Flash - Low",{"$f":"L274","v":0.11273938800000001},0.10764245707692308,0.10254552615384616,9.7448595230769236E-2,9.2351664307692316E-2,8.7254733384615396E-2,8.2157802461538476E-2,7.7060871538461556E-2,7.1963940615384636E-2,6.6867009692307716E-2,6.1770078769230782E-2,5.6673147846153862E-2,5.1576216923076942E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",{"$f":"L275","v":0.112739388},0.11249861484615384,0.11225784169230769,0.11201706853846155,0.11177629538461539,0.11153552223076924,0.11129474907692308,0.11105397592307693,0.11081320276923078,0.11057242961538462,0.11033165646153847,0.11009088330769232,0.10985011015384616,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",{"$f":"L276","v":0.112739388},0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",{"$f":"L274","v":0.11273938800000001},0.10764245707692308,0.10254552615384616,9.7448595230769236E-2,9.2351664307692316E-2,8.7254733384615396E-2,8.2157802461538476E-2,7.7060871538461556E-2,7.1963940615384636E-2,6.6867009692307716E-2,6.1770078769230782E-2,5.6673147846153862E-2,5.1576216923076942E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",{"$f":"L275","v":0.112739388},0.11249861484615384,0.11225784169230769,0.11201706853846155,0.11177629538461539,0.11153552223076924,0.11129474907692308,0.11105397592307693,0.11081320276923078,0.11057242961538462,0.11033165646153847,0.11009088330769232,0.10985011015384616,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",{"$f":"L276","v":0.112739388},0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",{"$f":"L274","v":0.11273938800000001},0.10764245707692308,0.10254552615384616,9.7448595230769236E-2,9.2351664307692316E-2,8.7254733384615396E-2,8.2157802461538476E-2,7.7060871538461556E-2,7.1963940615384636E-2,6.6867009692307716E-2,6.1770078769230782E-2,5.6673147846153862E-2,5.1576216923076942E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",{"$f":"L275","v":0.112739388},0.11249861484615384,0.11225784169230769,0.11201706853846155,0.11177629538461539,0.11153552223076924,0.11129474907692308,0.11105397592307693,0.11081320276923078,0.11057242961538462,0.11033165646153847,0.11009088330769232,0.10985011015384616,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",{"$f":"L276","v":0.112739388},0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",{"$f":"L274","v":0.11273938800000001},0.10764245707692308,0.10254552615384616,9.7448595230769236E-2,9.2351664307692316E-2,8.7254733384615396E-2,8.2157802461538476E-2,7.7060871538461556E-2,7.1963940615384636E-2,6.6867009692307716E-2,6.1770078769230782E-2,5.6673147846153862E-2,5.1576216923076942E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",{"$f":"L275","v":0.112739388},0.11249861484615384,0.11225784169230769,0.11201706853846155,0.11177629538461539,0.11153552223076924,0.11129474907692308,0.11105397592307693,0.11081320276923078,0.11057242961538462,0.11033165646153847,0.11009088330769232,0.10985011015384616,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",{"$f":"L276","v":0.112739388},0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",{"$f":"L274","v":0.11273938800000001},0.10764245707692308,0.10254552615384616,9.7448595230769236E-2,9.2351664307692316E-2,8.7254733384615396E-2,8.2157802461538476E-2,7.7060871538461556E-2,7.1963940615384636E-2,6.6867009692307716E-2,6.1770078769230782E-2,5.6673147846153862E-2,5.1576216923076942E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",{"$f":"L275","v":0.112739388},0.11249861484615384,0.11225784169230769,0.11201706853846155,0.11177629538461539,0.11153552223076924,0.11129474907692308,0.11105397592307693,0.11081320276923078,0.11057242961538462,0.11033165646153847,0.11009088330769232,0.10985011015384616,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",{"$f":"L276","v":0.112739388},0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",{"$f":"L274","v":0.11273938800000001},0.10764245707692308,0.10254552615384616,9.7448595230769236E-2,9.2351664307692316E-2,8.7254733384615396E-2,8.2157802461538476E-2,7.7060871538461556E-2,7.1963940615384636E-2,6.6867009692307716E-2,6.1770078769230782E-2,5.6673147846153862E-2,5.1576216923076942E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",{"$f":"L275","v":0.112739388},0.11249861484615384,0.11225784169230769,0.11201706853846155,0.11177629538461539,0.11153552223076924,0.11129474907692308,0.11105397592307693,0.11081320276923078,0.11057242961538462,0.11033165646153847,0.11009088330769232,0.10985011015384616,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",{"$f":"L276","v":0.112739388},0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Hydro / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Hydro / Flash - Low",{"$f":" ((L283 * L357 * $S$40 * (L195 * 1 + L309) +L215) * 1000 / (L115 * 8760)) + L235 + 0","v":75.280473935876984},71.526073760572359,67.909373276265768,64.430468584023984,61.089306259045735,57.885662876405405,54.819124331369046,51.88906536017479,49.094629722393478,46.434711552939149,43.907938426757987,41.512656698477393,39.246919679406062,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378,37.108479192345378]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",{"$f":" ((L284 * L358 * $S$42 * (L196 * 1 + L310) +L216) * 1000 / (L116 * 8760)) + L236 + 0","v":77.503351589441451},{"$f":" ((M284 * M358 * $S$42 * (M196 * 1 + M310) +M216) * 1000 / (M116 * 8760)) + M236 + 0","v":77.06510028035504},76.629837216658032,76.197543182357506,75.768199079213488,75.341785926042121,74.918284858021039,74.497677126000596,74.079944095817851,73.665067247614701,73.253028175160182,72.843808585177698,72.437390296673613,72.033755240272157,71.759346492182985,71.486309787834273,71.214638267007317,70.944325103784479,70.675363506377749,70.407746716958073,70.141468011485472,69.876520699540251,69.612898124154754,69.350593661646172,69.089600721450168,68.829912745955113,68.571523210337546,68.314425622398048,68.058613522398261,67.804080482898485,67.550820108596184,67.298826036165423,67.048091934096789,66.79861150253852]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",{"$f":" ((L285 * L359 * $S$42 * (L197 * 1 + L311) +L217) * 1000 / (L117 * 8760)) + L237 + 0","v":77.806624684753018},{"$f":" ((M285 * M359 * $S$42 * (M197 * 1 + M311) +M217) * 1000 / (M117 * 8760)) + M237 + 0","v":77.806624684753018},77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018,77.806624684753018]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",{"$f":" ((L283 * L357 * $S$40 * (L198 * 1 + L312) +L218) * 1000 / (L118 * 8760)) + L238 + 0","v":110.1864826140195},105.12434943530852,100.23036425164095,95.505655084188078,90.951196559515168,86.567780041269941,82.355982642667186,78.316135619959454,74.448292739656154,70.752199297688549,67.227262541648059,63.872524302023187,60.686636669476457,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145,57.667841557526145]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",{"$f":" ((L284 * L358 * $S$42 * (L199 * 1 + L313) +L219) * 1000 / (L119 * 8760)) + L239 + 0","v":112.99330702999536},{"$f":" ((M284 * M358 * $S$42 * (M199 * 1 + M313) +M219) * 1000 / (M119 * 8760)) + M239 + 0","v":112.35727577970138},111.72558135034051,111.09819585386829,110.47509157313425,109.85624096087081,109.241616638685,108.63119139605892,108.02493818935415,107.42283014082199,106.82484053762026,106.23094283083661,105.64111063451429,105.05531772468666,104.65707010848996,104.26081373037425,103.86653863414909,103.47423491340504,103.08389271126478,102.69550222013517,102.30905368146121,101.92453738548063,101.54194367097995,101.16126292505176,100.78248558285323,100.4056021273657,100.03060308915559,99.65747904613653,99.286220623332568,98.916818492642633,98.549263372606134,98.183546028169843,97.819657270455707,97.457587956530148]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",{"$f":" ((L285 * L359 * $S$42 * (L200 * 1 + L314) +L220) * 1000 / (L120 * 8760)) + L240 + 0","v":113.43344528398856},{"$f":" ((M285 * M359 * $S$42 * (M200 * 1 + M314) +M220) * 1000 / (M120 * 8760)) + M240 + 0","v":113.43344528398856},113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856,113.43344528398856]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",{"$f":" ((L283 * L357 * $S$41 * (L201 * 1 + L315) +L221) * 1000 / (L121 * 8760)) + L241 + 0","v":228.86780167714022},{"$f":" ((M283 * M357 * $S$41 * (M201 * 1 + M315) +M221) * 1000 / (M121 * 8760)) + M241 + 0","v":207.74008657738048},187.83422303629175,169.12746993832442,151.59507783859317,135.21022090199961,119.94394729098165,105.76515149737592,92.64057201703838,80.534817526554747,69.410424325605959,59.227947248989615,49.946085529997227,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",{"$f":" ((L284 * L358 * $S$43 * (L202 * 1 + L316) +L222) * 1000 / (L122 * 8760)) + L242 + 0","v":241.83547542566058},{"$f":" ((M284 * M358 * $S$43 * (M202 * 1 + M316) +M222) * 1000 / (M122 * 8760)) + M242 + 0","v":240.32746149789142},238.82973006232123,237.3422149971052,235.86485058558429,234.39757151388721,232.9403128685401,231.49301013409664,230.05559919077749,228.62801631212386,227.21019816266576,225.80208179560694,224.40360465051444,223.01470455103006,222.0704695757079,221.13095577526229,220.19613954381896,219.26599739353281,218.34050595399808,217.41964197166104,216.50338230923569,215.59170394512248,214.68458397282981,213.78199960039862,212.88392814982959,211.9903470565134,211.1012338686638,210.21656624675344,209.33632196295261,208.46047890057079,207.5890150535009,206.72190852566635,205.85913753047097,205.0006803902516]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",{"$f":" ((L285 * L359 * $S$43 * (L203 * 1 + L317) +L223) * 1000 / (L123 * 8760)) + L243 + 0","v":242.87903203841969},{"$f":" ((M285 * M359 * $S$43 * (M203 * 1 + M317) +M223) * 1000 / (M123 * 8760)) + M243 + 0","v":242.87903203841969},242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",{"$f":" ((L283 * L357 * $S$41 * (L204 * 1 + L318) +L224) * 1000 / (L124 * 8760)) + L244 + 0","v":580.91182993717791},{"$f":" ((M283 * M357 * $S$41 * (M204 * 1 + M318) +M224) * 1000 / (M124 * 8760)) + M244 + 0","v":523.3059542710223},469.01070034934622,417.96125281662268,370.08726234512244,325.31267662285433,283.55562407597739,244.72835978236111,208.73728269103785,175.48303252495174,144.86067357639092,116.7599709893359,91.065763067839725,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",{"$f":" ((L284 * L358 * $S$43 * (L205 * 1 + L319) +L225) * 1000 / (L125 * 8760)) + L245 + 0","v":618.36771131327987},{"$f":" ((M284 * M358 * $S$43 * (M205 * 1 + M319) +M225) * 1000 / (M125 * 8760)) + M245 + 0","v":614.59553735570012},610.84908421447199,607.12818649118879,603.43267980098301,599.76240076652778,596.11718701205768,592.49687715744108,588.90131081227469,585.33032857001501,581.78377200214447,578.26148365238168,574.76330703090127,571.28908660861032,568.92715976021873,566.57704254606904,564.23867591799024,561.9120011230516,559.59695970208793,557.29349348822893,555.00154460543922,552.72105546706337,550.45196877437957,548.19422751515913,545.9477749622348,543.71255467207504,541.4885104833661,539.27558651560071,537.07372716767418,534.88287711648718,532.70298131555626,530.53398499362982,528.37583365331318,526.228473069698]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",{"$f":" ((L285 * L359 * $S$43 * (L206 * 1 + L320) +L226) * 1000 / (L126 * 8760)) + L246 + 0","v":620.97808314435031},{"$f":" ((M285 * M359 * $S$43 * (M206 * 1 + M320) +M226) * 1000 / (M126 * 8760)) + M246 + 0","v":620.97808314435031},620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",{"$f":" ((L283 * L357 * $S$41 * (L207 * 1 + L321) +L227) * 1000 / (L127 * 8760)) + L247 + 0","v":228.86780167714022},{"$f":" ((M283 * M357 * $S$41 * (M207 * 1 + M321) +M227) * 1000 / (M127 * 8760)) + M247 + 0","v":207.74008657738048},187.83422303629175,169.12746993832442,151.59507783859317,135.21022090199961,119.94394729098165,105.76515149737592,92.64057201703838,80.534817526554747,69.410424325605959,59.227947248989615,49.946085529997227,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712,41.521844222813712]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",{"$f":" ((L284 * L358 * $S$43 * (L208 * 1 + L322) +L228) * 1000 / (L128 * 8760)) + L248 + 0","v":241.83547542566058},{"$f":" ((M284 * M358 * $S$43 * (M208 * 1 + M322) +M228) * 1000 / (M128 * 8760)) + M248 + 0","v":240.32746149789142},238.82973006232123,237.3422149971052,235.86485058558429,234.39757151388721,232.9403128685401,231.49301013409664,230.05559919077749,228.62801631212386,227.21019816266576,225.80208179560694,224.40360465051444,223.01470455103006,222.0704695757079,221.13095577526229,220.19613954381896,219.26599739353281,218.34050595399808,217.41964197166104,216.50338230923569,215.59170394512248,214.68458397282981,213.78199960039862,212.88392814982959,211.9903470565134,211.1012338686638,210.21656624675344,209.33632196295261,208.46047890057079,207.5890150535009,206.72190852566635,205.85913753047097,205.0006803902516]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",{"$f":" ((L285 * L359 * $S$43 * (L209 * 1 + L323) +L229) * 1000 / (L129 * 8760)) + L249 + 0","v":242.87903203841969},{"$f":" ((M285 * M359 * $S$43 * (M209 * 1 + M323) +M229) * 1000 / (M129 * 8760)) + M249 + 0","v":242.87903203841969},242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969,242.87903203841969]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",{"$f":" ((L283 * L357 * $S$41 * (L210 * 1 + L324) +L230) * 1000 / (L130 * 8760)) + L250 + 0","v":580.91182993717791},{"$f":" ((M283 * M357 * $S$41 * (M210 * 1 + M324) +M230) * 1000 / (M130 * 8760)) + M250 + 0","v":523.3059542710223},469.01070034934622,417.96125281662268,370.08726234512244,325.31267662285433,283.55562407597739,244.72835978236111,208.73728269103785,175.48303252495174,144.86067357639092,116.7599709893359,91.065763067839725,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305,67.658430689259305]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",{"$f":" ((L284 * L358 * $S$43 * (L211 * 1 + L325) +L231) * 1000 / (L131 * 8760)) + L251 + 0","v":618.36771131327987},{"$f":" ((M284 * M358 * $S$43 * (M211 * 1 + M325) +M231) * 1000 / (M131 * 8760)) + M251 + 0","v":614.59553735570012},610.84908421447199,607.12818649118879,603.43267980098301,599.76240076652778,596.11718701205768,592.49687715744108,588.90131081227469,585.33032857001501,581.78377200214447,578.26148365238168,574.76330703090127,571.28908660861032,568.92715976021873,566.57704254606904,564.23867591799024,561.9120011230516,559.59695970208793,557.29349348822893,555.00154460543922,552.72105546706337,550.45196877437957,548.19422751515913,545.9477749622348,543.71255467207504,541.4885104833661,539.27558651560071,537.07372716767418,534.88287711648718,532.70298131555626,530.53398499362982,528.37583365331318,526.228473069698]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",{"$f":" ((L285 * L359 * $S$43 * (L212 * 1 + L326) +L232) * 1000 / (L132 * 8760)) + L252 + 0","v":620.97808314435031},{"$f":" ((M285 * M359 * $S$43 * (M212 * 1 + M326) +M232) * 1000 / (M132 * 8760)) + M252 + 0","v":620.97808314435031},620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031,620.97808314435031]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Low",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Mid",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Constant",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$361:$I$366,L361:L366)","v":0.75054574543332864},0.75949759073404877,0.76863017821617596,0.77794846184057165,0.78745756403600009,0.79716278247168226,0.80706959714229365,0.81718367778160361,0.82751089162192049,0.83805731151747476,0.84882922445092923,0.85983314044334924,0.8710758018891257,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$361:$I$366,L368:L373)","v":0.75054574543332864},0.75096462374584783,0.75138389516109272,0.75180356017699745,0.75222361929227521,0.75264407300641756,0.75306492181969842,0.75348616623317488,0.75390780674868674,0.75432984386886071,0.75475227809711032,0.75517510993763692,0.7555983398954329,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282,0.756021968476282]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$361:$I$366,L375:L380)","v":0.75054574543332864},0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864,0.75054574543332864]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$273*L354*(1-L$353/2)-L$353)/(1-L$273)","v":1.0864658296868588},1.0833629412133798,1.0801974038879023,1.0769675005685926,1.073671455719275,1.0703074330619298,1.0668735331208909,1.0633677906531314,1.0597881719586826,1.0561325720649097,1.0523988117779839,1.0485846345945085,1.0446877034658486,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$273*L355*(1-L$353/2)-L$353)/(1-L$273)","v":1.0864658296868588},1.0863206380929422,1.0861753102417651,1.0860298459607338,1.0858842450769841,1.0857385074173824,1.0855926328085237,1.0854466210767315,1.0853004720480584,1.0851541855482836,1.0850077614029139,1.0848611994371833,1.0847144994760511,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203,1.084567661344203]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",{"$f":"(1-L$273*L356*(1-L$353/2)-L$353)/(1-L$273)","v":1.0864658296868588},1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588,1.0864658296868588]
[null,null,null,null,null,null,null,null,null,null,"Year (Low)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$277)*(1+L$256))^$K361","v":0.89868302567896519},0.9028184082425007,0.90699202552517799,0.91120441025278454,0.91545610509393727,0.91974766289313603,0.92407964691040645,0.92845263106774212,0.93286720020258129,0.93732395032854887,0.94182348890370626,0.94636643510656782,0.95095342012014172,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217]
[null,null,null,null,null,null,null,null,0.32,null,2,{"$f":"1/((1+L$277)*(1+L$256))^$K362","v":0.80763118064349948},0.81508107826152265,0.8226345343662651,0.83029347726412495,0.83805988035376189,0.84593576339738585,0.85392319383406157,0.8620242881366128,0.87024121321380277,0.87857618785951586,0.88703148425074974,0.89560942949631361,0.90431240723819462,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393]
[null,null,null,null,null,null,null,null,0.192,null,3,0.72580443305337494,0.735870201664649,0.74612296259182032,0.75656707828719072,0.76720703390414591,0.77804744134246662,0.78909304344678621,0.80034871836473565,0.81181948407165772,0.82351050306907869,0.83542708726447401,0.84757470304025329,0.85995897652023956,0.87258569904235439,0.87258569904235439,0.87258569904235439,{"$f":"1/((1+AB$277)*(1+AB$256))^$K363","v":0.87258569904235439},0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439]
[null,null,null,null,null,null,null,null,0.1152,null,4,{"$f":"1/((1+L$277)*(1+L$256))^$K364","v":0.65226812394761302},0.66435716413996637,0.67672757713200182,0.68938725838735182,0.70234436305856163,0.71560731579471804,0.72918482096776427,0.74308587333743414,0.75731976917583144,0.77189611787375934,0.78682485405208802,0.80211625020271249,0.81778092988493833,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.5861822911831831,0.59979387743334622,0.61378651591170041,0.62817271021463095,0.64296543504027304,0.65817815625142229,0.67382485189231955,0.68992003420941173,0.70647877272912296,0.72351671844870324,0.7410501291994871,0.75909589624538876,0.777671572183112,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.5267920750399312,0.54150495369797114,0.55669947530679498,0.57239374394801612,0.58860663287199733,0.60535782097955904,0.62266783121611158,0.64055807098807493,0.65905087471837265,0.67816954866508694,0.69793841813520319,0.7183828772337737,0.7395294412977379,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$278)*(1+L$256))^$K368","v":0.89868302567896519},0.89887752367070495,0.89907210586934894,0.89926677232959462,0.89946152310618688,0.89965635825391732,0.89985127782762575,0.90004628188219937,0.90024137047257258,0.90043654365372794,0.90063180148069544,0.90082714400855268,0.90102257129242525,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688,0.90121808338748688]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$278)*(1+L$256))^$K369","v":0.80763118064349948},0.80798080256037863,0.80833065155234585,0.80868072781608702,0.80903103154850164,0.80938156294670083,0.80973232220801084,0.81008330952997143,0.81043452511033576,0.81078596914707179,0.81113764183836279,0.8114895433826057,0.81184167397841356,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153,0.8121940338246153]
[null,null,null,null,null,null,null,null,null,null,3,0.72580443305337494,0.72627578297894191,0.72674754112991047,0.72721970794831992,0.72769228387678475,0.72816526935849268,0.7286386648372094,0.72911247075727759,0.72958668756361722,0.73006131570172739,0.7305363556176877,0.73101180775815722,0.73148767257037695,0.73196395050217156,0.73196395050217156,0.73196395050217156,{"$f":"1/((1+AB$278)*(1+AB$256))^$K370","v":0.73196395050217156},0.73196395050217156,0.73196395050217156,0.73196395050217156,0.73196395050217156,0.73196395050217156,0.73196395050217156,0.73196395050217156,0.73196395050217156,0.73196395050217156,0.73196395050217156,0.73196395050217156,0.73196395050217156,0.73196395050217156,0.73196395050217156,0.73196395050217156,0.73196395050217156,0.73196395050217156]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$278)*(1+L$256))^$K371","v":0.65226812394761302},0.65283297730611356,0.65339844223903998,0.6539645195411562,0.65453121000843251,0.65509851443804412,0.65566643362837795,0.65623496837903161,0.65680411949081541,0.65737388776575645,0.65794427400710009,0.65851527901930984,0.65908690360807287,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039,0.65965914858030039]
[null,null,null,null,null,null,null,null,null,null,5,0.5861822911831831,0.58681689001149284,0.58745231343560589,0.58808856270584964,0.5887256390747202,0.58936354379688205,0.59000227812917805,0.59064184333063008,0.59128224066244295,0.59192347138801138,0.59256553677292279,0.59320843808496004,0.59385217659410861,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971,0.59449675357255971]
[null,null,null,null,null,null,null,null,null,null,6,0.5267920750399312,0.52747651294167508,0.52816198853837104,0.52884850362843983,0.52953606001381115,0.53022465949992603,0.53091430389575112,0.53160499501378211,0.53229673467005112,0.53298952468413729,0.53368336687917273,0.53437826308184899,0.53507421512242714,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537,0.53577122483474537]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$279)*(1+L$256))^$K375","v":0.89868302567896519},0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519,0.89868302567896519]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$279)*(1+L$256))^$K376","v":0.80763118064349948},0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948,0.80763118064349948]
[null,null,null,null,null,null,null,null,null,null,3,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,{"$f":"1/((1+AB$279)*(1+AB$256))^$K377","v":0.72580443305337494},0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494,0.72580443305337494]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$279)*(1+L$256))^$K378","v":0.65226812394761302},0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302,0.65226812394761302]
[null,null,null,null,null,null,null,null,null,null,5,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831,0.5861822911831831]
[null,null,null,null,null,null,null,null,null,null,6,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312,0.5267920750399312]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,"Williams, Colin F., Reed, Marshall J., Mariner, Robert H., DeAngelo, Jacob, Galanis, S. Peter, Jr., 2008, Assessment of moderate- and high-temperature geothermal resources of the United States: U.S. Geological Survey Fact Sheet 2008-3082, 4 p.; Augustine, 2016. \"Updated U.S. Geothermal Supply Characterization and Representation for Market Penetration Model Input.\" NREL, http://www.nrel.gov/docs/fy12osti/47459.pdf; "]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"Pacificorp, August 2010. “Power Generation, Geothermal Resource Study.” Final Report, prepared by Black and Veatch. (p. 7-3)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"Pacificorp, August 2010. “Power Generation, Geothermal Resource Study.” Final Report, prepared by Black and Veatch. (p. 7-3)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,"N/A"]

{"sheet":"Hydropower","index":9,"n_rows":771,"n_cols":55,"rows_kept":771,"cut":false,"hidden":false,"merged":[[43,14,43,17],[44,14,44,17],[137,7,157,7],[0,0,0,7],[9,6,9,19],[11,7,11,19],[24,9,33,9],[30,14,30,18],[31,14,31,17],[32,14,32,17],[33,14,33,17],[137,9,146,9],[148,9,157,9],[57,9,66,9],[68,9,77,9],[46,9,55,9],[8,33,8,40],[19,15,19,16],[19,17,19,19],[19,20,19,21],[8,45,8,52],[19,45,19,54],[13,14,13,15],[13,16,13,19],[15,14,15,21],[32,33,32,42],[20,33,20,42],[31,45,31,54],[40,14,40,17],[41,14,41,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[39,14,39,17],[46,14,46,17],[47,14,47,17],[49,14,49,15],[103,7,134,7],[103,9,112,9],[114,9,123,9],[125,9,134,9],[79,9,88,9],[91,7,100,7],[91,9,100,9],[13,7,88,7],[13,9,22,9],[45,14,45,17],[34,14,34,17],[35,9,44,9],[42,14,42,17],[423,9,452,9],[456,7,485,7],[456,9,485,9],[163,6,163,19],[166,7,387,7],[166,9,195,9],[198,9,227,9],[230,9,259,9],[262,9,291,9],[294,9,323,9],[326,9,355,9],[358,9,387,9],[391,7,452,7],[391,9,420,9],[489,7,518,7],[489,9,518,9],[757,11,757,26],[759,11,759,26],[760,11,760,26],[758,7,758,10],[757,7,757,10],[756,7,756,11],[754,6,754,19],[553,6,553,19],[758,11,758,26],[528,9,548,9],[770,7,770,10],[770,11,770,26],[766,7,766,10],[766,11,766,26],[767,7,767,10],[767,11,767,26],[768,7,768,10],[768,11,768,26],[764,7,764,10],[765,7,765,10],[763,11,763,26],[769,7,769,10],[769,11,769,26],[763,7,763,10],[761,7,761,10],[760,7,760,10],[759,7,759,10],[761,11,761,26],[762,7,762,10],[762,11,762,26]]}
["Hydropower Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2019/index.html?t=hp"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Powered Dams (NPD) Resource Characteristics.  The blue boxes indicate the four representative plants illustrated in ATB.",null,null,null,null,null,null,null,null,null,null,null,"New Stream-Reach Development (NSD) Resource Characteristics.  The green boxes indicate the four representative plants illustrated in ATB."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note:  column to the right is inclusive of the lower value; for example column 3-6 ft represents 3 <= head < 6 ft.",null,null,null,null,null,null,null,null,null,null,null,"Note:  column to the right is inclusive of the lower value; for example column 3-6 ft represents 3 <= head < 6 ft."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Projects",null,null,null,null,null,null,null,null,null,null,null,"Number of Projects"]
[null,"X",null,null,null,null,"Current Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft",null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Capacity",54390,43,1516,19552,24983,6936,1360,null,null,null,null,"0-0.5",211933,32672,28386,112693,33040,4574,568]
[null,null,null,null,null,null,null,"*** NOTE: Hydropower project costs and performance parameters are location specific. Numbers in this section are example cases. Location specific data are located to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0-0.5",53713,43,1494,19385,24827,6835,1129,null,null,null,null,"0.5-1",8382,266,490,3323,3099,985,219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.5-1",226,null,15,53,51,41,66,null,null,null,null,"1-5",6717,20,168,2764,2595,922,248]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Non-Powered Dams (NPD) 1",0.61727560127199999,null,null,"Basis Year:",null,2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-5",273,null,5,63,44,43,118,null,null,null,null,"5-10",796,0,12,247,342,160,35]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0.63656234598399997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-10",77,null,null,18,21,8,30,null,null,null,null,"10-30",382,0,6,69,202,78,27]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0.59716897744700004,null,null,"Hydropower",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-30",56,null,2,18,21,3,12,null,null,null,null,"30+",82,0,4,27,23,22,6]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0.59782997985700004,null,null,"Reference plants below are representative of the range of resource potential shown in the columns to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30+",45,null,null,15,19,6,5,null,null,null,null,"All Capacity",228292,32958,29066,119123,39301,6741,1103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: 30+ represents head >= 30 ft; similarly 10+ represents capacity >= 10 MW."]
[null,null,null,null,null,null,null,null,null,null,"New Steam-Reach Development (NSD) 1",0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0.66194675971899997,null,null,null,"Resource Characteristics Ranges",null,"Weighted Average Values",null,null,"Calculated Plant Values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of Capacity in Megawatts"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0.62350185374800005,null,null,"Plants","Head (feet)","Capacity (MW)","Head (feet)","Capacity (MW)","Capacity Factor","CAPEX (2015 $/kW)","O&M (2015 $/kW)",null,null,null,null,null,null,null,null,null,null,null,"Capacity Potential (MW)",null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min"]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0.66455172830300002,null,null,"NPD 1","3-30","0.5-10",15.373057423900001,4.76378700251,0.61727560127199999,{"$f":"L36","v":6175.0337845888071},{"$f":"L69","v":111.7300364206434},null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min",null,null,"0-0.5",16791.937215999998,836.62302299999999,1421.746768,8877.0576409999994,4521.7787740000003,968.27767700000004,166.45333299999999,0.49988199999999999,1.2999999999999999E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPD 2","3-30","10+",15.887255850400001,82.248560391699996,0.63656234598399997,{"$f":"L37","v":5620.4632917548224},{"$f":"L70","v":30.741795265294442},null,null,null,null,null,null,null,null,null,null,null,"0-0.5",547.92270299999996,0.29532599999999998,17.325171000000001,180.09437,158.29222200000001,115.48623000000001,76.429383999999999,0.49897599999999998,0,null,null,"0.5-1",5769.9335129999999,172.87769800000001,340.38270899999998,2263.746416,2149.3430520000002,688.77938600000004,154.80425199999999,0.99982700000000002,0.50001799999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPD 3","30+","0.5-10",89.572387938199995,4.1701513620000004,0.59716897744700004,{"$f":"L38","v":4135.5534833121192},{"$f":"L71","v":118.67345170236631},null,null,null,null,null,null,null,null,null,null,null,"0.5-1",159.28941800000001,null,11.796647999999999,35.865003999999999,35.507167000000003,29.135708000000001,46.984890999999998,0.99604999999999999,0.50254799999999999,null,null,"1-5",13383.789289,23.645575000000001,346.34804600000001,5346.6879920000001,5177.7635110000001,1969.1815770000001,520.16258800000003,4.9964209999999998,1.0002960000000001]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","NPD 1",{"$f":"L14*8760","v":5407.3342671427199},null,null,"NPD 4","30+ ","10+",81.265615632600003,44.667105300700001,0.59782997985700004,{"$f":"L39","v":3899.1022995146059},{"$f":"L72","v":40.535718087965222},null,null,null,null,null,null,null,null,null,null,null,"1-5",616.23031400000002,null,7.2641070000000001,145.78262799999999,87.629372000000004,89.390065000000007,286.16414200000003,4.9758190000000004,1.002742,null,null,"5-10",5474.0453649999999,0,62.159010000000002,1659.2588370000001,2389.735459,1114.7332759999999,248.158783,9.98203,5.0016639999999999]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5576.2861508198393,null,null,"NSD 1","3-30","1-10",15.7249337561,3.7174784778499999,0.65643515147099996,{"$f":"L41","v":7277.2266589545843},{"$f":"L74","v":125.01432907925221},null,null,null,null,null,null,null,null,null,null,null,"5-10",547.33167300000002,null,0,137.55771799999999,151.38191499999999,55.361691999999998,203.030348,9.9970829999999999,5.0766869999999997,null,null,"10-30",6243.5771839999998,0,88.825951000000003,933.75764000000004,3524.306689,1267.190977,429.49592699999999,29.950420999999999,10.004473000000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",5231.2002424357206,null,null,"NSD 2","3-30","10+",19.6142177511,44.1155403781,0.66194675971899997,{"$f":"L42","v":6496.561012242676},{"$f":"L75","v":40.764521778915601},null,null,null,null,null,null,null,null,null,null,null,"10-30",892.80179899999996,null,24.156236,342.863767,286.79896500000001,49.892237000000002,189.09059400000001,29.609801000000001,10.065996999999999,null,null,"30+",5568.0276400000002,0,287.78128400000003,1226.8666370000001,1701.259378,1804.3701160000001,547.750225,356.96346199999999,30.100441]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",5236.99062354732,null,null,"NSD 3","30+","1-10",46.758280211699997,4.2541885285700003,0.62350185374800005,{"$f":"L43","v":6363.0076511904335},{"$f":"L76","v":117.60569925845401},null,null,null,null,null,null,null,null,null,null,null,"30+",3177.6907620000002,null,0,1013.073264,1575.013917,366.92320999999998,222.68037100000001,202.93432000000001,30.907827000000001,null,null,"All Capacity",53231.310207000002,1033.1462959999999,2547.2437679999998,20307.375163000001,19464.186862999999,7812.5330089999998,2066.825108,356.96346199999999,1.2999999999999999E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSD 4","30+ ","10+",45.261369452399997,94.038886410800004,0.66455172830300002,{"$f":"L44","v":5728.152709939297},{"$f":"L77","v":28.931707170707941},null,null,null,null,null,null,null,null,null,null,null,"All Capacity",5941.2666689999996,0.29532599999999998,60.542161999999998,1855.2367509999999,2294.6235579999998,706.18914199999995,1024.3797300000001,202.93432000000001,9.9999999999999995E-7,null,null,"Max",356.96346199999999,2.033671,135.951404,155.080219,143.10665299999999,356.96346199999999,164.54827399999999]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",5750.3719268859595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",202.93432000000001,0.105369,13.455962,202.93432000000001,191.80534,70.656103000000002,55.650044000000001,null,null,null,null,"Min",1.2999999999999999E-5,1.2999999999999999E-5,1.1590000000000001E-3,2.0920000000000001E-3,6.3080000000000002E-3,1.5956000000000001E-2,9.6377000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",5798.6536151384398,null,null,"Financial Assumptions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",0,4.3999999999999999E-5,null,null,null,null,9.9999999999999995E-7]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",5461.8762388324803,null,null,"Inflation Rate",null,null,null,{"$f":"L392","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Average Capital Cost ($/kW)"]
[null,null,null,null,null,null,null,null,null,null," NSD 4",5821.47313993428,null,null,"Capital Recovery Period (Years)",null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Average Capital Cost ($/kW)",null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L394","v":3.73E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min",null,null,"0-0.5",8654.5570244499995,12308.2624003,9688.8533789899993,8712.3258174500006,7927.9425319399998,7191.91113554,6622.3893149300002,36967.731269999997,6266.2044660000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L397","v":1.2000000000000233E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0-0.5",6775.7236240599996,12041.3196149,9272.99006706,7962.3816053500004,6902.7476827199998,5795.1655832699998,4611.67339214,31035.85,0,null,null,"0.5-1",7628.9673497800004,11031.2567088,8665.6076876099996,7861.8942726699997,7321.2260503300004,6749.7761815800004,6328.5411260700002,15758.02104,6043.9887820000004]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","NPD 1",{"$f":" $S$44*(L58 + L104)","v":6175.0337845888071},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L399","v":3.73E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.5-1",5736.1017399100001,0,8413.4108932300005,7139.8408973400001,5965.4175536000002,5081.4678163799999,4225.0305273699996,8715.17,3204.26,null,null,"1-5",7086.7466360300004,11267.116474300001,8084.9202383399997,7513.3609102299997,6938.18240418,6385.8779275699999,5979.0777104700001,15364.17857,5633.8389630000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5620.4632917548224,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L401","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-5",5043.9277210600003,0,8089.5070288400002,6747.7987929600004,5658.25206781,4809.2475215699997,3983.7914199000002,8465.8799999999992,3284.57,null,null,"5-10",6668.5181472800004,0,7803.6075948199996,7233.71115087,6595.1813173999999,6138.5678076100003,5691.9312293200001,7870.4712719999998,5552.2266499999996]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",4135.5534833121192,null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L404","v":-2.4390243902438935E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-10",4959.1434154600001,0,0,6286.5470517900003,5418.69952792,4647.0831070200002,3802.2379820400001,6852.6,3217.02,null,null,"10-30",6273.1326477599996,0,7549.1129309600001,6931.2847833100004,6279.2011196499998,5940.54030341,5509.8567592999998,7704.0883979999999,5353.6311040000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",3899.1022995146059,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L407","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-30",5371.5975894900002,0,7500.2805451900003,6282.7470581400003,5366.7143443300001,4556.1468191499998,3670.1066406,7528.45,3381.38,null,null,"30+",6024.6717010299999,0,7156.6976719800005,6751.3547556499998,5986.7939629499997,5604.5399446199999,5303.89419765,7431.1218209999997,5223.132732]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L409","v":0.25740000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30+",5209.4666576400004,0,0,5897.15173082,5166.7037431199997,4551.0885175200001,3468.1863019799998,6472.91,2663.19,null,null,"All Capacity",7390.5570244299997,12070.7507339,8927.3358570500004,7980.6720408700003,6965.8268171700001,6229.8816627699998,5746.1414332200002,36967.731269999997,5223.132732]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",7277.2266589545843,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L411","v":2.7698979999999998E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Capacity",5352.1645083599997,12041.3196149,8256.1930465999994,6288.6305472699996,5359.2175978200003,4816.9810077900001,3835.73342159,31035.85,2663.19,null,null,"Max",36967.731269999997,36967.731269999997,14399.057119999999,12703.15324,10440.180549999999,8803.1351350000004,7253.3396759999996,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",6496.561012242676,null,null,"WACC Real - Mid",null,null,null,{"$f":"L414","v":2.633151219512353E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",31035.85,19661.78,31035.85,29971.7,27916.28,26635.59,23960.57,null,null,null,null,"Min",5223.132732,8803.7619269999996,7048.6708159999998,6513.6018089999998,5787.762033,5384.1980329999997,5223.132732,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",6363.0076511904335,null,null,"Depreciation Period",null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",0,10877.22,0,0,0,0,2663.19]
[null,null,null,null,null,null,null,null,null,null," NSD 4",5728.152709939297,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P53:P55,Q53:Q55)","v":1.0222911747680938}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O58:AD58,O60:AD60)+SUMPRODUCT(O63:S63,O65:S65)","v":0.76756358829705529}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S40 * S45) / (1 - S40)","v":1.0805671052684325}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","NPD 1",{"$f":"L36-L36/$S$44","v":134.64731055941957},null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L417","v":4.9513518027789791E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",122.55483819723304,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L420","v":3.4711084699200305E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",90.176211762976436]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",85.020366938874758,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",158.68075093046446,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",141.6582481486621,null,null,0,0.8,{"$f":"1+(1-S40)*((1+S36)^(O53+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",138.74610199543258,null,null,1,0.1,{"$f":"1+(1-S40)*((1+S36)^(O54+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null," NSD 4",124.90301814896611,null,null,2,0.1,{"$f":"1+(1-S40)*((1+S36)^(O55+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,null,"NSD 5",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","NPD 1",6040.3864740293875,null,"Depreciation",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5497.9084535575894,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",4045.3772715491427,null,"Depreciation",{"$f":"1/((1+$S$42)*(1+$S$32))^O57","v":0.97304757468962355},0.94682158260935856,0.92130244462182742,0.89647110929489038,0.87230903867870946,0.84879819446615534,0.82592102452622396,0.80366044980041118,0.78199985155226204,0.76092305896057433,0.74041433704699622,0.72045837492900522,0.70104027438949601,0.68214553875444739,0.66376006207036164,0.64587011857339927]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",3814.0819325757311,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",17,18,19,20,21]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",7118.5459080241199,null,"Depreciation",4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",6354.9027640940139,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",6224.261549195001,null,"Depreciation",{"$f":"1/((1+$S$42)*(1+$S$32))^O62","v":0.62846235244234583},{"$f":"1/((1+$S$42)*(1+$S$32))^P62","v":0.61152376782775997},{"$f":"1/((1+$S$42)*(1+$S$32))^Q62","v":0.59504171914986226},{"$f":"1/((1+$S$42)*(1+$S$32))^R62","v":0.5790039016579176},{"$f":"1/((1+$S$42)*(1+$S$32))^S62","v":0.56339834224406593}]
[null,null,null,null,null,null,null,null,null,null," NSD 4",5603.2496917903309,null,"Factor"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","NPD 1",111.7300364206434]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",30.741795265294442]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",118.67345170236631]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",40.535718087965222]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",125.01432907925221]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",40.764521778915601]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",117.60569925845401]
[null,null,null,null,null,null,null,null,null,null," NSD 4",28.931707170707941]
[]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","NPD 1",{"$f":"$S$41","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",{"$f":"$S$41","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",{"$f":"$S$41","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",{"$f":"$S$41","v":2.7698979999999998E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",{"$f":"$S$41","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",{"$f":"$S$41","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",{"$f":"$S$41","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null," NSD 4",{"$f":"$S$41","v":2.7698979999999998E-2}]
[]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","NPD 1",{"$f":"L115+L126","v":0}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","NPD 1",{"$f":" (($S$48 * $S$46 * $S$44 * (L58 * 1 + L104) +L69) * 1000 / (L14 * 8760)) +L80 + 0","v":63.495442371207758}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",43.317755618257387]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",52.33758176607504]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",35.665885333459407]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",69.207009665364012]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",49.051955562132548]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",65.227989025199378]
[null,null,null,null,null,null,null,null,null,null," NSD 4",41.876220068377016]
[]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","NPD 1",{"$f":"(((L58*$S$48*(1-$S$40*$S$45))/(8760*L14*(1-$S$40))+L69/(8760*L14))*1000)+L80","v":62.56146921575219},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",42.493417586382662]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",51.6910191797149]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",35.056964116662279]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",68.171990862190185]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",48.135662015687167]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",64.275195354853594]
[null,null,null,null,null,null,null,null,null,null," NSD 4",41.071471963435421]
[]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","NPD 1 - Low",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L205-L194*-30.4475","v":5231.2002424357206}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","NPD 1 - Low",{"$f":"L167*8760","v":5407.3342671427199},5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",{"$f":"L168*8760","v":5407.3342671427199},5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",{"$f":"L169*8760","v":5407.3342671427199},5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",{"$f":"L170*8760","v":5576.2861508198393},5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",{"$f":"L171*8760","v":5576.2861508198393},5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",{"$f":"L172*8760","v":5576.2861508198393},5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",{"$f":"L173*8760","v":5231.2002424357206},5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":"L174*8760","v":5231.2002424357206},5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",{"$f":"L175*8760","v":5231.2002424357206},5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",{"$f":"L176*8760","v":5236.99062354732},5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",{"$f":"L177*8760","v":5236.99062354732},5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",{"$f":"L178*8760","v":5236.99062354732},5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"L182*8760","v":5750.3719268859595},5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":"L183*8760","v":5750.3719268859595},5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",{"$f":"L184*8760","v":5750.3719268859595},5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",{"$f":"L185*8760","v":5798.6536151384398},5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",{"$f":"L186*8760","v":5798.6536151384398},5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",{"$f":"L187*8760","v":5798.6536151384398},5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":"L188*8760","v":5461.8762388324803},5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",{"$f":"L189*8760","v":5461.8762388324803},5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",{"$f":"L190*8760","v":5461.8762388324803},5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",{"$f":"L191*8760","v":5821.47313993428},5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",{"$f":"L192*8760","v":5821.47313993428},5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",{"$f":"L193*8760","v":5821.47313993428},5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","NPD 1 - Low",{"$f":" $S$44*(L295 + L457)","v":6178.9863820328428},6083.4350462282118,5987.8837104235799,5892.332374618949,5796.7810388143171,5701.229703009687,5605.6783672050542,5510.1270314004223,5414.5756955957895,5319.0243597911594,5223.4730239865276,5127.9216881818957,5032.3703523772638,4936.8190165726328,4841.2676807680009,4745.716344963369,4650.1650091587389,4554.613673354107,4459.0623375494743,4436.5546895599382,4414.0470415704049,4391.5393935808688,4369.0317455913328,4346.5240976017976,4324.0164496122625,4301.5088016227273,4279.0011536331913,4256.4935056436561,4233.985857654121,4211.4782096645849,4188.9705616750489,4166.4629136855137,4143.9552656959786,4121.4476177064435]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",{"$f":" $S$44*(L296 + L458)","v":6370.0890536421075},6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",{"$f":" $S$44*(L297 + L459)","v":6370.0890536421075},6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075,6370.0890536421075]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",{"$f":" $S$44*(L298 + L460)","v":5624.0609123697459},5537.0908982609362,5450.1208841521247,5363.1508700433169,5276.1808559345045,5189.2108418256948,5102.2408277168843,5015.2708136080737,4928.3007994992622,4841.3307853904525,4754.360771281642,4667.3907571728296,4580.4207430640199,4493.4507289552084,4406.4807148463988,4319.5107007375891,4232.5406866287785,4145.570672519968,4058.6006584111569,4038.1143884210824,4017.6281184310064,3997.1418484409319,3976.6555784508555,3956.1693084607809,3935.683038470705,3915.19676848063,3894.7104984905532,3874.2242285004795,3853.737958510404,3833.2516885203281,3812.7654185302536,3792.2791485401776,3771.7928785501031,3751.3066085600267]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",{"$f":" $S$44*(L299 + L461)","v":5798.0009405873689},5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",{"$f":" $S$44*(L300 + L462)","v":5798.0009405873689},5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689,5798.0009405873689]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",{"$f":" $S$44*(L301 + L463)","v":4159.5315542291301},4106.2042266108083,4052.8768989924856,3999.5495713741639,3946.2222437558421,3892.8949161375199,3839.5675885191972,3786.240260900875,3732.9129332825532,3679.5856056642306,3626.2582780459088,3572.9309504275866,3519.6036228092635,3466.2762951909417,3412.9489675726199,3359.6216399542973,3306.294312335976,3252.9669847176533,3199.6396570993311,3177.7399012240735,3155.8401453488154,3133.9403894735578,3112.0406335983002,3090.1408777230426,3068.241121847786,3046.3413659725275,3024.4416100972699,3002.5418542220123,2980.6420983467542,2958.7423424714975,2936.842586596239,2914.9428307209819,2893.0430748457238,2871.1433189704662]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":" $S$44*(L302 + L464)","v":4266.1862094657745},4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",{"$f":" $S$44*(L303 + L465)","v":4266.1862094657745},4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745,4266.1862094657745]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",{"$f":" $S$44*(L304 + L466)","v":3921.7094189310769},3871.4310930473457,3821.1527671636131,3770.8744412798819,3720.5961153961503,3670.3177895124181,3620.0394636286865,3569.7611377449543,3519.4828118612231,3469.2044859774919,3418.9261600937598,3368.6478342100281,3318.369508326296,3268.0911824425648,3217.8128565588331,3167.5345306751005,3117.2562047913693,3066.9778789076377,3016.699553023906,2996.0519205276532,2975.4042880314009,2954.7566555351477,2934.1090230388959,2913.4613905426436,2892.8137580463913,2872.1661255501381,2851.5184930538858,2830.8708605576326,2810.2232280613812,2789.575595565128,2768.9279630688757,2748.2803305726229,2727.6326980763706,2706.9850655801179]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",{"$f":" $S$44*(L305 + L467)","v":4022.2660706985412},4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",{"$f":" $S$44*(L306 + L468)","v":4022.2660706985412},4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412,4022.2660706985412]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":" $S$44*(L310 + L472)","v":7281.8847626177021},7169.2782972163968,7056.6718318150924,6944.0653664137872,6831.4589010124828,6718.8524356111793,6606.245970209874,6493.6395048085687,6381.0330394072653,6268.4265740059582,6155.8201086046538,6043.2136432033503,5930.607177802046,5818.0007124007407,5705.3942469994381,5592.787781598131,5480.1813161968266,5367.5748507955223,5254.9683853942161,5228.4433068774651,5201.9182283607151,5175.3931498439633,5148.8680713272097,5122.3429928104597,5095.817914293707,5069.2928357769551,5042.7677572602015,5016.2426787434524,4989.7176002266997,4963.1925217099479,4936.667443193197,4910.1423646764451,4883.6172861596924,4857.0922076429424]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":" $S$44*(L311 + L473)","v":7468.7144659461801},7449.5597683620217,7430.5030384027623,7411.4463084435047,7392.4871332187713,7373.5279579940388,7354.6657369360155,7335.803515877993,7317.0377985608184,7298.2720812436464,7279.6023797059725,7260.9326781682967,7242.3585044487709,7223.784330729246,7205.3051968665177,7186.8260630037903,7168.4414435010221,7150.0568239982549,7131.7662684295865,7113.4757128609208,7095.2787332649987,7077.0817536690793,7058.9778996200466,7040.8740455710122,7022.8627915720263,7004.8515375730431,6986.9324331982443,6969.0133288234465,6951.1859236469745,6933.3585184705007,6915.6222869955154,6897.8860555205283,6880.2405848566559,6862.5951141927835]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",{"$f":" $S$44*(L312 + L474)","v":7507.0976934203109},7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109,7507.0976934203109]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",{"$f":" $S$44*(L313 + L475)","v":6500.719417094826},6400.1928281706787,6299.6662392465314,6199.1396503223859,6098.6130613982386,5998.0864724740923,5897.559883549945,5797.0332946257986,5696.5067057016513,5595.9801167775049,5495.4535278533576,5394.9269389292103,5294.400350005064,5193.8737610809158,5093.3471721567712,4992.8205832326221,4892.2939943084775,4791.7674053843311,4691.2408164601829,4667.5612199580519,4643.881623455919,4620.2020269537879,4596.5224304516532,4572.8428339495213,4549.1632374473902,4525.4836409452573,4501.8040444431253,4478.1244479409925,4454.4448514388605,4430.7652549367276,4407.0856584345947,4383.4060619324628,4359.7264654303308,4336.0468689281988]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",{"$f":" $S$44*(L314 + L476)","v":6667.5069342981196},6650.4070599423567,6633.3946437189561,6616.3822274955564,6599.4569008070266,6582.5315741184977,6565.6928008230325,6548.8540275275664,6532.1014055188098,6515.3487835100523,6498.6818771727849,6482.0149708355166,6465.4333445545199,6448.8517182735231,6432.3549364335786,6415.858154593634,6399.4457480706569,6383.0333415476825,6366.7049082353233,6350.3764749229622,6334.1315792059968,6317.8866834890341,6301.7249232611102,6285.5631630331864,6269.4840691702202,6253.4049753072559,6237.4081457028924,6221.4113160985307,6205.4963486464158,6189.5813811942999,6173.7478067703505,6157.9142323464011,6142.161682353124,6126.4091323598459]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",{"$f":" $S$44*(L315 + L477)","v":6701.7725949431197},6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197,6701.7725949431197]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":" $S$44*(L316 + L478)","v":6367.0805694376586},6268.6205606319199,6170.1605518261849,6071.7005430204472,5973.2405342147094,5874.7805254089744,5776.3205166032367,5677.8605077974989,5579.400498991763,5480.9404901860253,5382.4804813802884,5284.0204725745516,5185.560463768812,5087.100454963077,4988.640446157342,4890.1804373516015,4791.7204285458665,4693.2604197401306,4594.8004109343929,4571.6076088601521,4548.4148067859123,4525.2220047116707,4502.0292026374309,4478.836400563192,4455.6435984889513,4432.4507964147106,4409.2579943404708,4386.0651922662319,4362.8723901919893,4339.6795881177495,4316.4867860435088,4293.2939839692699,4270.1011818950292,4246.9083798207885]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",{"$f":" $S$44*(L317 + L479)","v":6530.4393443475947},6513.6910014697123,6497.028318799491,6480.3656361292697,6463.7882526466774,6447.2108691640842,6430.7182597490737,6414.2256503340614,6397.8174211465985,6381.4091919591328,6365.0849163391786,6348.7606407192216,6332.519892006736,6316.2791432942513,6300.1214948291963,6283.9638463641422,6267.8888386664803,6251.8138309688175,6235.8210701985099,6219.8283094282033,6203.9173689252139,6188.0064284222244,6172.1769143465172,6156.3474002708099,6140.5988531423436,6124.8503060138773,6109.1823319926189,6093.5143579713576,6077.9265632172683,6062.3387684631807,6046.830693496222,6031.3226185292606,6015.8939023293997,6000.4651861295379]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",{"$f":" $S$44*(L318 + L480)","v":6564.0005870491332},6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332,6564.0005870491332]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",{"$f":" $S$44*(L319 + L481)","v":5731.8192618238972},5643.1828814864157,5554.5465011489314,5465.9101208114498,5377.2737404739646,5288.637360136483,5200.0009797990015,5111.3645994615181,5022.7282191240347,4934.0918387865513,4845.4554584490688,4756.8190781115854,4668.1826977741021,4579.5463174366196,4490.9099370991362,4402.2735567616537,4313.6371764241703,4225.0007960866878,4136.3644157492045,4115.4856239363753,4094.6068321235466,4073.728040310717,4052.8492484978874,4031.9704566850592,4011.0916648722296,3990.2128730594,3969.3340812465708,3948.4552894337412,3927.5764976209116,3906.697705808082,3885.8189139952533,3864.9401221824241,3844.061330369595,3823.1825385567654]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",{"$f":" $S$44*(L320 + L482)","v":5878.8792781697293},5863.801963965182,5848.8017634115295,5833.8015628578769,5818.8781509550563,5803.9547390522348,5789.1076430728835,5774.2605470935332,5759.4894124921329,5744.7182778907309,5730.0227205762994,5715.3271632618644,5700.7067991434169,5686.0864350249713,5671.5408800115283,5656.9953249980863,5642.5241654532065,5628.0530059083285,5613.6558872864925,5599.2587686646548,5584.9353068748769,5570.6118450851027,5556.3616855818636,5542.1115260786282,5527.9342552254866,5513.7569843723468,5499.6522476237824,5485.5475108752198,5471.5149536857098,5457.4823964962006,5443.5216052293054,5429.5608139624101,5415.6714636180659,5401.7821132737226]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",{"$f":" $S$44*(L321 + L483)","v":5909.092022498864},5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864,5909.092022498864]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","NPD 1 - Low",{"$f":"L231-L231/$S$44","v":134.73349739403875},132.64998970237866,130.56648201071766,128.48297431905758,126.39946662739749,124.3159589357374,122.2324512440764,120.14894355241631,118.06543586075531,115.98192816909523,113.89842047743514,111.81491278577414,109.73140509411405,107.64789740245396,105.56438971079297,103.48088201913288,101.39737432747279,99.313866635811792,97.230358944151703,96.739577132338127,96.24879532052546,95.758013508711883,95.267231696898307,94.77644988508473,94.285668073272063,93.794886261458487,93.30410444964491,92.813322637831334,92.322540826018667,91.83175901420509,91.340977202391514,90.850195390578392,90.35941357876527,89.868631766951694]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",{"$f":"L232-L232/$S$44","v":138.90051277735984},138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",{"$f":"L233-L233/$S$44","v":138.90051277735984},138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984,138.90051277735984]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",{"$f":"L234-L234/$S$44","v":122.63328472191733},120.7368937210631,118.84050272020886,116.94411171935462,115.04772071850039,113.15132971764524,111.254938716791,109.35854771593677,107.46215671508253,105.56576571422829,103.66937471337405,101.77298371251891,99.876592711664671,97.980201710810434,96.083810709956197,94.18741970910196,92.291028708247723,90.394637707393031,88.498246706538339,88.051541270781854,87.604835835024915,87.158130399267975,86.711424963511035,86.264719527754551,85.818014091997611,85.371308656240672,84.924603220483732,84.477897784727247,84.031192348970308,83.584486913213368,83.137781477456883,82.691076041699944,82.244370605943004,81.797665170186065]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",{"$f":"L235-L235/$S$44","v":126.42606672362672},126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",{"$f":"L236-L236/$S$44","v":126.42606672362672},126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672,126.42606672362672]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",{"$f":"L237-L237/$S$44","v":90.699056313144865},89.53624789887408,88.373439484602841,87.210631070331601,86.047822656060816,84.885014241789577,83.722205827518337,82.559397413247552,81.396588998976313,80.233780584705073,79.070972170434288,77.908163756163049,76.745355341891809,75.582546927621024,74.419738513349785,73.256930099078545,72.09412168480776,70.931313270536521,69.768504856265281,69.290978200804602,68.813451545343923,68.335924889883245,67.858398234422566,67.380871578961887,66.903344923501663,66.425818268040985,65.948291612580306,65.470764957119627,64.993238301658948,64.51571164619827,64.038184990737591,63.560658335276912,63.083131679816233,62.605605024355555]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":"L238-L238/$S$44","v":93.024673141687344},93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",{"$f":"L239-L239/$S$44","v":93.024673141687344},93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344,93.024673141687344]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",{"$f":"L240-L240/$S$44","v":85.513317736410499},84.416993150046437,83.32066856368192,82.224343977317858,81.128019390953341,80.031694804589279,78.935370218225216,77.839045631860699,76.742721045496637,75.646396459132575,74.550071872768058,73.453747286403996,72.357422700039479,71.261098113675416,70.164773527311354,69.068448940946837,67.972124354582775,66.875799768218258,65.779475181854195,65.329251218387526,64.879027254920402,64.428803291453278,63.978579327986608,63.528355364519484,63.078131401052815,62.627907437585691,62.177683474119021,61.727459510651897,61.277235547185228,60.827011583718104,60.376787620251434,59.92656365678431,59.476339693317641,59.026115729850517]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",{"$f":"L241-L241/$S$44","v":87.705966909139079},87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",{"$f":"L242-L242/$S$44","v":87.705966909139079},87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079,87.705966909139079]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"L246-L246/$S$44","v":158.78232140804084},156.32692468523601,153.87152796243117,151.41613123962634,148.9607345168215,146.50533779401667,144.04994107121183,141.594544348407,139.13914762560216,136.68375090279733,134.22835417999249,131.77295745718857,129.31756073438373,126.8621640115789,124.40676728877406,121.95137056596923,119.49597384316439,117.04057712035956,114.58518039755472,114.00679805840537,113.42841571925601,112.85003338010665,112.27165104095639,111.69326870180703,111.11488636265767,110.53650402350831,109.95812168435805,109.37973934520869,108.80135700605933,108.22297466690998,107.64459232776062,107.06620998861035,106.487827649461,105.90944531031164]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":"L247-L247/$S$44","v":162.8561642343866},162.4384938856474,162.02295973205673,161.60742557846697,161.19401861690403,160.78061165534109,160.36931879035637,159.95802592537166,159.54883733537827,159.13964874538578,158.73255379033162,158.32545883527746,157.92044687510952,157.51543491494249,157.11249530960868,156.70955570427486,156.30867699525697,155.90779828623999,155.50897065195113,155.11014301766318,154.71335581805124,154.31656861843931,153.9218120319174,153.52705544539549,153.1343180134445,152.74158058149442,152.35085248252926,151.9601243835632,151.57139579599607,151.18266720842803,150.79592667374072,150.40918613905342,150.02442465412423,149.63966316919505]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",{"$f":"L248-L248/$S$44","v":163.6931148536496},163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496,163.6931148536496]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",{"$f":"L249-L249/$S$44","v":141.74892263710899},139.55692898808138,137.36493533905377,135.17294169002707,132.98094804099946,130.78895439197186,128.59696074294425,126.40496709391664,124.21297344488903,122.02097979586233,119.82898614683472,117.63699249780711,115.44499884877951,113.2530051997519,111.06101155072429,108.86901790169668,106.67702425266998,104.48503060364237,102.29303695461476,101.77670067284362,101.26036439107338,100.74402810930223,100.22769182753109,99.711355545759943,99.195019263989707,98.678682982218561,98.162346700447415,97.646010418676269,97.129674136906033,96.613337855134887,96.097001573363741,95.580665291592595,95.064329009822359,94.547992728051213]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",{"$f":"L250-L250/$S$44","v":145.38574332663393},145.01287863095331,144.64192096974693,144.27096330854147,143.90190464450006,143.53284598045866,143.16567462294915,142.79850326543965,142.43321044648746,142.06791762753528,141.70449384850144,141.34107006946761,140.97950583171223,140.61794159395686,140.25822739884097,139.898513203726,139.54063882194623,139.18276444016738,138.82672110374915,138.47067776733184,138.11645597763618,137.76223418794052,137.40982517699285,137.05741616604519,136.70680970454123,136.35620324303727,136.00739056300336,135.65857788296853,135.31155021642917,134.96452254988981,134.61926966754163,134.27401678519345,133.93053064972628,133.58704451425911]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",{"$f":"L251-L251/$S$44","v":146.13290993516421},146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421,146.13290993516421]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":"L252-L252/$S$44","v":138.83491243878325},136.68798080313172,134.54104916748111,132.39411753182958,130.24718589617805,128.10025426052653,125.95332262487591,123.80639098922438,121.65945935357286,119.51252771792133,117.36559608227071,115.21866444661919,113.07173281096766,110.92480117531613,108.77786953966552,106.63093790401399,104.48400626836246,102.33707463271185,100.19014299706032,99.684421322884191,99.178699648708971,98.672977974532841,98.167256300357622,97.661534626182402,97.155812952006272,96.650091277831052,96.144369603654923,95.638647929479703,95.132926255303573,94.627204581128353,94.121482906952224,93.615761232777004,93.110039558600874,92.604317884425654]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",{"$f":"L253-L253/$S$44","v":142.39696901453863},142.03176950251964,141.66843782102296,141.3051061395272,140.94363441647147,140.58216269341483,140.22253947849731,139.86291626357979,139.50513296907411,139.14734967456843,138.79139699710413,138.43544431963983,138.08131295584644,137.72718159205306,137.37486223855922,137.02254288506629,136.67202552286017,136.32150816065314,135.97278420200564,135.62406024335814,135.27712038490063,134.9301805264422,134.58501618044738,134.23985183445166,133.89645298190499,133.55305412935832,133.21141218253342,132.86977023570762,132.52987660687813,132.18998297804865,131.85182764820001,131.51367231835047,131.17724741540042,130.84082251245036]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",{"$f":"L254-L254/$S$44","v":143.1287757100863},143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863,143.1287757100863]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",{"$f":"L255-L255/$S$44","v":124.98296772778758},123.05024142271941,121.11751511765033,119.18478881258125,117.25206250751216,115.31933620244308,113.38660989737491,111.45388359230583,109.52115728723675,107.58843098216767,105.65570467709949,103.72297837203041,101.79025206696133,99.857525761892248,97.924799456823166,95.992073151754994,94.059346846685912,92.12662054161683,90.193894236548203,89.738629818020854,89.283365399493505,88.828100980966155,88.372836562438806,87.917572143911457,87.462307725384107,87.007043306856758,86.551778888329409,86.096514469802059,85.64125005127471,85.185985632747361,84.730721214220011,84.275456795692662,83.820192377165313,83.364927958637963]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",{"$f":"L256-L256/$S$44","v":128.18962802836904},127.86086548569801,127.53378441491259,127.20670334412716,126.88129665856377,126.55588997300038,126.23214736478531,125.90840475657023,125.58631849479934,125.26423223302754,124.94379394255247,124.62335565207741,124.30455695775072,123.98575826342494,123.6685907901001,123.35142331677434,123.03587804506151,122.72033277334867,122.40640197234279,122.09247117133691,121.78014646589054,121.46782176044417,121.15709541965134,120.84636907885942,120.53723208333213,120.22809508780483,119.9205397066371,119.61298432546937,119.30700282775615,119.00102133004293,118.69660469639439,118.39218806274584,118.08932920650022,117.78647035025369]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",{"$f":"L257-L257/$S$44","v":128.84842033792575},128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575,128.84842033792575]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","NPD 1 - Low",6044.2528846388041,5950.7850565258332,5857.3172284128623,5763.8494002998914,5670.3815721869196,5576.9137440739496,5483.4459159609778,5389.978087848006,5296.5102597350342,5203.0424316220642,5109.5746035090924,5016.1067753961215,4922.6389472831497,4829.1711191701788,4735.7032910572079,4642.2354629442361,4548.7676348312662,4455.2998067182953,4361.8319786053225,4339.8151124276001,4317.7982462498794,4295.7813800721569,4273.7645138944345,4251.7476477167129,4229.7307815389904,4207.7139153612688,4185.6970491835464,4163.6801830058248,4141.6633168281023,4119.6464506503798,4097.6295844726574,4075.6127182949353,4053.5958521172138,4031.5789859394913]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477,6231.1885408647477]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",5501.4276276478286,5416.3540045398731,5331.2803814319159,5246.2067583239623,5161.1331352160041,5076.0595121080496,4990.9858890000933,4905.9122658921369,4820.8386427841797,4735.7650196762243,4650.6913965682679,4565.6177734603107,4480.5441503523552,4395.470527244398,4310.3969041364426,4225.3232810284871,4140.2496579205308,4055.1760348125754,3970.1024117046186,3950.0628471503005,3930.0232825959815,3909.9837180416639,3889.9441534873445,3869.9045889330264,3849.8650243787074,3829.8254598243893,3809.7858952700694,3789.7463307157523,3769.7067661614337,3749.6672016071147,3729.6276370527967,3709.5880724984777,3689.5485079441601,3669.5089433898406]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421,5671.5748738637421]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",4068.8324979159847,4016.6679787119342,3964.5034595078828,3912.3389403038323,3860.1744210997813,3808.0099018957303,3755.8453826916789,3703.6808634876274,3651.5163442835769,3599.3518250795255,3547.1873058754745,3495.0227866714235,3442.8582674673717,3390.6937482633207,3338.5292290592702,3286.3647098552187,3234.2001906511682,3182.0356714471168,3129.8711522430658,3108.4489230232689,3087.0266938034715,3065.6044645836746,3044.1822353638777,3022.7600061440808,3001.3377769242843,2979.9155477044865,2958.4933184846896,2937.0710892648926,2915.6488600450953,2894.2266308252993,2872.8044016055014,2851.382172385705,2829.9599431659076,2808.5377139461107]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871,4173.1615363240871]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",3836.1961011946664,3787.0140998972993,3737.8320985999312,3688.6500973025641,3639.4680960051969,3590.2860947078289,3541.1040934104612,3491.9220921130936,3442.7400908157265,3393.5580895183593,3344.3760882209917,3295.1940869236241,3246.0120856262565,3196.8300843288894,3147.6480830315218,3098.4660817341537,3049.2840804367866,3000.1020791394194,2950.9200778420518,2930.7226693092657,2910.5252607764805,2890.3278522436945,2870.1304437109093,2849.9330351781241,2829.7356266453385,2809.5382181125524,2789.3408095797668,2769.1434010469807,2748.945992514196,2728.7485839814099,2708.5511754486242,2688.3537669158386,2668.156358383053,2647.9589498502673]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021,3934.5601037894021]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",7123.1024412096613,7012.9513725311608,6902.8003038526613,6792.6492351741608,6682.4981664956613,6572.3470978171626,6462.1960291386622,6352.0449604601617,6241.8938917816631,6131.7428231031608,6021.5917544246613,5911.4406857461618,5801.2896170676622,5691.1385483891618,5580.987479710664,5470.8364110321618,5360.6853423536622,5250.5342736751627,5140.3832049966613,5114.4365088190598,5088.4898126414591,5062.5431164638567,5036.5964202862533,5010.6497241086527,4984.7030279310493,4958.7563317534468,4932.8096355758435,4906.8629393982437,4880.9162432206404,4854.9695470430379,4829.0228508654363,4803.0761546878348,4777.1294585102314,4751.1827623326308]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",7305.8583017117935,7287.1212744763743,7268.4800786707056,7249.8388828650377,7231.2931146018673,7212.7473463386978,7194.2964181456591,7175.8454899526214,7157.4889612254401,7139.1324324982606,7120.8698259156408,7102.6072193330192,7084.4380575736614,7066.2688958143035,7048.192701556909,7030.1165072995154,7012.1327665057652,6994.1490257120149,6976.2572977776354,6958.3655698432576,6940.5653774469474,6922.76518505064,6905.0560875881292,6887.3469901256167,6869.7284735585818,6852.1099569915486,6834.5815807157151,6817.0532044398833,6799.6145278509784,6782.1758512620727,6764.8263603217747,6747.4768693814749,6730.2161602025317,6712.9554510235885]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613,7343.4045785666613]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",6358.970494457717,6260.6358991825973,6162.3013039074776,6063.9667086323589,5965.6321133572392,5867.2975180821204,5768.9629228070007,5670.628327531882,5572.2937322567623,5473.9591369816426,5375.6245417065229,5277.2899464314032,5178.9553511562845,5080.6207558811639,4982.2861606060469,4883.9515653309254,4785.6169700558075,4687.2823747806888,4588.9477795055682,4565.7845192852083,4542.6212590648456,4519.4579988444857,4496.2947386241221,4473.1314784037613,4449.9682181834005,4426.8049579630388,4403.6416977426779,4380.4784375223162,4357.3151773019545,4334.1519170815927,4310.988656861231,4287.8253966408702,4264.6621364205084,4241.4988762001476]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",6522.1211909714857,6505.3941813114034,6488.7527227492092,6472.111264187015,6455.5549961625265,6438.998728138039,6422.5271262000833,6406.0555242621267,6389.6681950723223,6373.280865882517,6356.9773833242834,6340.673900766049,6324.4538387228076,6308.2337766795663,6292.0967090347376,6275.959641389908,6259.9051092487107,6243.8505771075152,6227.8781871315741,6211.9057971556304,6196.0151232283606,6180.1244493010936,6164.3150980841174,6148.5057468671412,6132.777259465679,6117.0487720642186,6101.400755139889,6085.7527382155622,6070.1847984299866,6054.6168586444101,6039.1285371028089,6023.6402155612077,6008.2311517033977,5992.8220878455868]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554,6555.6396850079554]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",6228.2456569988753,6131.9325798287882,6035.6195026587038,5939.3064254886176,5842.9933483185314,5746.6802711484479,5650.3671939783608,5554.0541168082746,5457.7410396381902,5361.4279624681039,5265.1148852980177,5168.8018081279324,5072.4887309578444,4976.1756537877609,4879.8625766176765,4783.5494994475876,4687.2364222775041,4590.9233451074188,4494.6102679373325,4471.9231875372679,4449.2361071372034,4426.5490267371379,4403.8619463370733,4381.1748659370096,4358.487785536945,4335.8007051368795,4313.1136247368158,4290.4265443367522,4267.7394639366858,4245.0523835366212,4222.3653031365566,4199.6782227364929,4176.9911423364283,4154.3040619363628]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",6388.042375333056,6371.6592319671927,6355.359880978468,6339.0605299897425,6322.8446182302059,6306.6287064706694,6290.4957202705764,6274.3627340704816,6258.3122881775244,6242.2618422845644,6226.2935193420744,6210.3251963995817,6194.4385790508895,6178.5519617021982,6162.7466325906371,6146.9413034790759,6131.2168131436201,6115.4923228081643,6099.8482859965043,6084.2042491848451,6068.6402485403132,6053.0762478957822,6037.5918981660698,6022.1075484363582,6006.7024001604386,5991.297251884519,5975.9709198100854,5960.64458773565,5945.3966866103901,5930.1487854851321,5914.978865848022,5899.8089462109101,5884.7166549139993,5869.6243636170875]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469,6420.8718113390469]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",5606.8362940961097,5520.1326400636963,5433.4289860312811,5346.7253319988686,5260.0216779664524,5173.31802393404,5086.6143699016266,4999.9107158692123,4913.2070618367979,4826.5034078043836,4739.7997537719693,4653.096099739555,4566.3924457071407,4479.6887916747273,4392.985137642313,4306.2814836098987,4219.5778295774844,4132.874175545071,4046.1705215126567,4025.7469941183549,4005.3234667240531,3984.8999393297509,3964.4764119354486,3944.0528845411477,3923.6293571468455,3903.2058297525432,3882.7823023582414,3862.3587749639391,3841.9352475696369,3821.5117201753346,3801.0881927810333,3780.6646653867315,3760.2411379924297,3739.8176105981274]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",5750.6896501413603,5735.941098479484,5721.2679789966169,5706.5948595137497,5691.9968542964925,5677.3988490792344,5662.8754957080982,5648.352142336963,5633.9030939973336,5619.4540456577033,5605.078926633747,5590.703807609787,5576.4022421856662,5562.1006767615463,5547.8722892214282,5533.6439016813119,5519.488287408145,5505.3326731349798,5491.2494853141498,5477.1662974933179,5463.1551604089864,5449.1440233246585,5435.2045901622123,5421.2651569997688,5407.3970231421545,5393.5288892845419,5379.7317079171453,5365.9345265497504,5352.2079508579536,5338.4813751661577,5324.825000532911,5311.1686258996642,5297.5821344115657,5283.9956429234689]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383,5780.2436021609383]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","NPD 1 - Low",109.52444167322939,105.79363711738257,102.18991746077181,98.708953725190909,95.346564393323362,92.098710385683162,88.961490208659356,85.931135267836012,83.004005340957846,80.176584205103097,77.445475412811049,74.807398212090106,72.259183605405354,69.797770542911636,67.420202245358809,65.123622652252521,62.90527299100372,60.76248846294537,58.692695042235734,58.384313405877499,58.077552060316592,57.772402492263041,57.468856233157283,57.166904858934984,56.866539989793374,56.567753289958581,56.270536467454363,55.974881273871965,55.680779504141178,55.388222996302709,55.097203631281573,54.807713332661841,54.519744066462486,54.233287840914393]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133,117.38539008447133]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",30.134940167637968,29.108433477898092,28.116893374393957,27.159128766833415,26.233989137832243,25.34036316085195,24.477177365215731,23.64339484659881,22.838014021444266,22.060067423808029,21.308620543187697,20.582770701939282,19.881645970933093,19.20440412214656,18.550231616935417,17.918342628768201,17.307978099249926,16.718404826301096,16.148914583396706,16.064065375142533,15.979661979398205,15.895702053787172,15.81218326824016,15.729103304930483,15.646459858209719,15.564250634543725,15.482473352448993,15.401125742429313,15.32020554691281,15.239710520189286,15.159638428347895,15.079987049215145,15.000754172293233,14.921937598698689]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363,32.297829166793363]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",116.33079121358954,112.36813740577738,108.54046613385921,104.84317939713149,101.27183581967421,97.822145315135785,94.489963933255041,91.271288881929451,88.16225371885001,85.159123706926806,82.258291327925662,79.456271948926968,76.749699636400706,74.135323112869443,71.610001851302385,69.17070230254842,66.814494251276983,64.538547296048691,62.340127449287799,62.012581568156278,61.686756670100046,61.362643712774364,61.040233701344647,60.719517688236714,60.400486772888534,60.083132101503111,59.767444866802926,59.453416307785353,59.141037709479647,58.830300402705021,58.521195763830065,58.21371521453343,57.907850221565781,57.603592296512943]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544,124.68025489857544]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",39.7355271119158,38.381989186377623,37.074557731522724,35.811662191699313,34.591785510146721,33.413462306626791,32.275277117131793,31.175862693554357,30.113898361276949,29.088108432707777,28.097260674857594,27.140164829116376,26.215671181451881,25.322669181312502,24.460086107575322,23.62688577993692,22.822067314198911,22.044663919953006,21.293741739221403,21.181860713533187,21.070567530229042,20.959859100682717,20.84973235249619,20.740184229414339,20.631211691240139,20.522811713750301,20.414981288611322,20.307717423296008,20.201017141000424,20.094877480561276,19.98929549637376,19.884268258309763,19.779792851636589,19.67586637693605]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749,42.587483478442749]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",122.54649718371242,118.3721136122341,114.33992486967614,110.44508727815763,106.68292215324774,103.04891018368322,99.538686002533126,96.148032943289749,92.872877974586416,89.709286807457161,86.653459169261254,83.701724238595219,80.850536235708432,78.096470163125403,75.436217691358095,72.866583184765929,70.384479862789689,67.986926091947794,65.671041804140856,65.325994719178439,64.982760571662666,64.641329836104532,64.301693037063686,63.963840748885389,63.627763595438964,63.293452249857502,62.960897434279133,62.630089919589452,62.301020525165441,61.973680118620663,61.648059615551851,61.324149979286744,61.00194222063336,60.681427397630458]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154,131.34208360828154]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",39.959814128253733,38.598636163564599,37.283824917339373,36.013800968931484,34.787038698559712,33.602064454653309,32.457454783623866,31.351834719937806,30.283876134435239,29.25229613891112,28.255855545042245,27.293357375808849,26.363645427622654,25.465602881434116,24.598150961150441,23.760247637752819,22.950886377556198,22.169094933107882,21.413934175272626,21.301421637603561,21.189500260392442,21.07816693757928,20.967418579423914,20.857252112420205,20.747664479210755,20.638652638502037,20.530213564980045,20.422344249226271,20.315041697634218,20.20830293232633,20.102124991071328,19.996504927202015,19.891439809533509,19.786926722281851]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188,42.827868350545188]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",115.28411662176855,111.35711639297489,107.56388420828691,103.89986343704983,100.36065266417671,96.942000402936387,93.639799987843276,90.450084641514138,87.369022709565726,84.392913057829389,81.51818062635337,78.741372134852256,76.059151934444316,73.468298000694219,70.965698063147144,68.54834586670539,66.21333756035601,63.957868208911869,61.779228423575432,61.454629603560399,61.131736282248561,60.810539498652751,60.491030338868519,60.173199935826581,59.857039469046796,59.542540164393344,59.229693293831275,58.918490175184232,58.608922171893518,58.300980692778431,57.994657191797835,57.689943167812949,57.386830164351494,57.085309769372934]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069,123.55845684715069]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",28.360583922083954,27.39451831986278,26.461360458552676,25.559989379691444,24.689322308777196,23.84831335458254,23.035952252774827,22.251263152333344,21.493303443305557,20.761162624494311,20.053961209715752,19.37084967131409,18.711007419664185,18.07364181743597,17.457987227436679,16.863304092887024,16.288878049026618,15.73401906498127,15.198060614861541,15.118207358872699,15.038773665790854,14.959757331159445,14.881156162104521,14.802967977273871,14.725190606776502,14.647821892122389,14.570859686162601,14.494301853029695,14.418146268078452,14.342390817826903,14.267033399897688,14.1920719229597,14.117504306670048,14.043328481616324]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043,30.396121229723043]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","NPD 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM498","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F499","v":3.73E-2},{"$f":"'WACC Calc'!G499","v":3.73E-2},{"$f":"'WACC Calc'!H499","v":3.73E-2},{"$f":"'WACC Calc'!I499","v":3.73E-2},{"$f":"'WACC Calc'!J499","v":3.73E-2},{"$f":"'WACC Calc'!K499","v":3.73E-2},{"$f":"'WACC Calc'!L499","v":3.73E-2},{"$f":"'WACC Calc'!M499","v":3.73E-2},{"$f":"'WACC Calc'!N499","v":3.73E-2},{"$f":"'WACC Calc'!O499","v":3.73E-2},{"$f":"'WACC Calc'!P499","v":3.73E-2},{"$f":"'WACC Calc'!Q499","v":3.73E-2},{"$f":"'WACC Calc'!R499","v":3.73E-2},{"$f":"'WACC Calc'!S499","v":3.73E-2},{"$f":"'WACC Calc'!T499","v":3.73E-2},{"$f":"'WACC Calc'!U499","v":3.73E-2},{"$f":"'WACC Calc'!V499","v":3.73E-2},{"$f":"'WACC Calc'!W499","v":3.73E-2},{"$f":"'WACC Calc'!X499","v":3.73E-2},{"$f":"'WACC Calc'!Y499","v":3.73E-2},{"$f":"'WACC Calc'!Z499","v":3.73E-2},{"$f":"'WACC Calc'!AA499","v":3.73E-2},{"$f":"'WACC Calc'!AB499","v":3.73E-2},{"$f":"'WACC Calc'!AC499","v":3.73E-2},{"$f":"'WACC Calc'!AD499","v":3.73E-2},{"$f":"'WACC Calc'!AE499","v":3.73E-2},{"$f":"'WACC Calc'!AF499","v":3.73E-2},{"$f":"'WACC Calc'!AG499","v":3.73E-2},{"$f":"'WACC Calc'!AH499","v":3.73E-2},{"$f":"'WACC Calc'!AI499","v":3.73E-2},{"$f":"'WACC Calc'!AJ499","v":3.73E-2},{"$f":"'WACC Calc'!AK499","v":3.73E-2},{"$f":"'WACC Calc'!AL499","v":3.73E-2},{"$f":"'WACC Calc'!AM499","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F500","v":3.73E-2},{"$f":"'WACC Calc'!G500","v":3.73E-2},{"$f":"'WACC Calc'!H500","v":3.73E-2},{"$f":"'WACC Calc'!I500","v":3.73E-2},{"$f":"'WACC Calc'!J500","v":3.73E-2},{"$f":"'WACC Calc'!K500","v":3.73E-2},{"$f":"'WACC Calc'!L500","v":3.73E-2},{"$f":"'WACC Calc'!M500","v":3.73E-2},{"$f":"'WACC Calc'!N500","v":3.73E-2},{"$f":"'WACC Calc'!O500","v":3.73E-2},{"$f":"'WACC Calc'!P500","v":3.73E-2},{"$f":"'WACC Calc'!Q500","v":3.73E-2},{"$f":"'WACC Calc'!R500","v":3.73E-2},{"$f":"'WACC Calc'!S500","v":3.73E-2},{"$f":"'WACC Calc'!T500","v":3.73E-2},{"$f":"'WACC Calc'!U500","v":3.73E-2},{"$f":"'WACC Calc'!V500","v":3.73E-2},{"$f":"'WACC Calc'!W500","v":3.73E-2},{"$f":"'WACC Calc'!X500","v":3.73E-2},{"$f":"'WACC Calc'!Y500","v":3.73E-2},{"$f":"'WACC Calc'!Z500","v":3.73E-2},{"$f":"'WACC Calc'!AA500","v":3.73E-2},{"$f":"'WACC Calc'!AB500","v":3.73E-2},{"$f":"'WACC Calc'!AC500","v":3.73E-2},{"$f":"'WACC Calc'!AD500","v":3.73E-2},{"$f":"'WACC Calc'!AE500","v":3.73E-2},{"$f":"'WACC Calc'!AF500","v":3.73E-2},{"$f":"'WACC Calc'!AG500","v":3.73E-2},{"$f":"'WACC Calc'!AH500","v":3.73E-2},{"$f":"'WACC Calc'!AI500","v":3.73E-2},{"$f":"'WACC Calc'!AJ500","v":3.73E-2},{"$f":"'WACC Calc'!AK500","v":3.73E-2},{"$f":"'WACC Calc'!AL500","v":3.73E-2},{"$f":"'WACC Calc'!AM500","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F501","v":3.73E-2},{"$f":"'WACC Calc'!G501","v":3.73E-2},{"$f":"'WACC Calc'!H501","v":3.73E-2},{"$f":"'WACC Calc'!I501","v":3.73E-2},{"$f":"'WACC Calc'!J501","v":3.73E-2},{"$f":"'WACC Calc'!K501","v":3.73E-2},{"$f":"'WACC Calc'!L501","v":3.73E-2},{"$f":"'WACC Calc'!M501","v":3.73E-2},{"$f":"'WACC Calc'!N501","v":3.73E-2},{"$f":"'WACC Calc'!O501","v":3.73E-2},{"$f":"'WACC Calc'!P501","v":3.73E-2},{"$f":"'WACC Calc'!Q501","v":3.73E-2},{"$f":"'WACC Calc'!R501","v":3.73E-2},{"$f":"'WACC Calc'!S501","v":3.73E-2},{"$f":"'WACC Calc'!T501","v":3.73E-2},{"$f":"'WACC Calc'!U501","v":3.73E-2},{"$f":"'WACC Calc'!V501","v":3.73E-2},{"$f":"'WACC Calc'!W501","v":3.73E-2},{"$f":"'WACC Calc'!X501","v":3.73E-2},{"$f":"'WACC Calc'!Y501","v":3.73E-2},{"$f":"'WACC Calc'!Z501","v":3.73E-2},{"$f":"'WACC Calc'!AA501","v":3.73E-2},{"$f":"'WACC Calc'!AB501","v":3.73E-2},{"$f":"'WACC Calc'!AC501","v":3.73E-2},{"$f":"'WACC Calc'!AD501","v":3.73E-2},{"$f":"'WACC Calc'!AE501","v":3.73E-2},{"$f":"'WACC Calc'!AF501","v":3.73E-2},{"$f":"'WACC Calc'!AG501","v":3.73E-2},{"$f":"'WACC Calc'!AH501","v":3.73E-2},{"$f":"'WACC Calc'!AI501","v":3.73E-2},{"$f":"'WACC Calc'!AJ501","v":3.73E-2},{"$f":"'WACC Calc'!AK501","v":3.73E-2},{"$f":"'WACC Calc'!AL501","v":3.73E-2},{"$f":"'WACC Calc'!AM501","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM502","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM503","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM504","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F505","v":3.73E-2},{"$f":"'WACC Calc'!G505","v":3.73E-2},{"$f":"'WACC Calc'!H505","v":3.73E-2},{"$f":"'WACC Calc'!I505","v":3.73E-2},{"$f":"'WACC Calc'!J505","v":3.73E-2},{"$f":"'WACC Calc'!K505","v":3.73E-2},{"$f":"'WACC Calc'!L505","v":3.73E-2},{"$f":"'WACC Calc'!M505","v":3.73E-2},{"$f":"'WACC Calc'!N505","v":3.73E-2},{"$f":"'WACC Calc'!O505","v":3.73E-2},{"$f":"'WACC Calc'!P505","v":3.73E-2},{"$f":"'WACC Calc'!Q505","v":3.73E-2},{"$f":"'WACC Calc'!R505","v":3.73E-2},{"$f":"'WACC Calc'!S505","v":3.73E-2},{"$f":"'WACC Calc'!T505","v":3.73E-2},{"$f":"'WACC Calc'!U505","v":3.73E-2},{"$f":"'WACC Calc'!V505","v":3.73E-2},{"$f":"'WACC Calc'!W505","v":3.73E-2},{"$f":"'WACC Calc'!X505","v":3.73E-2},{"$f":"'WACC Calc'!Y505","v":3.73E-2},{"$f":"'WACC Calc'!Z505","v":3.73E-2},{"$f":"'WACC Calc'!AA505","v":3.73E-2},{"$f":"'WACC Calc'!AB505","v":3.73E-2},{"$f":"'WACC Calc'!AC505","v":3.73E-2},{"$f":"'WACC Calc'!AD505","v":3.73E-2},{"$f":"'WACC Calc'!AE505","v":3.73E-2},{"$f":"'WACC Calc'!AF505","v":3.73E-2},{"$f":"'WACC Calc'!AG505","v":3.73E-2},{"$f":"'WACC Calc'!AH505","v":3.73E-2},{"$f":"'WACC Calc'!AI505","v":3.73E-2},{"$f":"'WACC Calc'!AJ505","v":3.73E-2},{"$f":"'WACC Calc'!AK505","v":3.73E-2},{"$f":"'WACC Calc'!AL505","v":3.73E-2},{"$f":"'WACC Calc'!AM505","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F506","v":0},{"$f":"'WACC Calc'!G506","v":0},{"$f":"'WACC Calc'!H506","v":0},{"$f":"'WACC Calc'!I506","v":0},{"$f":"'WACC Calc'!J506","v":0},{"$f":"'WACC Calc'!K506","v":0},{"$f":"'WACC Calc'!L506","v":0},{"$f":"'WACC Calc'!M506","v":0},{"$f":"'WACC Calc'!N506","v":0},{"$f":"'WACC Calc'!O506","v":0},{"$f":"'WACC Calc'!P506","v":0},{"$f":"'WACC Calc'!Q506","v":0},{"$f":"'WACC Calc'!R506","v":0},{"$f":"'WACC Calc'!S506","v":0},{"$f":"'WACC Calc'!T506","v":0},{"$f":"'WACC Calc'!U506","v":0},{"$f":"'WACC Calc'!V506","v":0},{"$f":"'WACC Calc'!W506","v":0},{"$f":"'WACC Calc'!X506","v":0},{"$f":"'WACC Calc'!Y506","v":0},{"$f":"'WACC Calc'!Z506","v":0},{"$f":"'WACC Calc'!AA506","v":0},{"$f":"'WACC Calc'!AB506","v":0},{"$f":"'WACC Calc'!AC506","v":0},{"$f":"'WACC Calc'!AD506","v":0},{"$f":"'WACC Calc'!AE506","v":0},{"$f":"'WACC Calc'!AF506","v":0},{"$f":"'WACC Calc'!AG506","v":0},{"$f":"'WACC Calc'!AH506","v":0},{"$f":"'WACC Calc'!AI506","v":0},{"$f":"'WACC Calc'!AJ506","v":0},{"$f":"'WACC Calc'!AK506","v":0},{"$f":"'WACC Calc'!AL506","v":0},{"$f":"'WACC Calc'!AM506","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F507","v":0},{"$f":"'WACC Calc'!G507","v":0},{"$f":"'WACC Calc'!H507","v":0},{"$f":"'WACC Calc'!I507","v":0},{"$f":"'WACC Calc'!J507","v":0},{"$f":"'WACC Calc'!K507","v":0},{"$f":"'WACC Calc'!L507","v":0},{"$f":"'WACC Calc'!M507","v":0},{"$f":"'WACC Calc'!N507","v":0},{"$f":"'WACC Calc'!O507","v":0},{"$f":"'WACC Calc'!P507","v":0},{"$f":"'WACC Calc'!Q507","v":0},{"$f":"'WACC Calc'!R507","v":0},{"$f":"'WACC Calc'!S507","v":0},{"$f":"'WACC Calc'!T507","v":0},{"$f":"'WACC Calc'!U507","v":0},{"$f":"'WACC Calc'!V507","v":0},{"$f":"'WACC Calc'!W507","v":0},{"$f":"'WACC Calc'!X507","v":0},{"$f":"'WACC Calc'!Y507","v":0},{"$f":"'WACC Calc'!Z507","v":0},{"$f":"'WACC Calc'!AA507","v":0},{"$f":"'WACC Calc'!AB507","v":0},{"$f":"'WACC Calc'!AC507","v":0},{"$f":"'WACC Calc'!AD507","v":0},{"$f":"'WACC Calc'!AE507","v":0},{"$f":"'WACC Calc'!AF507","v":0},{"$f":"'WACC Calc'!AG507","v":0},{"$f":"'WACC Calc'!AH507","v":0},{"$f":"'WACC Calc'!AI507","v":0},{"$f":"'WACC Calc'!AJ507","v":0},{"$f":"'WACC Calc'!AK507","v":0},{"$f":"'WACC Calc'!AL507","v":0},{"$f":"'WACC Calc'!AM507","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F508","v":0},{"$f":"'WACC Calc'!G508","v":0},{"$f":"'WACC Calc'!H508","v":0},{"$f":"'WACC Calc'!I508","v":0},{"$f":"'WACC Calc'!J508","v":0},{"$f":"'WACC Calc'!K508","v":0},{"$f":"'WACC Calc'!L508","v":0},{"$f":"'WACC Calc'!M508","v":0},{"$f":"'WACC Calc'!N508","v":0},{"$f":"'WACC Calc'!O508","v":0},{"$f":"'WACC Calc'!P508","v":0},{"$f":"'WACC Calc'!Q508","v":0},{"$f":"'WACC Calc'!R508","v":0},{"$f":"'WACC Calc'!S508","v":0},{"$f":"'WACC Calc'!T508","v":0},{"$f":"'WACC Calc'!U508","v":0},{"$f":"'WACC Calc'!V508","v":0},{"$f":"'WACC Calc'!W508","v":0},{"$f":"'WACC Calc'!X508","v":0},{"$f":"'WACC Calc'!Y508","v":0},{"$f":"'WACC Calc'!Z508","v":0},{"$f":"'WACC Calc'!AA508","v":0},{"$f":"'WACC Calc'!AB508","v":0},{"$f":"'WACC Calc'!AC508","v":0},{"$f":"'WACC Calc'!AD508","v":0},{"$f":"'WACC Calc'!AE508","v":0},{"$f":"'WACC Calc'!AF508","v":0},{"$f":"'WACC Calc'!AG508","v":0},{"$f":"'WACC Calc'!AH508","v":0},{"$f":"'WACC Calc'!AI508","v":0},{"$f":"'WACC Calc'!AJ508","v":0},{"$f":"'WACC Calc'!AK508","v":0},{"$f":"'WACC Calc'!AL508","v":0},{"$f":"'WACC Calc'!AM508","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!G509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!H509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!I509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!J509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!K509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!L509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!M509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!N509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!O509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!P509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Q509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!R509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!S509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!T509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!U509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!V509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!W509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!X509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Y509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Z509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AA509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AB509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AC509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AD509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AE509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AF509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AG509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AH509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AI509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AJ509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AK509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AL509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AM509","v":-2.4390243902438935E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!G510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!H510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!I510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!J510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!K510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!L510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!M510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!N510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!O510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!P510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Q510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!R510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!S510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!T510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!U510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!V510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!W510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!X510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Y510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Z510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AA510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AB510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AC510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AD510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AE510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AF510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AG510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AH510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AI510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AJ510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AK510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AL510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AM510","v":-2.4390243902438935E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!G511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!H511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!I511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!J511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!K511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!L511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!M511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!N511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!O511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!P511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Q511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!R511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!S511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!T511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!U511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!V511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!W511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!X511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Y511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Z511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AA511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AB511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AC511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AD511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AE511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AF511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AG511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AH511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AI511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AJ511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AK511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AL511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AM511","v":-2.4390243902438935E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F512","v":1},{"$f":"'WACC Calc'!G512","v":1},{"$f":"'WACC Calc'!H512","v":1},{"$f":"'WACC Calc'!I512","v":1},{"$f":"'WACC Calc'!J512","v":1},{"$f":"'WACC Calc'!K512","v":1},{"$f":"'WACC Calc'!L512","v":1},{"$f":"'WACC Calc'!M512","v":1},{"$f":"'WACC Calc'!N512","v":1},{"$f":"'WACC Calc'!O512","v":1},{"$f":"'WACC Calc'!P512","v":1},{"$f":"'WACC Calc'!Q512","v":1},{"$f":"'WACC Calc'!R512","v":1},{"$f":"'WACC Calc'!S512","v":1},{"$f":"'WACC Calc'!T512","v":1},{"$f":"'WACC Calc'!U512","v":1},{"$f":"'WACC Calc'!V512","v":1},{"$f":"'WACC Calc'!W512","v":1},{"$f":"'WACC Calc'!X512","v":1},{"$f":"'WACC Calc'!Y512","v":1},{"$f":"'WACC Calc'!Z512","v":1},{"$f":"'WACC Calc'!AA512","v":1},{"$f":"'WACC Calc'!AB512","v":1},{"$f":"'WACC Calc'!AC512","v":1},{"$f":"'WACC Calc'!AD512","v":1},{"$f":"'WACC Calc'!AE512","v":1},{"$f":"'WACC Calc'!AF512","v":1},{"$f":"'WACC Calc'!AG512","v":1},{"$f":"'WACC Calc'!AH512","v":1},{"$f":"'WACC Calc'!AI512","v":1},{"$f":"'WACC Calc'!AJ512","v":1},{"$f":"'WACC Calc'!AK512","v":1},{"$f":"'WACC Calc'!AL512","v":1},{"$f":"'WACC Calc'!AM512","v":1}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F513","v":1},{"$f":"'WACC Calc'!G513","v":1},{"$f":"'WACC Calc'!H513","v":1},{"$f":"'WACC Calc'!I513","v":1},{"$f":"'WACC Calc'!J513","v":1},{"$f":"'WACC Calc'!K513","v":1},{"$f":"'WACC Calc'!L513","v":1},{"$f":"'WACC Calc'!M513","v":1},{"$f":"'WACC Calc'!N513","v":1},{"$f":"'WACC Calc'!O513","v":1},{"$f":"'WACC Calc'!P513","v":1},{"$f":"'WACC Calc'!Q513","v":1},{"$f":"'WACC Calc'!R513","v":1},{"$f":"'WACC Calc'!S513","v":1},{"$f":"'WACC Calc'!T513","v":1},{"$f":"'WACC Calc'!U513","v":1},{"$f":"'WACC Calc'!V513","v":1},{"$f":"'WACC Calc'!W513","v":1},{"$f":"'WACC Calc'!X513","v":1},{"$f":"'WACC Calc'!Y513","v":1},{"$f":"'WACC Calc'!Z513","v":1},{"$f":"'WACC Calc'!AA513","v":1},{"$f":"'WACC Calc'!AB513","v":1},{"$f":"'WACC Calc'!AC513","v":1},{"$f":"'WACC Calc'!AD513","v":1},{"$f":"'WACC Calc'!AE513","v":1},{"$f":"'WACC Calc'!AF513","v":1},{"$f":"'WACC Calc'!AG513","v":1},{"$f":"'WACC Calc'!AH513","v":1},{"$f":"'WACC Calc'!AI513","v":1},{"$f":"'WACC Calc'!AJ513","v":1},{"$f":"'WACC Calc'!AK513","v":1},{"$f":"'WACC Calc'!AL513","v":1},{"$f":"'WACC Calc'!AM513","v":1}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F514","v":1},{"$f":"'WACC Calc'!G514","v":1},{"$f":"'WACC Calc'!H514","v":1},{"$f":"'WACC Calc'!I514","v":1},{"$f":"'WACC Calc'!J514","v":1},{"$f":"'WACC Calc'!K514","v":1},{"$f":"'WACC Calc'!L514","v":1},{"$f":"'WACC Calc'!M514","v":1},{"$f":"'WACC Calc'!N514","v":1},{"$f":"'WACC Calc'!O514","v":1},{"$f":"'WACC Calc'!P514","v":1},{"$f":"'WACC Calc'!Q514","v":1},{"$f":"'WACC Calc'!R514","v":1},{"$f":"'WACC Calc'!S514","v":1},{"$f":"'WACC Calc'!T514","v":1},{"$f":"'WACC Calc'!U514","v":1},{"$f":"'WACC Calc'!V514","v":1},{"$f":"'WACC Calc'!W514","v":1},{"$f":"'WACC Calc'!X514","v":1},{"$f":"'WACC Calc'!Y514","v":1},{"$f":"'WACC Calc'!Z514","v":1},{"$f":"'WACC Calc'!AA514","v":1},{"$f":"'WACC Calc'!AB514","v":1},{"$f":"'WACC Calc'!AC514","v":1},{"$f":"'WACC Calc'!AD514","v":1},{"$f":"'WACC Calc'!AE514","v":1},{"$f":"'WACC Calc'!AF514","v":1},{"$f":"'WACC Calc'!AG514","v":1},{"$f":"'WACC Calc'!AH514","v":1},{"$f":"'WACC Calc'!AI514","v":1},{"$f":"'WACC Calc'!AJ514","v":1},{"$f":"'WACC Calc'!AK514","v":1},{"$f":"'WACC Calc'!AL514","v":1},{"$f":"'WACC Calc'!AM514","v":1}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F515","v":0.25740000000000002},{"$f":"'WACC Calc'!G515","v":0.25740000000000002},{"$f":"'WACC Calc'!H515","v":0.25740000000000002},{"$f":"'WACC Calc'!I515","v":0.25740000000000002},{"$f":"'WACC Calc'!J515","v":0.25740000000000002},{"$f":"'WACC Calc'!K515","v":0.25740000000000002},{"$f":"'WACC Calc'!L515","v":0.25740000000000002},{"$f":"'WACC Calc'!M515","v":0.25740000000000002},{"$f":"'WACC Calc'!N515","v":0.25740000000000002},{"$f":"'WACC Calc'!O515","v":0.25740000000000002},{"$f":"'WACC Calc'!P515","v":0.25740000000000002},{"$f":"'WACC Calc'!Q515","v":0.25740000000000002},{"$f":"'WACC Calc'!R515","v":0.25740000000000002},{"$f":"'WACC Calc'!S515","v":0.25740000000000002},{"$f":"'WACC Calc'!T515","v":0.25740000000000002},{"$f":"'WACC Calc'!U515","v":0.25740000000000002},{"$f":"'WACC Calc'!V515","v":0.25740000000000002},{"$f":"'WACC Calc'!W515","v":0.25740000000000002},{"$f":"'WACC Calc'!X515","v":0.25740000000000002},{"$f":"'WACC Calc'!Y515","v":0.25740000000000002},{"$f":"'WACC Calc'!Z515","v":0.25740000000000002},{"$f":"'WACC Calc'!AA515","v":0.25740000000000002},{"$f":"'WACC Calc'!AB515","v":0.25740000000000002},{"$f":"'WACC Calc'!AC515","v":0.25740000000000002},{"$f":"'WACC Calc'!AD515","v":0.25740000000000002},{"$f":"'WACC Calc'!AE515","v":0.25740000000000002},{"$f":"'WACC Calc'!AF515","v":0.25740000000000002},{"$f":"'WACC Calc'!AG515","v":0.25740000000000002},{"$f":"'WACC Calc'!AH515","v":0.25740000000000002},{"$f":"'WACC Calc'!AI515","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ515","v":0.25740000000000002},{"$f":"'WACC Calc'!AK515","v":0.25740000000000002},{"$f":"'WACC Calc'!AL515","v":0.25740000000000002},{"$f":"'WACC Calc'!AM515","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!G516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!H516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!I516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!J516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!K516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!L516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!M516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!N516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!O516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!P516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Q516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!R516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!S516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!T516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!U516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!V516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!W516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!X516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Y516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Z516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AA516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AB516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AC516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AD516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AE516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AF516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AG516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AH516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AI516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AJ516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AK516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AL516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AM516","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!G517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!H517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!I517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!J517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!K517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!L517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!M517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!N517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!O517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!P517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Q517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!R517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!S517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!T517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!U517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!V517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!W517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!X517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Y517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Z517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AA517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AB517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AC517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AD517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AE517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AF517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AG517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AH517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AI517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AJ517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AK517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AL517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AM517","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!G518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!H518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!I518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!J518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!K518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!L518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!M518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!N518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!O518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!P518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Q518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!R518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!S518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!T518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!U518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!V518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!W518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!X518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Y518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Z518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AA518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AB518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AC518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AD518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AE518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AF518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AG518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AH518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AI518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AJ518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AK518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AL518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AM518","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!G519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!H519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!I519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!J519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!K519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!L519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!M519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!N519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!O519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!P519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Q519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!R519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!S519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!T519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!U519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!V519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!W519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!X519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Y519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Z519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AA519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AB519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AC519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AD519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AE519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AF519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AG519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AH519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AI519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AJ519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AK519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AL519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AM519","v":2.633151219512353E-3}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!G520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!H520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!I520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!J520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!K520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!L520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!M520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!N520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!O520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!P520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Q520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!R520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!S520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!T520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!U520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!V520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!W520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!X520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Y520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Z520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AA520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AB520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AC520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AD520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AE520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AF520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AG520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AH520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AI520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AJ520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AK520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AL520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AM520","v":2.633151219512353E-3}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!G521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!H521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!I521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!J521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!K521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!L521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!M521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!N521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!O521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!P521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Q521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!R521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!S521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!T521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!U521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!V521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!W521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!X521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Y521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Z521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AA521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AB521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AC521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AD521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AE521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AF521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AG521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AH521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AI521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AJ521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AK521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AL521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AM521","v":2.633151219512353E-3}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L410 / (1 - (1 / (1 + L410)^$S$33))","v":4.9513518027789791E-2},{"$f":" M410 / (1 - (1 / (1 + M410)^$S$33))","v":4.9513518027789791E-2},4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",4.9513518027789791E-2,{"$f":" M411 / (1 - (1 / (1 + M411)^$S$33))","v":4.9513518027789791E-2},4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",4.9513518027789791E-2,{"$f":" M412 / (1 - (1 / (1 + M412)^$S$33))","v":4.9513518027789791E-2},4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",3.4711084699200305E-2,{"$f":" M413 / (1 - (1 / (1 + M413)^$S$33))","v":3.4711084699200305E-2},3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,{"$f":" AB413 / (1 - (1 / (1 + AB413)^$S$33))","v":3.4711084699200305E-2},3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","NPD 1 - Low",{"$f":"L410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",{"$f":"L412","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",{"$f":"L410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",{"$f":"L412","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",{"$f":"L410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",{"$f":"L412","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",{"$f":"L410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",{"$f":"L412","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"L410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",{"$f":"L412","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",{"$f":"L410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",{"$f":"L412","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":"L410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",{"$f":"L412","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",{"$f":"L410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",{"$f":"L412","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","NPD 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","NPD 1 - Low",{"$f":" ((L419 * L526 * $S$44 * (L295 * 1 + L457) +L327) * 1000 / (L167 * 8760)) +L359 + 0","v":63.114497382464705},61.761765823657456,60.432536584654677,59.126009090165041,57.841410035430606,56.577992457292403,55.335034836898735,54.111840232978786,52.907735444639947,51.722070202683405,50.554216388466365,49.403567279372965,48.269536819986911,47.151558918090885,46.04908676464661,44.96159217693905,43.888564964095458,42.829512314217126,41.783958202387794,41.570806693998513,41.357954832480935,41.145401043438191,40.933143760745637,40.721181426507293,40.509512491012629,40.298135412693597,40.087048658081763,39.876250701765848,39.66574002634934,39.455515122408379,39.245574488449883,39.035916630869892,38.826540063912091,38.617443309626566]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",{"$f":" ((L420 * L527 * $S$44 * (L296 * 1 + L458) +L328) * 1000 / (L168 * 8760)) +L360 + 0","v":65.893811917398622},65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",{"$f":" ((L421 * L528 * $S$44 * (L297 * 1 + L459) +L329) * 1000 / (L169 * 8760)) +L361 + 0","v":65.893811917398622},65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622,65.893811917398622]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",{"$f":" ((L419 * L526 * $S$44 * (L298 * 1 + L460) +L330) * 1000 / (L170 * 8760)) +L362 + 0","v":43.232709382437868},42.463646961088344,41.700855126521837,40.944120279532775,40.19323609688854,39.448003283483381,38.708229332934373,37.973728296332766,37.244320558872225,36.519832624086142,35.800096905434444,35.084951524989869,34.374240118981596,33.667811649962864,32.965520225376835,32.267224922302738,31.57278961817179,30.882082827249661,30.194977542688804,30.041966615933084,29.889035637102879,29.73618418613788,29.583411845184813,29.430718198585939,29.27810283286739,29.125565336727824,28.973105301026891,28.820722318773985,28.668415985116866,28.516185897330462,28.364031654805721,28.211952859038412,28.059949113618156,27.90802002421734]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",{"$f":" ((L420 * L527 * $S$44 * (L299 * 1 + L461) +L331) * 1000 / (L171 * 8760)) +L363 + 0","v":44.790538310742271},44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",{"$f":" ((L421 * L528 * $S$44 * (L300 * 1 + L462) +L332) * 1000 / (L172 * 8760)) +L364 + 0","v":44.790538310742271},44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271,44.790538310742271]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",{"$f":" ((L419 * L526 * $S$44 * (L301 * 1 + L463) +L333) * 1000 / (L173 * 8760)) +L365 + 0","v":52.061350880187788},50.921494908554401,49.807442295545876,48.718314084041381,47.653261257426337,46.611463719708851,45.592129310377175,44.594492852814639,43.6178152351292,42.661382522293145,41.724505098526748,40.806516838895348,39.906774309124991,39.024655992675129,38.159561544140296,37.310911068083364,36.47814442243471,35.660720545619881,34.858116806607931,34.638483588650651,34.419179355055562,34.200202377281556,33.981550935869571,33.763223320394914,33.54521782941972,33.327532770445799,33.110166459867656,32.893117222925724,32.676383393659918,32.459963314863437,32.243855338036653,32.028057823341527,31.812569139555961,31.597387664028606]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":" ((L420 * L527 * $S$44 * (L302 * 1 + L464) +L334) * 1000 / (L174 * 8760)) +L366 + 0","v":54.422144802676229},54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",{"$f":" ((L421 * L528 * $S$44 * (L303 * 1 + L465) +L335) * 1000 / (L175 * 8760)) +L367 + 0","v":54.422144802676229},54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229,54.422144802676229]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",{"$f":" ((L419 *L526 * $S$44 * (L304 * 1 + L466) +L336) * 1000 / (L176 * 8760)) +L368 + 0","v":35.674693367091791},35.056143604979866,34.446397843867295,33.84515618715988,33.252128953842387,32.667036330498377,32.089608035183609,31.519582992749083,30.956709021223798,30.400742528880468,29.851448221620274,29.308598820325198,28.771974787838342,28.241364065244291,27.716561817132778,27.197370185539587,26.683598052269115,26.175060809313102,25.671580137089755,25.502338514248883,25.333209139534151,25.164191423174341,24.995284778497037,24.826488621912279,24.657802372896391,24.489225453975877,24.320757290711398,24.152397311681785,23.984144948468263,23.815999635638569,23.647960810731373,23.480027914240594,23.312200389599887,23.14447768316721]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",{"$f":" ((L420 *L527 * $S$44 * (L305 * 1 + L467) +L337) * 1000 / (L177 * 8760)) +L369 + 0","v":36.939457732799035},36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",{"$f":" ((L421 *L528 * $S$44 * (L306 * 1 + L468) +L338) * 1000 / (L178 * 8760)) +L370 + 0","v":36.939457732799035},36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035,36.939457732799035]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":" ((L419*L526 * $S$44 * (L310 * 1 + L472) +L342) * 1000 / (L182 * 8760)) +L374 + 0","v":68.807708855470906},67.347291734256103,65.911602549030192,64.499798975515276,63.111067382090617,61.744621852415349,60.399703241344376,59.075578263003081,57.771538609925713,56.486900102199009,55.221001865589315,53.973205537665429,52.742894500964027,51.52947314227626,50.332366137165728,49.151017758858316,47.984891210674064,46.833467981198481,45.696247221419341,45.463231050734912,45.230530153126693,44.998142872095023,44.766067559843819,44.534302577234818,44.302846293742043,44.071697087406619,43.840853344791697,43.610313460937739,43.38007583931789,43.150138891793773,42.920501038571352,42.691160708157113,42.462116337314399,42.233366371020139]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":" ((L420*L527 * $S$44 * (L311 * 1 + L473) +L343) * 1000 / (L183 * 8760)) +L375 + 0","v":71.555888221812893},71.430950234657274,71.306651248864497,71.182352263071735,71.058689585532619,70.935026907993517,70.81199662145832,70.688966334923151,70.566565501454576,70.444164667986044,70.322390104818695,70.200615541651359,70.079464066019824,69.958312590388303,69.837781019527171,69.717249448666038,69.597334354981783,69.477419261297541,69.358117706852866,69.238816152408219,69.120124954437728,69.001433756467236,68.883349977033618,68.765266197599985,68.647786409109727,68.53030662061947,68.413427885135249,68.296549149651042,68.180268529235605,68.063987908820138,67.948301975879943,67.832616042939719,67.717522104365543,67.60242816579138]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",{"$f":" ((L421*L528 * $S$44 * (L312 * 1 + L474) +L344) * 1000 / (L184 * 8760)) +L376 + 0","v":71.806245773013316},71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316,71.806245773013316]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",{"$f":" ((L419 * L526 * $S$44 * (L313 * 1 + L475) +L345) * 1000 / (L185 * 8760)) +L377 + 0","v":48.939615093006218},48.054641875325849,47.17766477563103,46.308411416788807,45.446618699831319,44.592032487907396,43.744407300999953,42.903506021042503,42.069099607080346,41.24096682013456,40.418893957437987,39.602674595724274,38.792109343261316,37.987005600331344,37.187177327870096,36.3924448239867,35.602634508096507,34.8175787124067,34.037115480505065,33.8645462979675,33.692079063312512,33.519713240888201,33.347448297857021,33.175283704181133,33.00321893260751,32.831253458653457,32.659386760592021,32.487618319437438,32.315947618930835,32.144374145525823,31.972897388374296,31.801516839312228,31.630231992845552,31.459042346136187]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",{"$f":" ((L420 * L527 * $S$44 * (L314 * 1 + L476) +L346) * 1000 / (L186 * 8760)) +L378 + 0","v":50.513048296532986},50.402441734617845,50.292400875299769,50.182360015981686,50.07288247507347,49.96340493416524,49.854487243758228,49.745569553351231,49.637209112513965,49.528848671676705,49.421042662733413,49.313236653790113,49.20598225906501,49.098727864339921,48.992022266157257,48.885316667974585,48.779156831914264,48.67299699585395,48.567380320984547,48.461763646115109,48.356687314760798,48.251610983406493,48.147072394635828,48.042533805865148,47.938529925258052,47.83452604465095,47.731054271275937,47.627582497900931,47.524640230826535,47.421697963752138,47.319282168558296,47.216866373364454,47.114974665863954,47.013082958363469]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",{"$f":" ((L421 * L528 * $S$44 * (L315 * 1 + L477) +L347) * 1000 / (L187 * 8760)) +L379 + 0","v":50.734687756381788},50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788,50.734687756381788]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":" ((L419 * L526 * $S$44 * (L316 * 1 + L478) +L348) * 1000 / (L188 * 8760)) +L380 + 0","v":64.830424249770019},63.435305913772496,62.064678803547295,60.717708658035455,59.393589634172372,58.091543338866515,56.810817893952525,55.55068703299564,54.310449228862034,53.089426851007389,51.88696535147136,50.702432478600038,49.535217517551878,48.384730556674874,47.250401778873403,46.131680777113985,45.028035893247392,43.938953579352564,42.863937780835997,42.645240610216668,42.426855694695874,42.208781393630957,41.991016074999514,41.773558115354056,41.556405899776962,41.339557821835655,41.123012283538095,40.906767695288302,40.690822475842339,40.475175052264426,40.259823859883205,40.044767342248427,39.830003951087654,39.615532146263391]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",{"$f":" ((L420 * L527 * $S$44 * (L317 * 1 + L479) +L349) * 1000 / (L189 * 8760)) +L381 + 0","v":67.467151417744674},67.352138895283645,67.237714609917447,67.123290324551235,67.009451797119667,66.895613269688141,66.782356894140079,66.669100518592018,66.556423590389102,66.443746662186172,66.33164625141184,66.21954584063748,66.108019017375142,65.99649219411279,65.885536028445898,65.774579862778978,65.664191199412741,65.553802536046518,65.443978670442604,65.33415480483869,65.224892807080522,65.115630809322354,65.006927974871573,64.898225140420777,64.790078313982605,64.681931487544432,64.574337964580508,64.466744441616598,64.359701517588562,64.252658593560525,64.146163113173614,64.039667632786689,63.933717116880736,63.827766600974783]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",{"$f":" ((L421 * L528 * $S$44 * (L318 * 1 + L480) +L350) * 1000 / (L190 * 8760)) +L382 + 0","v":67.697619781580741},67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741,67.697619781580741]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",{"$f":" ((L419 * L526 * $S$44 * (L319 * 1 + L481) +L351) * 1000 / (L191 * 8760)) +L383 + 0","v":41.801330192278641},41.064305088590338,40.332932805093762,39.607020785981284,38.8863830346029,38.170839890037392,37.460217811274028,36.754349168745946,36.053072042964779,35.356230030014324,34.66367205366992,33.97525218391776,33.29082946165601,32.610267729367322,31.933435467559214,31.260205636775957,30.590455524992048,29.924066600204068,29.260924368043757,29.112687117761599,28.964521939083465,28.816428453332612,28.668406283821902,28.520455055843417,28.372574396657971,28.224763935484855,28.077023303491504,27.929352133783233,27.781750061393115,27.634216723271813,27.486751758277517,27.339354807165911,27.192025512580212,27.044763519041261]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",{"$f":" ((L420 * L527 * $S$44 * (L320 * 1 + L482) +L352) * 1000 / (L192 * 8760)) +L384 + 0","v":43.098485203085026},43.001343384897382,42.904698403225396,42.808053421553417,42.711903182450094,42.615752943346763,42.520094401070999,42.424435858795242,42.329266729041237,42.23409759928721,42.139415407390324,42.044733215493409,41.950535486788979,41.856337758084557,41.762622017907958,41.668906277731374,41.575669861059147,41.482433444386942,41.389674066913294,41.296914689439639,41.204629876499901,41.112345063560177,41.020532530848548,40.928719998136934,40.837377080629949,40.746034163122964,40.655158576514815,40.564282989906673,40.473872449891523,40.383461909876388,40.293513751430808,40.203565592985228,40.114077722162193,40.024589851339165]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",{"$f":" ((L421 * L528 * $S$44 * (L321 * 1 + L483) +L353) * 1000 / (L193 * 8760)) +L385 + 0","v":43.293143275255829},43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829,43.293143275255829]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$530:$I$550,L530:L550)","v":0.76759795356123972},0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$530:$I$550,L530:L550)","v":0.76759795356123972},0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$530:$I$550,L530:L550)","v":0.76759795356123972},0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$409*L523*(1-0/2)-0)/(1-L$409)","v":1.0805551935811162},1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$409*L524*(1-0/2)-0)/(1-L$409)","v":1.0805551935811162},1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",{"$f":"(1-L$409*L525*(1-0/2)-0)/(1-L$409)","v":1.0805551935811162},1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162]
[null,null,null,null,null,null,null,null,"MACRS","Depreciation Factor","Year (Low)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,3.7499999999999999E-2,null,1,{"$f":"1/((1+L$413)*(1+L$392))^$K530","v":0.97304757468962355},0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355]
[null,null,null,null,null,null,null,null,7.2190000000000004E-2,null,{"$f":"K530+1","v":2},{"$f":"1/((1+L$413)*(1+L$392))^$K531","v":0.94682158260935856},0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856]
[null,null,null,null,null,null,null,null,6.6769999999999996E-2,null,{"$f":"K531+1","v":3},0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742]
[null,null,null,null,null,null,null,null,6.1769999999999999E-2,null,4,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038]
[null,null,null,null,null,null,null,null,5.713E-2,null,5,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946]
[null,null,null,null,null,null,null,null,5.2850000000000001E-2,null,6,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534]
[null,null,null,null,null,null,null,null,4.888E-2,null,7,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396]
[null,null,null,null,null,null,null,null,4.5220000000000003E-2,null,8,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,{"$f":"1/((1+AR$413)*(1+AR$392))^$K537","v":0.80366044980041118},0.80366044980041118]
[null,null,null,null,null,null,null,null,4.462E-2,null,9,{"$f":"1/((1+L$413)*(1+L$392))^$K538","v":0.78199985155226204},0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204]
[null,null,null,null,null,null,null,null,4.462E-2,null,10,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433]
[null,null,null,null,null,null,null,null,4.462E-2,null,11,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622]
[null,null,null,null,null,null,null,null,4.462E-2,null,12,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522]
[null,null,null,null,null,null,null,null,4.462E-2,null,13,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601]
[null,null,null,null,null,null,null,null,4.462E-2,null,14,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739]
[null,null,null,null,null,null,null,null,4.462E-2,null,15,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164]
[null,null,null,null,null,null,null,null,4.462E-2,null,16,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,{"$f":"1/((1+AA$413)*(1+AA$392))^$K545","v":0.64587011857339927},0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927]
[null,null,null,null,null,null,null,null,4.462E-2,null,17,0.62846235244234583,0.62846235244234583,{"$f":"1/((1+N$413)*(1+N$392))^$K546","v":0.62846235244234583},0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583]
[null,null,null,null,null,null,null,null,4.462E-2,null,18,{"$f":"1/((1+L$413)*(1+L$392))^$K547","v":0.61152376782775997},0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997]
[null,null,null,null,null,null,null,null,4.462E-2,null,19,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226]
[null,null,null,null,null,null,null,null,4.462E-2,null,20,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176]
[null,null,null,null,null,null,null,null,2.23E-2,null,{"$f":"K549+1","v":21},0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,"NPD:  Hadjerioua et al. (2012); NSD:  Kao et al. (2014)"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"NPD:  Hadjerioua et al. (2012); NSD:  Kao et al. (2014)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"O’Connor, P.W., S.T. DeNeale, D.R. Chalise, A. Maloof (2015). Hydropower Baseline Cost Modeling, Version 2.  ORNL/TM-2015/471. Oak Ridge, TN: Oak Ridge National Laboratory; Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"O’Connor, P.W., S.T. DeNeale, D.R. Chalise, A. Maloof (2015). Hydropower Baseline Cost Modeling, Version 2.  ORNL/TM-2015/471. Oak Ridge, TN: Oak Ridge National Laboratory; Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"Component-Level industry input compared with published literature; See Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,"N/A"]

{"sheet":"Coal","index":10,"n_rows":838,"n_cols":45,"rows_kept":838,"cut":false,"hidden":false,"merged":[[484,9,507,9],[427,7,507,7],[32,20,32,22],[35,20,35,22],[35,14,35,17],[36,14,36,17],[112,7,137,7],[112,9,119,9],[121,9,128,9],[130,9,137,9],[140,7,156,7],[140,9,147,9],[149,9,156,9],[83,9,90,9],[92,9,99,9],[102,7,109,7],[30,14,30,17],[31,14,31,17],[32,14,32,17],[33,14,33,17],[34,14,34,17],[25,14,25,17],[26,14,26,17],[27,14,27,17],[28,14,28,17],[29,14,29,17],[20,14,20,17],[21,14,21,17],[22,14,22,17],[23,14,23,17],[24,14,24,17],[13,14,13,19],[9,6,9,19],[11,14,11,15],[11,16,11,19],[19,14,19,18],[610,0,627,4],[663,0,680,4],[510,7,533,7],[537,7,560,7],[537,9,560,9],[510,9,533,9],[569,9,589,9],[102,9,109,9],[11,7,99,7],[11,9,18,9],[20,9,27,9],[29,9,36,9],[38,9,45,9],[47,9,54,9],[56,9,63,9],[65,9,72,9],[74,9,81,9],[716,0,733,4],[761,0,778,4],[820,7,820,11],[821,7,821,11],[822,7,822,11],[834,7,834,11],[835,7,835,11],[836,7,836,11],[837,7,837,11],[828,7,828,11],[829,7,829,11],[830,7,830,11],[831,7,831,11],[832,7,832,11],[166,7,416,7],[400,9,423,9],[374,9,397,9],[348,9,371,9],[322,9,345,9],[166,9,189,9],[192,9,215,9],[834,12,834,28],[835,12,835,28],[821,12,821,28],[822,12,822,28],[823,12,823,28],[824,12,824,28],[825,12,825,28],[37,14,37,17],[831,12,831,28],[832,12,832,28],[833,12,833,28],[427,9,456,9],[296,9,319,9],[270,9,293,9],[244,9,267,9],[218,9,241,9],[833,7,833,11],[823,7,823,11],[824,7,824,11],[825,7,825,11],[826,7,826,11],[827,7,827,11],[459,9,482,9]]}
["Coal Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2019/index.html?t=cc"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Coal-new-AvgCF",0.53700000000000003,"*",null,"Basis Year:",null,2017]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",0.85,"**"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L12","v":0.53700000000000003},"*",null,"Coal Technologies"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",0.85,"**",null,"Coal-new",null,"Advanced super critical with SO2 and NOx controls"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0.53700000000000003,"*",null,"Coal-IGCC",null,"Integrated gasification combined cycle (IGCC)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",0.85,"**",null,"Coal-CCS-30%"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0.53700000000000003,"*",null,"Coal-CCS-90%"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",0.85,"**"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Coal-new-AvgCF",{"$f":"L12*8760","v":4704.12},null,null,"Inflation Rate",null,null,null,{"$f":"L428","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",7446,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",4704.12,null,null,"Interest Rate - Nominal",null,null,null,{"$f":"L430","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",7446,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"L433","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",4704.12,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L435","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",7446,null,null,"Rate of Return on Equity - Nominal",null,null,null,{"$f":"L437","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",4704.12,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"L440","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",7446,null,null,"Debt Fraction",null,null,null,{"$f":"L443","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L445","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Coal-new-AvgCF",{"$f":"L220","v":8.8000000000000007},null,null,"WACC - Nominal",null,null,null,{"$f":"L447","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",{"$f":"L30","v":8.8000000000000007},null,null,"WACC - Real",null,null,null,{"$f":"L450","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L226","v":8.6999999999999993},null,null,"Depreciation Period",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",{"$f":"L32","v":8.6999999999999993},null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P43:P48,Q43:Q48)","v":1.0874861106838143}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L232","v":9.75},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O51:AI51,O53:AI53)","v":0.62107831652740364}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",{"$f":"L34","v":9.75},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S29 * S34) / (1 - S29)","v":1.1313418278021092}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L235","v":11.65},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":"L453","v":6.7096778007694757E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",{"$f":"L36","v":11.65},null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":"L456","v":4.9101401138875428E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon Risk Adder",null,null,null,0.03]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Coal-new-AvgCF",{"$f":" $S$33 * (L57 + L113)","v":4035.6953325999293}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",4035.6953325999293,null,null,"Construction Duration yrs",null,6]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",4409.4166951168563,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",4409.4166951168563,null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",5632.6360825055963,null,null,0,0.1,{"$f":"1+(1-$S$29)*((1+$S$25)^(O43+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",5632.6360825055963,null,null,1,0.2,1.041933533975707]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",6228.8973334853417,null,null,2,0.2,1.0711966347930009]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",6228.8973334853417,null,null,3,0.2,1.10155124927078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.2,1.1330380908685802]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Coal-new-AvgCF",{"$f":"(L57+L113)*($S$33-1)","v":324.6637222170869},null,null,5,0.1,1.1656993916579783]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",324.6637222170869]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",354.72886802892884,null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",354.72886802892884,null,"Depreciation",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",453.13445285831824,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",453.13445285831824,null,"Depreciation",{"$f":"1/((1+$S$31)*(1+$S$21))^O50","v":0.94990271229407064},0.90231516282363189,0.85711162051023382,0.81417265306143727,0.77338481141871873,0.73464033001367912,0.69783684204060492,0.66287710899309948,0.62966876375019754,0.59812406653316696,0.56815967308821447,0.5396964144826073,0.51265908793241377,0.4869762581092042,0.46258006840075044,0.43940606162704959,0.41739300973798993,0.39648275204270206,0.37662004154318013,0.35775239896617239,0.33982997410767762]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",501.1024933575963,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",501.1024933575963]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Coal-new-AvgCF",{"$f":"L298","v":3711.0316103828422},"***"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",{"$f":"L57","v":3711.0316103828422},"***"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L304","v":4054.6878270879274}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",{"$f":"L59","v":4054.6878270879274},null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L310","v":5179.5016296472777}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",{"$f":"L61","v":5179.5016296472777}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L313","v":5727.7948401277454},null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",{"$f":"L63","v":5727.7948401277454},"***",null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Coal-new-AvgCF",{"$f":"L323","v":33},null,null,"Coal-new",null,"Y",{"$f":"L30","v":8.8000000000000007},0.4,0.06,0.1,0.1,0.08,4.3611999999999999E-6,210.55,0.2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",{"$f":"L66","v":33},null,null,"Coal-IGCC",null,"Y",{"$f":"L32","v":8.6999999999999993},0.5,0.08,0.12,5.5500000000000001E-2,8.5000000000000006E-2,4.3612000000000002E-7,210.55,0.5,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L329","v":54},null,null,"Coal-CCS-30%",null,"Y",{"$f":"L34","v":9.75},0.5,0.08,0.12,5.5500000000000001E-2,8.5000000000000006E-2,4.3612000000000002E-7,21.055000000000003,0.5,0,0,"Y",null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",{"$f":"L68","v":54},null,null,"Coal-CCS-90%",null,"Y",{"$f":"L36","v":11.65},0.5,0.08,0.12,5.5500000000000001E-2,8.5000000000000006E-2,4.3612000000000002E-7,21.055000000000003,0.5,0,0,"Y"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L335","v":69},null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",{"$f":"L70","v":69}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L338","v":80}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",{"$f":"L72","v":80}]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Coal-new-AvgCF",{"$f":"L349","v":5}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",{"$f":"L75","v":5}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L355","v":8}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",{"$f":"L77","v":8}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L361","v":7}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",{"$f":"L79","v":7}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L364","v":10}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",{"$f":"L81","v":10}]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Coal-new-AvgCF",{"$f":"L376","v":2.0440712890624999}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",{"$f":"L84","v":2.0440712890624999}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L382","v":2.0440712890624999}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",{"$f":"L86","v":2.0440712890624999}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L388","v":2.0440712890624999}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",{"$f":"L88","v":2.0440712890624999}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L391","v":2.0440712890624999}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",{"$f":"L90","v":2.0440712890624999}]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Coal-new-AvgCF",{"$f":"L84*L30","v":17.987827343750002}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",17.987827343750002]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",17.783420214843748]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",17.783420214843748]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",19.929695068359376]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",19.929695068359376]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",23.813430517578123]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",23.813430517578123]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) %","Coal-new-AvgCF",{"$f":"IF($AL$8=1,L447+Coal!$S$38,L$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",{"$f":"IF($AL$8=1,L448+Coal!$S$38,L$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"IF($AL$8=1,L447+Coal!$S$38,L$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",{"$f":"IF($AL$8=1,L448+Coal!$S$38,L$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"$S$30","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",5.2739388000000005E-2]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Coal-new-AvgCF",{"$f":"L122+L131","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Coal-new-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Coal-new-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF",{"$f":" (($S$37 * $S$35 * $S$33 * (L57 * 1 + L113) +L66) * 1000 / (L12 * 8760)) + L75 + L93","v":77.660065320735924}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",57.527817689210522]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",89.333067129162089]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",65.931844206595457]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",108.1129079954104]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",78.218383705802196]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",124.37620690943024]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",91.02779630866587]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF",{"$f":"(((L57*$S$37*(1-$S$29*$S$34))/(8760*L12*(1-$S$29))+L66/(8760*L12))*1000)+L75","v":55.838317497085981},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",37.1178547011002]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",67.360690221958151]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",45.501988999048848]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",82.832194811759024]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",54.908104251664234]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",94.645308623377488]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",63.475918506769062]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2016 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"**The Constant CF represents investment into a new plant that is assumed to run more than the fleet-wide average. Constant CF values are from EIA's LCOE tables at https://www.eia.gov/forecasts/aeo/electricity_generation.cfm."]
[null,null,null,null,null,null,null,null,null,null,null,null,"***Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[" ",null,null,null,null,null,null,"***Note: For future projections, low, mid, and Constant refer to the resulting low, mid, and Constant LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Coal-new-AvgCF-Low",{"$f":"$L$12","v":0.53700000000000003},0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Constant",0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"$L$13","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Constant",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"$L$14","v":0.53700000000000003},0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Constant",0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"$L$15","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Constant",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",{"$f":"$L$16","v":0.53700000000000003},0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Constant",0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",{"$f":"$L$18","v":0.53700000000000003},0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"$L$18","v":0.53700000000000003},0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Constant",0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003,0.53700000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":"$L$17","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,{"$f":"$L$17","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,{"$f":"$L$17","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Constant",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":"$L$19","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Constant",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Coal-new-AvgCF-Low",{"$f":"L167*8760","v":4704.12},4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"L168*8760","v":4704.12},4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Constant",{"$f":"L169*8760","v":4704.12},4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"L170*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"L171*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Constant",{"$f":"L172*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"L173*8760","v":4704.12},4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"L174*8760","v":4704.12},4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Constant",{"$f":"L175*8760","v":4704.12},4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"L176*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"L177*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Constant",{"$f":"L178*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",{"$f":"L179*8760","v":4704.12},4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":"L180*8760","v":4704.12},4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Constant",{"$f":"L181*8760","v":4704.12},4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",{"$f":"L182*8760","v":4704.12},4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"L183*8760","v":4704.12},4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Constant",{"$f":"L184*8760","v":4704.12},4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12,4704.12]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":"L185*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",{"$f":"L186*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Constant",{"$f":"L187*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":"L188*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":"L189*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Constant",{"$f":"L190*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Coal-new-AvgCF-Low",8.8000000000000007,8.7949999999999999,8.7899999999999991,8.7850000000000001,8.7799999999999994,8.7750000000000004,8.77,8.7650000000000006,8.76,8.7550000000000008,8.75,8.7449999999999992,8.74,8.7349999999999994,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",8.8000000000000007,8.7949999999999999,8.7899999999999991,8.7850000000000001,8.7799999999999994,8.7750000000000004,8.77,8.7650000000000006,8.76,8.7550000000000008,8.75,8.7449999999999992,8.74,8.7349999999999994,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Constant",8.8000000000000007,8.7949999999999999,8.7899999999999991,8.7850000000000001,8.7799999999999994,8.7750000000000004,8.77,8.7650000000000006,8.76,8.7550000000000008,8.75,8.7449999999999992,8.74,8.7349999999999994,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",8.8000000000000007,8.7949999999999999,8.7899999999999991,8.7850000000000001,8.7799999999999994,8.7750000000000004,8.77,8.7650000000000006,8.76,8.7550000000000008,8.75,8.7449999999999992,8.74,8.7349999999999994,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",8.8000000000000007,8.7949999999999999,8.7899999999999991,8.7850000000000001,8.7799999999999994,8.7750000000000004,8.77,8.7650000000000006,8.76,8.7550000000000008,8.75,8.7449999999999992,8.74,8.7349999999999994,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Constant",8.8000000000000007,8.7949999999999999,8.7899999999999991,8.7850000000000001,8.7799999999999994,8.7750000000000004,8.77,8.7650000000000006,8.76,8.7550000000000008,8.75,8.7449999999999992,8.74,8.7349999999999994,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",8.6999999999999993,8.5958333333333332,8.4916666666666654,8.3874999999999993,8.2833333333333332,8.1791666666666671,8.0749999999999993,7.9708333333333332,7.8666666666666671,7.7625000000000002,7.6583333333333332,7.5541666666666663,7.45,7.3458333333333332,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",8.6999999999999993,8.5958333333333332,8.4916666666666654,8.3874999999999993,8.2833333333333332,8.1791666666666671,8.0749999999999993,7.9708333333333332,7.8666666666666671,7.7625000000000002,7.6583333333333332,7.5541666666666663,7.45,7.3458333333333332,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Constant",8.6999999999999993,8.5958333333333332,8.4916666666666654,8.3874999999999993,8.2833333333333332,8.1791666666666671,8.0749999999999993,7.9708333333333332,7.8666666666666671,7.7625000000000002,7.6583333333333332,7.5541666666666663,7.45,7.3458333333333332,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",8.6999999999999993,8.5958333333333332,8.4916666666666654,8.3874999999999993,8.2833333333333332,8.1791666666666671,8.0749999999999993,7.9708333333333332,7.8666666666666671,7.7625000000000002,7.6583333333333332,7.5541666666666663,7.45,7.3458333333333332,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",8.6999999999999993,8.5958333333333332,8.4916666666666654,8.3874999999999993,8.2833333333333332,8.1791666666666671,8.0749999999999993,7.9708333333333332,7.8666666666666671,7.7625000000000002,7.6583333333333332,7.5541666666666663,7.45,7.3458333333333332,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Constant",8.6999999999999993,8.5958333333333332,8.4916666666666654,8.3874999999999993,8.2833333333333332,8.1791666666666671,8.0749999999999993,7.9708333333333332,7.8666666666666671,7.7625000000000002,7.6583333333333332,7.5541666666666663,7.45,7.3458333333333332,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",9.75,9.7093076923076911,9.6686153846153822,9.627923076923075,9.5872307692307661,9.5465384615384572,9.5058461538461483,9.4651538461538411,9.4244615384615322,9.3837692307692233,9.3430769230769144,9.3023846153846055,9.2616923076922983,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",9.75,9.7093076923076911,9.6686153846153822,9.627923076923075,9.5872307692307661,9.5465384615384572,9.5058461538461483,9.4651538461538411,9.4244615384615322,9.3837692307692233,9.3430769230769144,9.3023846153846055,9.2616923076922983,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Constant",9.75,9.7093076923076911,9.6686153846153822,9.627923076923075,9.5872307692307661,9.5465384615384572,9.5058461538461483,9.4651538461538411,9.4244615384615322,9.3837692307692233,9.3430769230769144,9.3023846153846055,9.2616923076922983,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",11.65,11.450583333333334,11.251166666666666,11.05175,10.852333333333334,10.652916666666666,10.4535,10.254083333333334,10.054666666666666,9.8552499999999998,9.6558333333333337,9.4564166666666676,9.2569999999999997,9.0575833333333335,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",11.65,11.450583333333334,11.251166666666666,11.05175,10.852333333333334,10.652916666666666,10.4535,10.254083333333334,10.054666666666666,9.8552499999999998,9.6558333333333337,9.4564166666666676,9.2569999999999997,9.0575833333333335,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Constant",11.65,11.450583333333334,11.251166666666666,11.05175,10.852333333333334,10.652916666666666,10.4535,10.254083333333334,10.054666666666666,9.8552499999999998,9.6558333333333337,9.4564166666666676,9.2569999999999997,9.0575833333333335,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",9.75,9.7093076923076911,9.6686153846153822,9.627923076923075,9.5872307692307661,9.5465384615384572,9.5058461538461483,9.4651538461538411,9.4244615384615322,9.3837692307692233,9.3430769230769144,9.3023846153846055,9.2616923076922983,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",9.75,9.7093076923076911,9.6686153846153822,9.627923076923075,9.5872307692307661,9.5465384615384572,9.5058461538461483,9.4651538461538411,9.4244615384615322,9.3837692307692233,9.3430769230769144,9.3023846153846055,9.2616923076922983,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Constant",9.75,9.7093076923076911,9.6686153846153822,9.627923076923075,9.5872307692307661,9.5465384615384572,9.5058461538461483,9.4651538461538411,9.4244615384615322,9.3837692307692233,9.3430769230769144,9.3023846153846055,9.2616923076922983,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",11.65,11.450583333333334,11.251166666666666,11.05175,10.852333333333334,10.652916666666666,10.4535,10.254083333333334,10.054666666666666,9.8552499999999998,9.6558333333333337,9.4564166666666676,9.2569999999999997,9.0575833333333335,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",11.65,11.450583333333334,11.251166666666666,11.05175,10.852333333333334,10.652916666666666,10.4535,10.254083333333334,10.054666666666666,9.8552499999999998,9.6558333333333337,9.4564166666666676,9.2569999999999997,9.0575833333333335,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Constant",11.65,11.450583333333334,11.251166666666666,11.05175,10.852333333333334,10.652916666666666,10.4535,10.254083333333334,10.054666666666666,9.8552499999999998,9.6558333333333337,9.4564166666666676,9.2569999999999997,9.0575833333333335,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW) ","Coal-new-AvgCF-Low",{"$f":"$S$33*(L297+L511)","v":4035.6953325999293},4017.3712000888991,3999.0470675778688,3980.722935066839,3962.3988025558092,3944.0746700447789,3925.7505375337491,3909.2659452345829,3908.8930290829016,3906.9943892922447,3903.0674904142775,3895.1043716192939,3879.0698244166479,3869.3390068624622,3859.7127621052791,3847.9734771084713,3837.8453501505865,3830.7401600808998,3818.8157043864258,3808.521745936971,3797.3124785462351,3788.1930064595313,3777.0536853031999,3766.3902761261456,3759.6081657799195,3744.3483157141841,3739.5207920092307,3725.0644967453031,3719.4111219930387,3706.4126911297303,3696.8680787801209,3687.2637366445806,3677.3303745598296,3639.130316448854]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"$S$33*(L298+L512)","v":4035.6953325999293},4017.3712000888991,3999.0470675778688,3980.722935066839,3962.3988025558092,3944.0746700447789,3925.7505375337491,3909.2659452345829,3908.8930290829016,3906.9943892922447,3903.0674904142775,3895.1043716192939,3879.0698244166479,3869.3390068624622,3859.7127621052791,3847.9734771084713,3837.8453501505865,3830.7401600808998,3818.8157043864258,3808.521745936971,3797.3124785462351,3788.1930064595313,3777.0536853031999,3766.3902761261456,3759.6081657799195,3744.3483157141841,3739.5207920092307,3725.0644967453031,3719.4111219930387,3706.4126911297303,3696.8680787801209,3687.2637366445806,3677.3303745598296,3639.130316448854]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Constant",{"$f":"$S$33*(L299+L513)","v":4035.6953325999293},4017.3712000888991,3999.0470675778688,3980.722935066839,3962.3988025558092,3944.0746700447789,3925.7505375337491,3909.2659452345829,3908.8930290829016,3906.9943892922447,3903.0674904142775,3895.1043716192939,3879.0698244166479,3869.3390068624622,3859.7127621052791,3847.9734771084713,3837.8453501505865,3830.7401600808998,3818.8157043864258,3808.521745936971,3797.3124785462351,3788.1930064595313,3777.0536853031999,3766.3902761261456,3759.6081657799195,3744.3483157141841,3739.5207920092307,3725.0644967453031,3719.4111219930387,3706.4126911297303,3696.8680787801209,3687.2637366445806,3677.3303745598296,3639.130316448854]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"$S$33*(L300+L514)","v":4035.6953325999293},4017.3712000888991,3999.0470675778688,3980.722935066839,3962.3988025558092,3944.0746700447789,3925.7505375337491,3909.2659452345829,3908.8930290829016,3906.9943892922447,3903.0674904142775,3895.1043716192939,3879.0698244166479,3869.3390068624622,3859.7127621052791,3847.9734771084713,3837.8453501505865,3830.7401600808998,3818.8157043864258,3808.521745936971,3797.3124785462351,3788.1930064595313,3777.0536853031999,3766.3902761261456,3759.6081657799195,3744.3483157141841,3739.5207920092307,3725.0644967453031,3719.4111219930387,3706.4126911297303,3696.8680787801209,3687.2637366445806,3677.3303745598296,3639.130316448854]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"$S$33*(L301+L515)","v":4035.6953325999293},4017.3712000888991,3999.0470675778688,3980.722935066839,3962.3988025558092,3944.0746700447789,3925.7505375337491,3909.2659452345829,3908.8930290829016,3906.9943892922447,3903.0674904142775,3895.1043716192939,3879.0698244166479,3869.3390068624622,3859.7127621052791,3847.9734771084713,3837.8453501505865,3830.7401600808998,3818.8157043864258,3808.521745936971,3797.3124785462351,3788.1930064595313,3777.0536853031999,3766.3902761261456,3759.6081657799195,3744.3483157141841,3739.5207920092307,3725.0644967453031,3719.4111219930387,3706.4126911297303,3696.8680787801209,3687.2637366445806,3677.3303745598296,3639.130316448854]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Constant",{"$f":"$S$33*(L302+L516)","v":4035.6953325999293},4017.3712000888991,3999.0470675778688,3980.722935066839,3962.3988025558092,3944.0746700447789,3925.7505375337491,3909.2659452345829,3908.8930290829016,3906.9943892922447,3903.0674904142775,3895.1043716192939,3879.0698244166479,3869.3390068624622,3859.7127621052791,3847.9734771084713,3837.8453501505865,3830.7401600808998,3818.8157043864258,3808.521745936971,3797.3124785462351,3788.1930064595313,3777.0536853031999,3766.3902761261456,3759.6081657799195,3744.3483157141841,3739.5207920092307,3725.0644967453031,3719.4111219930387,3706.4126911297303,3696.8680787801209,3687.2637366445806,3677.3303745598296,3639.130316448854]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"$S$33*(L303+L517)","v":4409.4166951168563},4370.8432313514259,4332.2697675859963,4293.6963038205658,4255.1228400551354,4216.549376289704,4142.2029236136032,4103.6294598481727,4080.9605653916306,4058.1217353291277,4034.5653031668999,4014.433836152964,3986.1208248823687,3968.1735873195139,3951.284079698657,3929.8468023526057,3912.1472625997471,3895.9909700331978,3876.8646901856332,3858.2390825433681,3841.1137473088647,3828.4106749356943,3813.6661503980131,3799.4044220735477,3789.0552978819687,3770.1638819061754,3761.7763641259862,3743.702632943654,3734.4755540853826,3717.8727479215663,3704.7364613891077,3691.5397142048787,3678.0128750435069,3636.2414096768694]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"$S$33*(L304+L518)","v":4409.4166951168563},4370.8432313514259,4332.2697675859963,4293.6963038205658,4255.1228400551354,4216.549376289704,4142.2029236136032,4103.6294598481727,4080.9605653916306,4058.1217353291277,4034.5653031668999,4014.433836152964,3986.1208248823687,3968.1735873195139,3951.284079698657,3929.8468023526057,3912.1472625997471,3895.9909700331978,3876.8646901856332,3858.2390825433681,3841.1137473088647,3828.4106749356943,3813.6661503980131,3799.4044220735477,3789.0552978819687,3770.1638819061754,3761.7763641259862,3743.702632943654,3734.4755540853826,3717.8727479215663,3704.7364613891077,3691.5397142048787,3678.0128750435069,3636.2414096768694]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Constant",{"$f":"$S$33*(L305+L519)","v":4409.4166951168563},4370.8432313514259,4332.2697675859963,4293.6963038205658,4255.1228400551354,4216.549376289704,4142.2029236136032,4103.6294598481727,4080.9605653916306,4058.1217353291277,4034.5653031668999,4014.433836152964,3986.1208248823687,3968.1735873195139,3951.284079698657,3929.8468023526057,3912.1472625997471,3895.9909700331978,3876.8646901856332,3858.2390825433681,3841.1137473088647,3828.4106749356943,3813.6661503980131,3799.4044220735477,3789.0552978819687,3770.1638819061754,3761.7763641259862,3743.702632943654,3734.4755540853826,3717.8727479215663,3704.7364613891077,3691.5397142048787,3678.0128750435069,3636.2414096768694]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"$S$33*(L306+L520)","v":4409.4166951168563},4370.8432313514259,4332.2697675859963,4293.6963038205658,4255.1228400551354,4216.549376289704,4142.2029236136032,4103.6294598481727,4080.9605653916306,4058.1217353291277,4034.5653031668999,4014.433836152964,3986.1208248823687,3968.1735873195139,3951.284079698657,3929.8468023526057,3912.1472625997471,3895.9909700331978,3876.8646901856332,3858.2390825433681,3841.1137473088647,3828.4106749356943,3813.6661503980131,3799.4044220735477,3789.0552978819687,3770.1638819061754,3761.7763641259862,3743.702632943654,3734.4755540853826,3717.8727479215663,3704.7364613891077,3691.5397142048787,3678.0128750435069,3636.2414096768694]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"$S$33*(L307+L521)","v":4409.4166951168563},4370.8432313514259,4332.2697675859963,4293.6963038205658,4255.1228400551354,4216.549376289704,4142.2029236136032,4103.6294598481727,4080.9605653916306,4058.1217353291277,4034.5653031668999,4014.433836152964,3986.1208248823687,3968.1735873195139,3951.284079698657,3929.8468023526057,3912.1472625997471,3895.9909700331978,3876.8646901856332,3858.2390825433681,3841.1137473088647,3828.4106749356943,3813.6661503980131,3799.4044220735477,3789.0552978819687,3770.1638819061754,3761.7763641259862,3743.702632943654,3734.4755540853826,3717.8727479215663,3704.7364613891077,3691.5397142048787,3678.0128750435069,3636.2414096768694]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Constant",{"$f":"$S$33*(L308+L522)","v":4409.4166951168563},4370.8432313514259,4332.2697675859963,4293.6963038205658,4255.1228400551354,4216.549376289704,4142.2029236136032,4103.6294598481727,4080.9605653916306,4058.1217353291277,4034.5653031668999,4014.433836152964,3986.1208248823687,3968.1735873195139,3951.284079698657,3929.8468023526057,3912.1472625997471,3895.9909700331978,3876.8646901856332,3858.2390825433681,3841.1137473088647,3828.4106749356943,3813.6661503980131,3799.4044220735477,3789.0552978819687,3770.1638819061754,3761.7763641259862,3743.702632943654,3734.4755540853826,3717.8727479215663,3704.7364613891077,3691.5397142048787,3678.0128750435069,3636.2414096768694]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",{"$f":"$S$33*(L309+L523)","v":5632.6360825055963},5596.6653850812572,5560.6946876569191,5524.7239902325819,5488.7532928082437,5452.7825953839056,5416.8118979595683,5383.420235517201,5372.2065665959844,5358.8483647986013,5342.6683842837429,5320.9405411813777,5288.1975814463331,5264.0643639134087,5240.0721470898525,5213.2146935918554,5188.5449164309975,5167.9540202030385,5140.8587615046808,5115.9650063350955,5089.8454404882732,5066.5268297287357,5040.509687682149,5015.1320380415837,4994.9141228250855,4963.4394690384088,4945.7927534126593,4915.4112208465913,4896.6445203607827,4868.203374878768,4844.306182175661,4820.3290958843236,4795.9197466754413,4734.7330998890011]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":"$S$33*(L310+L524)","v":5632.6360825055963},5596.6653850812572,5560.6946876569191,5524.7239902325819,5488.7532928082437,5452.7825953839056,5416.8118979595683,5383.420235517201,5372.2065665959844,5358.8483647986013,5342.6683842837429,5320.9405411813777,5288.1975814463331,5264.0643639134087,5240.0721470898525,5213.2146935918554,5188.5449164309975,5167.9540202030385,5140.8587615046808,5115.9650063350955,5089.8454404882732,5066.5268297287357,5040.509687682149,5015.1320380415837,4994.9141228250855,4963.4394690384088,4945.7927534126593,4915.4112208465913,4896.6445203607827,4868.203374878768,4844.306182175661,4820.3290958843236,4795.9197466754413,4734.7330998890011]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Constant",{"$f":"$S$33*(L311+L525)","v":5632.6360825055963},5596.6653850812572,5560.6946876569191,5524.7239902325819,5488.7532928082437,5452.7825953839056,5416.8118979595683,5383.420235517201,5372.2065665959844,5358.8483647986013,5342.6683842837429,5320.9405411813777,5288.1975814463331,5264.0643639134087,5240.0721470898525,5213.2146935918554,5188.5449164309975,5167.9540202030385,5140.8587615046808,5115.9650063350955,5089.8454404882732,5066.5268297287357,5040.509687682149,5015.1320380415837,4994.9141228250855,4963.4394690384088,4945.7927534126593,4915.4112208465913,4896.6445203607827,4868.203374878768,4844.306182175661,4820.3290958843236,4795.9197466754413,4734.7330998890011]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",{"$f":"$S$33*(L312+L526)","v":6228.8973334853417},6189.1189313630166,6149.3405292406933,6109.5621271183691,6069.7837249960439,6030.0053228737206,5990.2269207513955,5953.3009311908791,5940.9001622316673,5926.1269529439278,5908.2346481044287,5884.207298791187,5847.9985043245706,5821.3100158753678,5794.7784253636719,5765.077279585812,5737.7957457180255,5715.0253691123216,5685.061586688912,5657.5324239815372,5628.6485033273539,5602.8617247576112,5574.0898559658872,5546.0259174855855,5523.6684617063156,5488.8617842140511,5469.3469863352429,5435.7486730549736,5414.995793028349,5383.5437067320372,5357.1174504651362,5330.6014341581567,5303.6083854141061,5235.9448026240761]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"$S$33*(L313+L527)","v":6228.8973334853417},6189.1189313630166,6149.3405292406933,6109.5621271183691,6069.7837249960439,6030.0053228737206,5990.2269207513955,5953.3009311908791,5940.9001622316673,5926.1269529439278,5908.2346481044287,5884.207298791187,5847.9985043245706,5821.3100158753678,5794.7784253636719,5765.077279585812,5737.7957457180255,5715.0253691123216,5685.061586688912,5657.5324239815372,5628.6485033273539,5602.8617247576112,5574.0898559658872,5546.0259174855855,5523.6684617063156,5488.8617842140511,5469.3469863352429,5435.7486730549736,5414.995793028349,5383.5437067320372,5357.1174504651362,5330.6014341581567,5303.6083854141061,5235.9448026240761]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Constant",{"$f":"$S$33*(L314+L528)","v":6228.8973334853417},6189.1189313630166,6149.3405292406933,6109.5621271183691,6069.7837249960439,6030.0053228737206,5990.2269207513955,5953.3009311908791,5940.9001622316673,5926.1269529439278,5908.2346481044287,5884.207298791187,5847.9985043245706,5821.3100158753678,5794.7784253636719,5765.077279585812,5737.7957457180255,5715.0253691123216,5685.061586688912,5657.5324239815372,5628.6485033273539,5602.8617247576112,5574.0898559658872,5546.0259174855855,5523.6684617063156,5488.8617842140511,5469.3469863352429,5435.7486730549736,5414.995793028349,5383.5437067320372,5357.1174504651362,5330.6014341581567,5303.6083854141061,5235.9448026240761]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":"$S$33*(L315+L529)","v":5632.6360825055963},5596.6653850812572,5560.6946876569191,5524.7239902325819,5488.7532928082437,5452.7825953839056,5416.8118979595683,5383.420235517201,5372.2065665959844,5358.8483647986013,5342.6683842837429,5320.9405411813777,5288.1975814463331,5264.0643639134087,5240.0721470898525,5213.2146935918554,5188.5449164309975,5167.9540202030385,5140.8587615046808,5115.9650063350955,5089.8454404882732,5066.5268297287357,5040.509687682149,5015.1320380415837,4994.9141228250855,4963.4394690384088,4945.7927534126593,4915.4112208465913,4896.6445203607827,4868.203374878768,4844.306182175661,4820.3290958843236,4795.9197466754413,4734.7330998890011]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",{"$f":"$S$33*(L316+L530)","v":5632.6360825055963},5596.6653850812572,5560.6946876569191,5524.7239902325819,5488.7532928082437,5452.7825953839056,5416.8118979595683,5383.420235517201,5372.2065665959844,5358.8483647986013,5342.6683842837429,5320.9405411813777,5288.1975814463331,5264.0643639134087,5240.0721470898525,5213.2146935918554,5188.5449164309975,5167.9540202030385,5140.8587615046808,5115.9650063350955,5089.8454404882732,5066.5268297287357,5040.509687682149,5015.1320380415837,4994.9141228250855,4963.4394690384088,4945.7927534126593,4915.4112208465913,4896.6445203607827,4868.203374878768,4844.306182175661,4820.3290958843236,4795.9197466754413,4734.7330998890011]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Constant",{"$f":"$S$33*(L317+L531)","v":5632.6360825055963},5596.6653850812572,5560.6946876569191,5524.7239902325819,5488.7532928082437,5452.7825953839056,5416.8118979595683,5383.420235517201,5372.2065665959844,5358.8483647986013,5342.6683842837429,5320.9405411813777,5288.1975814463331,5264.0643639134087,5240.0721470898525,5213.2146935918554,5188.5449164309975,5167.9540202030385,5140.8587615046808,5115.9650063350955,5089.8454404882732,5066.5268297287357,5040.509687682149,5015.1320380415837,4994.9141228250855,4963.4394690384088,4945.7927534126593,4915.4112208465913,4896.6445203607827,4868.203374878768,4844.306182175661,4820.3290958843236,4795.9197466754413,4734.7330998890011]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":"$S$33*(L318+L532)","v":6228.8973334853417},6189.1189313630166,6149.3405292406933,6109.5621271183691,6069.7837249960439,6030.0053228737206,5990.2269207513955,5953.3009311908791,5940.9001622316673,5926.1269529439278,5908.2346481044287,5884.207298791187,5847.9985043245706,5821.3100158753678,5794.7784253636719,5765.077279585812,5737.7957457180255,5715.0253691123216,5685.061586688912,5657.5324239815372,5628.6485033273539,5602.8617247576112,5574.0898559658872,5546.0259174855855,5523.6684617063156,5488.8617842140511,5469.3469863352429,5435.7486730549736,5414.995793028349,5383.5437067320372,5357.1174504651362,5330.6014341581567,5303.6083854141061,5235.9448026240761]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":"$S$33*(L319+L533)","v":6228.8973334853417},6189.1189313630166,6149.3405292406933,6109.5621271183691,6069.7837249960439,6030.0053228737206,5990.2269207513955,5953.3009311908791,5940.9001622316673,5926.1269529439278,5908.2346481044287,5884.207298791187,5847.9985043245706,5821.3100158753678,5794.7784253636719,5765.077279585812,5737.7957457180255,5715.0253691123216,5685.061586688912,5657.5324239815372,5628.6485033273539,5602.8617247576112,5574.0898559658872,5546.0259174855855,5523.6684617063156,5488.8617842140511,5469.3469863352429,5435.7486730549736,5414.995793028349,5383.5437067320372,5357.1174504651362,5330.6014341581567,5303.6083854141061,5235.9448026240761]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Constant",{"$f":"$S$33*(L320+L534)","v":6228.8973334853417},6189.1189313630166,6149.3405292406933,6109.5621271183691,6069.7837249960439,6030.0053228737206,5990.2269207513955,5953.3009311908791,5940.9001622316673,5926.1269529439278,5908.2346481044287,5884.207298791187,5847.9985043245706,5821.3100158753678,5794.7784253636719,5765.077279585812,5737.7957457180255,5715.0253691123216,5685.061586688912,5657.5324239815372,5628.6485033273539,5602.8617247576112,5574.0898559658872,5546.0259174855855,5523.6684617063156,5488.8617842140511,5469.3469863352429,5435.7486730549736,5414.995793028349,5383.5437067320372,5357.1174504651362,5330.6014341581567,5303.6083854141061,5235.9448026240761]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Coal-new-AvgCF-Low",{"$f":"(L297+L511)*($S$33-1)","v":324.6637222170869},323.18958193217162,321.71544164725634,320.24130136234106,318.76716107742578,317.2930207925105,315.81888050759522,314.4927276010946,314.4627272329048,314.30998541005096,313.99407414782252,313.35345696159641,312.06350929462945,311.28068423302551,310.50627184649227,309.56186954425618,308.74708172549492,308.17548321149155,307.21618429219319,306.38805565732048,305.48629222512938,304.75264869946295,303.85651230374151,302.99866208720499,302.45305469912842,301.2254298874148,300.83706513587356,299.67408472158337,299.21928188368537,298.17358378230153,297.4057385617985,296.63308819793616,295.83396882871267,292.76084956843681]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"(L298+L512)*($S$33-1)","v":324.6637222170869},323.18958193217162,321.71544164725634,320.24130136234106,318.76716107742578,317.2930207925105,315.81888050759522,314.4927276010946,314.4627272329048,314.30998541005096,313.99407414782252,313.35345696159641,312.06350929462945,311.28068423302551,310.50627184649227,309.56186954425618,308.74708172549492,308.17548321149155,307.21618429219319,306.38805565732048,305.48629222512938,304.75264869946295,303.85651230374151,302.99866208720499,302.45305469912842,301.2254298874148,300.83706513587356,299.67408472158337,299.21928188368537,298.17358378230153,297.4057385617985,296.63308819793616,295.83396882871267,292.76084956843681]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Constant",{"$f":"(L299+L513)*($S$33-1)","v":324.6637222170869},323.18958193217162,321.71544164725634,320.24130136234106,318.76716107742578,317.2930207925105,315.81888050759522,314.4927276010946,314.4627272329048,314.30998541005096,313.99407414782252,313.35345696159641,312.06350929462945,311.28068423302551,310.50627184649227,309.56186954425618,308.74708172549492,308.17548321149155,307.21618429219319,306.38805565732048,305.48629222512938,304.75264869946295,303.85651230374151,302.99866208720499,302.45305469912842,301.2254298874148,300.83706513587356,299.67408472158337,299.21928188368537,298.17358378230153,297.4057385617985,296.63308819793616,295.83396882871267,292.76084956843681]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"(L300+L514)*($S$33-1)","v":324.6637222170869},323.18958193217162,321.71544164725634,320.24130136234106,318.76716107742578,317.2930207925105,315.81888050759522,314.4927276010946,314.4627272329048,314.30998541005096,313.99407414782252,313.35345696159641,312.06350929462945,311.28068423302551,310.50627184649227,309.56186954425618,308.74708172549492,308.17548321149155,307.21618429219319,306.38805565732048,305.48629222512938,304.75264869946295,303.85651230374151,302.99866208720499,302.45305469912842,301.2254298874148,300.83706513587356,299.67408472158337,299.21928188368537,298.17358378230153,297.4057385617985,296.63308819793616,295.83396882871267,292.76084956843681]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"(L301+L515)*($S$33-1)","v":324.6637222170869},323.18958193217162,321.71544164725634,320.24130136234106,318.76716107742578,317.2930207925105,315.81888050759522,314.4927276010946,314.4627272329048,314.30998541005096,313.99407414782252,313.35345696159641,312.06350929462945,311.28068423302551,310.50627184649227,309.56186954425618,308.74708172549492,308.17548321149155,307.21618429219319,306.38805565732048,305.48629222512938,304.75264869946295,303.85651230374151,302.99866208720499,302.45305469912842,301.2254298874148,300.83706513587356,299.67408472158337,299.21928188368537,298.17358378230153,297.4057385617985,296.63308819793616,295.83396882871267,292.76084956843681]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Constant",{"$f":"(L302+L516)*($S$33-1)","v":324.6637222170869},323.18958193217162,321.71544164725634,320.24130136234106,318.76716107742578,317.2930207925105,315.81888050759522,314.4927276010946,314.4627272329048,314.30998541005096,313.99407414782252,313.35345696159641,312.06350929462945,311.28068423302551,310.50627184649227,309.56186954425618,308.74708172549492,308.17548321149155,307.21618429219319,306.38805565732048,305.48629222512938,304.75264869946295,303.85651230374151,302.99866208720499,302.45305469912842,301.2254298874148,300.83706513587356,299.67408472158337,299.21928188368537,298.17358378230153,297.4057385617985,296.63308819793616,295.83396882871267,292.76084956843681]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"(L303+L517)*($S$33-1)","v":354.72886802892884},351.62570902093148,348.52255001293406,345.4193910049367,342.31623199693928,339.2130729889418,333.23204764630049,330.12888863830307,328.30522083232285,326.46788204233076,324.57281358010965,322.95327680248471,320.67555094145848,319.23173111105592,317.87300356631118,316.14841692540506,314.72452389481043,313.4247820536678,311.88611059913171,310.38771723508233,309.01001782439181,307.98808073044142,306.80191284010147,305.65458495197595,304.8220183420579,303.30224122233636,302.62748197560109,301.17348598323593,300.43118570523472,299.09552272670146,298.03873440888987,296.97708215100516,295.88887464522855,292.52844272192533]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"(L304+L518)*($S$33-1)","v":354.72886802892884},351.62570902093148,348.52255001293406,345.4193910049367,342.31623199693928,339.2130729889418,333.23204764630049,330.12888863830307,328.30522083232285,326.46788204233076,324.57281358010965,322.95327680248471,320.67555094145848,319.23173111105592,317.87300356631118,316.14841692540506,314.72452389481043,313.4247820536678,311.88611059913171,310.38771723508233,309.01001782439181,307.98808073044142,306.80191284010147,305.65458495197595,304.8220183420579,303.30224122233636,302.62748197560109,301.17348598323593,300.43118570523472,299.09552272670146,298.03873440888987,296.97708215100516,295.88887464522855,292.52844272192533]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Constant",{"$f":"(L305+L519)*($S$33-1)","v":354.72886802892884},351.62570902093148,348.52255001293406,345.4193910049367,342.31623199693928,339.2130729889418,333.23204764630049,330.12888863830307,328.30522083232285,326.46788204233076,324.57281358010965,322.95327680248471,320.67555094145848,319.23173111105592,317.87300356631118,316.14841692540506,314.72452389481043,313.4247820536678,311.88611059913171,310.38771723508233,309.01001782439181,307.98808073044142,306.80191284010147,305.65458495197595,304.8220183420579,303.30224122233636,302.62748197560109,301.17348598323593,300.43118570523472,299.09552272670146,298.03873440888987,296.97708215100516,295.88887464522855,292.52844272192533]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"(L306+L520)*($S$33-1)","v":354.72886802892884},351.62570902093148,348.52255001293406,345.4193910049367,342.31623199693928,339.2130729889418,333.23204764630049,330.12888863830307,328.30522083232285,326.46788204233076,324.57281358010965,322.95327680248471,320.67555094145848,319.23173111105592,317.87300356631118,316.14841692540506,314.72452389481043,313.4247820536678,311.88611059913171,310.38771723508233,309.01001782439181,307.98808073044142,306.80191284010147,305.65458495197595,304.8220183420579,303.30224122233636,302.62748197560109,301.17348598323593,300.43118570523472,299.09552272670146,298.03873440888987,296.97708215100516,295.88887464522855,292.52844272192533]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"(L307+L521)*($S$33-1)","v":354.72886802892884},351.62570902093148,348.52255001293406,345.4193910049367,342.31623199693928,339.2130729889418,333.23204764630049,330.12888863830307,328.30522083232285,326.46788204233076,324.57281358010965,322.95327680248471,320.67555094145848,319.23173111105592,317.87300356631118,316.14841692540506,314.72452389481043,313.4247820536678,311.88611059913171,310.38771723508233,309.01001782439181,307.98808073044142,306.80191284010147,305.65458495197595,304.8220183420579,303.30224122233636,302.62748197560109,301.17348598323593,300.43118570523472,299.09552272670146,298.03873440888987,296.97708215100516,295.88887464522855,292.52844272192533]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Constant",{"$f":"(L308+L522)*($S$33-1)","v":354.72886802892884},351.62570902093148,348.52255001293406,345.4193910049367,342.31623199693928,339.2130729889418,333.23204764630049,330.12888863830307,328.30522083232285,326.46788204233076,324.57281358010965,322.95327680248471,320.67555094145848,319.23173111105592,317.87300356631118,316.14841692540506,314.72452389481043,313.4247820536678,311.88611059913171,310.38771723508233,309.01001782439181,307.98808073044142,306.80191284010147,305.65458495197595,304.8220183420579,303.30224122233636,302.62748197560109,301.17348598323593,300.43118570523472,299.09552272670146,298.03873440888987,296.97708215100516,295.88887464522855,292.52844272192533]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",{"$f":"(L309+L523)*($S$33-1)","v":453.13445285831824},450.24068126406689,447.3469096698156,444.45313807556437,441.55936648131308,438.66559488706173,435.77182329281055,433.0855299713146,432.18341244468587,431.10877148191742,429.80712399209818,428.05916190973301,425.42505544036896,423.483585733768,421.55345925587125,419.39283014408085,417.40819527469142,415.75169832380584,413.57193825312265,411.56928479510958,409.46801728811459,407.59208108823162,405.49905337375998,403.45747156086355,401.83098019600902,399.298906436295,397.87926300244055,395.43512868687901,393.92538468211274,391.63735067674099,389.71486870173737,387.78595944528695,385.82227549049566,380.89993055152075]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":"(L310+L524)*($S$33-1)","v":453.13445285831824},450.24068126406689,447.3469096698156,444.45313807556437,441.55936648131308,438.66559488706173,435.77182329281055,433.0855299713146,432.18341244468587,431.10877148191742,429.80712399209818,428.05916190973301,425.42505544036896,423.483585733768,421.55345925587125,419.39283014408085,417.40819527469142,415.75169832380584,413.57193825312265,411.56928479510958,409.46801728811459,407.59208108823162,405.49905337375998,403.45747156086355,401.83098019600902,399.298906436295,397.87926300244055,395.43512868687901,393.92538468211274,391.63735067674099,389.71486870173737,387.78595944528695,385.82227549049566,380.89993055152075]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Constant",{"$f":"(L311+L525)*($S$33-1)","v":453.13445285831824},450.24068126406689,447.3469096698156,444.45313807556437,441.55936648131308,438.66559488706173,435.77182329281055,433.0855299713146,432.18341244468587,431.10877148191742,429.80712399209818,428.05916190973301,425.42505544036896,423.483585733768,421.55345925587125,419.39283014408085,417.40819527469142,415.75169832380584,413.57193825312265,411.56928479510958,409.46801728811459,407.59208108823162,405.49905337375998,403.45747156086355,401.83098019600902,399.298906436295,397.87926300244055,395.43512868687901,393.92538468211274,391.63735067674099,389.71486870173737,387.78595944528695,385.82227549049566,380.89993055152075]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",{"$f":"(L312+L526)*($S$33-1)","v":501.1024933575963},497.90239943758229,494.70230551756828,491.50221159755432,488.30211767754031,485.10202375752635,481.90192983751228,478.93130687684817,477.93368949574176,476.74521397388924,475.3058133726322,473.37286055529904,470.45993452404889,468.31289831686223,466.17848423899937,463.78908569732602,461.59434015700776,459.76250831247398,457.35198117116477,455.13731437957171,452.81365998572807,450.73916455818375,448.4245245154616,446.16683606869367,444.36822288945615,441.56809440072595,439.99816743759072,437.29524946415665,435.62572123645765,433.09546298679066,430.96952284097017,428.83636167713007,426.66482419548754,421.22142254182432]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"(L313+L527)*($S$33-1)","v":501.1024933575963},497.90239943758229,494.70230551756828,491.50221159755432,488.30211767754031,485.10202375752635,481.90192983751228,478.93130687684817,477.93368949574176,476.74521397388924,475.3058133726322,473.37286055529904,470.45993452404889,468.31289831686223,466.17848423899937,463.78908569732602,461.59434015700776,459.76250831247398,457.35198117116477,455.13731437957171,452.81365998572807,450.73916455818375,448.4245245154616,446.16683606869367,444.36822288945615,441.56809440072595,439.99816743759072,437.29524946415665,435.62572123645765,433.09546298679066,430.96952284097017,428.83636167713007,426.66482419548754,421.22142254182432]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Constant",{"$f":"(L314+L528)*($S$33-1)","v":501.1024933575963},497.90239943758229,494.70230551756828,491.50221159755432,488.30211767754031,485.10202375752635,481.90192983751228,478.93130687684817,477.93368949574176,476.74521397388924,475.3058133726322,473.37286055529904,470.45993452404889,468.31289831686223,466.17848423899937,463.78908569732602,461.59434015700776,459.76250831247398,457.35198117116477,455.13731437957171,452.81365998572807,450.73916455818375,448.4245245154616,446.16683606869367,444.36822288945615,441.56809440072595,439.99816743759072,437.29524946415665,435.62572123645765,433.09546298679066,430.96952284097017,428.83636167713007,426.66482419548754,421.22142254182432]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":"(L315+L529)*($S$33-1)","v":453.13445285831824},450.24068126406689,447.3469096698156,444.45313807556437,441.55936648131308,438.66559488706173,435.77182329281055,433.0855299713146,432.18341244468587,431.10877148191742,429.80712399209818,428.05916190973301,425.42505544036896,423.483585733768,421.55345925587125,419.39283014408085,417.40819527469142,415.75169832380584,413.57193825312265,411.56928479510958,409.46801728811459,407.59208108823162,405.49905337375998,403.45747156086355,401.83098019600902,399.298906436295,397.87926300244055,395.43512868687901,393.92538468211274,391.63735067674099,389.71486870173737,387.78595944528695,385.82227549049566,380.89993055152075]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",{"$f":"(L316+L530)*($S$33-1)","v":453.13445285831824},450.24068126406689,447.3469096698156,444.45313807556437,441.55936648131308,438.66559488706173,435.77182329281055,433.0855299713146,432.18341244468587,431.10877148191742,429.80712399209818,428.05916190973301,425.42505544036896,423.483585733768,421.55345925587125,419.39283014408085,417.40819527469142,415.75169832380584,413.57193825312265,411.56928479510958,409.46801728811459,407.59208108823162,405.49905337375998,403.45747156086355,401.83098019600902,399.298906436295,397.87926300244055,395.43512868687901,393.92538468211274,391.63735067674099,389.71486870173737,387.78595944528695,385.82227549049566,380.89993055152075]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Constant",{"$f":"(L317+L531)*($S$33-1)","v":453.13445285831824},450.24068126406689,447.3469096698156,444.45313807556437,441.55936648131308,438.66559488706173,435.77182329281055,433.0855299713146,432.18341244468587,431.10877148191742,429.80712399209818,428.05916190973301,425.42505544036896,423.483585733768,421.55345925587125,419.39283014408085,417.40819527469142,415.75169832380584,413.57193825312265,411.56928479510958,409.46801728811459,407.59208108823162,405.49905337375998,403.45747156086355,401.83098019600902,399.298906436295,397.87926300244055,395.43512868687901,393.92538468211274,391.63735067674099,389.71486870173737,387.78595944528695,385.82227549049566,380.89993055152075]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":"(L318+L532)*($S$33-1)","v":501.1024933575963},497.90239943758229,494.70230551756828,491.50221159755432,488.30211767754031,485.10202375752635,481.90192983751228,478.93130687684817,477.93368949574176,476.74521397388924,475.3058133726322,473.37286055529904,470.45993452404889,468.31289831686223,466.17848423899937,463.78908569732602,461.59434015700776,459.76250831247398,457.35198117116477,455.13731437957171,452.81365998572807,450.73916455818375,448.4245245154616,446.16683606869367,444.36822288945615,441.56809440072595,439.99816743759072,437.29524946415665,435.62572123645765,433.09546298679066,430.96952284097017,428.83636167713007,426.66482419548754,421.22142254182432]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":"(L319+L533)*($S$33-1)","v":501.1024933575963},497.90239943758229,494.70230551756828,491.50221159755432,488.30211767754031,485.10202375752635,481.90192983751228,478.93130687684817,477.93368949574176,476.74521397388924,475.3058133726322,473.37286055529904,470.45993452404889,468.31289831686223,466.17848423899937,463.78908569732602,461.59434015700776,459.76250831247398,457.35198117116477,455.13731437957171,452.81365998572807,450.73916455818375,448.4245245154616,446.16683606869367,444.36822288945615,441.56809440072595,439.99816743759072,437.29524946415665,435.62572123645765,433.09546298679066,430.96952284097017,428.83636167713007,426.66482419548754,421.22142254182432]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Constant",{"$f":"(L320+L534)*($S$33-1)","v":501.1024933575963},497.90239943758229,494.70230551756828,491.50221159755432,488.30211767754031,485.10202375752635,481.90192983751228,478.93130687684817,477.93368949574176,476.74521397388924,475.3058133726322,473.37286055529904,470.45993452404889,468.31289831686223,466.17848423899937,463.78908569732602,461.59434015700776,459.76250831247398,457.35198117116477,455.13731437957171,452.81365998572807,450.73916455818375,448.4245245154616,446.16683606869367,444.36822288945615,441.56809440072595,439.99816743759072,437.29524946415665,435.62572123645765,433.09546298679066,430.96952284097017,428.83636167713007,426.66482419548754,421.22142254182432]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Coal-new-AvgCF-Low",3711.0316103828422,3694.1816181567274,3677.3316259306125,3660.4816337044981,3643.6316414783832,3626.7816492522684,3609.931657026154,3594.7732176334885,3594.4303018499968,3592.6844038821937,3589.0734162664548,3581.7509146576976,3567.0063151220183,3558.0583226294366,3549.2064902587867,3538.411607564215,3529.0982684250916,3522.5646768694082,3511.5995200942325,3502.1336902796506,3491.8261863211055,3483.4403577600683,3473.1971729994584,3463.3916140389406,3457.1551110807914,3443.1228858267691,3438.683726873357,3425.3904120237198,3420.1918401093535,3408.2391073474287,3399.4623402183224,3390.6306484466445,3381.4964057311167,3346.3694668804173]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",3711.0316103828422,3694.1816181567274,3677.3316259306125,3660.4816337044981,3643.6316414783832,3626.7816492522684,3609.931657026154,3594.7732176334885,3594.4303018499968,3592.6844038821937,3589.0734162664548,3581.7509146576976,3567.0063151220183,3558.0583226294366,3549.2064902587867,3538.411607564215,3529.0982684250916,3522.5646768694082,3511.5995200942325,3502.1336902796506,3491.8261863211055,3483.4403577600683,3473.1971729994584,3463.3916140389406,3457.1551110807914,3443.1228858267691,3438.683726873357,3425.3904120237198,3420.1918401093535,3408.2391073474287,3399.4623402183224,3390.6306484466445,3381.4964057311167,3346.3694668804173]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Constant",3711.0316103828422,3694.1816181567274,3677.3316259306125,3660.4816337044981,3643.6316414783832,3626.7816492522684,3609.931657026154,3594.7732176334885,3594.4303018499968,3592.6844038821937,3589.0734162664548,3581.7509146576976,3567.0063151220183,3558.0583226294366,3549.2064902587867,3538.411607564215,3529.0982684250916,3522.5646768694082,3511.5995200942325,3502.1336902796506,3491.8261863211055,3483.4403577600683,3473.1971729994584,3463.3916140389406,3457.1551110807914,3443.1228858267691,3438.683726873357,3425.3904120237198,3420.1918401093535,3408.2391073474287,3399.4623402183224,3390.6306484466445,3381.4964057311167,3346.3694668804173]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",3711.0316103828422,3694.1816181567274,3677.3316259306125,3660.4816337044981,3643.6316414783832,3626.7816492522684,3609.931657026154,3594.7732176334885,3594.4303018499968,3592.6844038821937,3589.0734162664548,3581.7509146576976,3567.0063151220183,3558.0583226294366,3549.2064902587867,3538.411607564215,3529.0982684250916,3522.5646768694082,3511.5995200942325,3502.1336902796506,3491.8261863211055,3483.4403577600683,3473.1971729994584,3463.3916140389406,3457.1551110807914,3443.1228858267691,3438.683726873357,3425.3904120237198,3420.1918401093535,3408.2391073474287,3399.4623402183224,3390.6306484466445,3381.4964057311167,3346.3694668804173]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",3711.0316103828422,3694.1816181567274,3677.3316259306125,3660.4816337044981,3643.6316414783832,3626.7816492522684,3609.931657026154,3594.7732176334885,3594.4303018499968,3592.6844038821937,3589.0734162664548,3581.7509146576976,3567.0063151220183,3558.0583226294366,3549.2064902587867,3538.411607564215,3529.0982684250916,3522.5646768694082,3511.5995200942325,3502.1336902796506,3491.8261863211055,3483.4403577600683,3473.1971729994584,3463.3916140389406,3457.1551110807914,3443.1228858267691,3438.683726873357,3425.3904120237198,3420.1918401093535,3408.2391073474287,3399.4623402183224,3390.6306484466445,3381.4964057311167,3346.3694668804173]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Constant",3711.0316103828422,3694.1816181567274,3677.3316259306125,3660.4816337044981,3643.6316414783832,3626.7816492522684,3609.931657026154,3594.7732176334885,3594.4303018499968,3592.6844038821937,3589.0734162664548,3581.7509146576976,3567.0063151220183,3558.0583226294366,3549.2064902587867,3538.411607564215,3529.0982684250916,3522.5646768694082,3511.5995200942325,3502.1336902796506,3491.8261863211055,3483.4403577600683,3473.1971729994584,3463.3916140389406,3457.1551110807914,3443.1228858267691,3438.683726873357,3425.3904120237198,3420.1918401093535,3408.2391073474287,3399.4623402183224,3390.6306484466445,3381.4964057311167,3346.3694668804173]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",4054.6878270879274,4019.2175223304944,3983.7472175730618,3948.2769128156287,3912.8066080581957,3877.3363033007622,3808.9708759673026,3773.5005712098696,3752.6553445593077,3731.6538532867967,3709.9924895867903,3691.4805593504793,3665.4452739409103,3648.9418562084579,3633.4110761323459,3613.6983854272007,3597.4227387049368,3582.5661879795298,3564.9785795865014,3547.8513653082859,3532.1037294844728,3520.4225942052531,3506.8642375579116,3493.7498371215715,3484.2332795399107,3466.8616406838391,3459.1488821503854,3442.5291469604181,3434.0443683801477,3418.777225194865,3406.6977269802178,3394.5626320538736,3382.1240003982784,3343.712966954944]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",4054.6878270879274,4019.2175223304944,3983.7472175730618,3948.2769128156287,3912.8066080581957,3877.3363033007622,3808.9708759673026,3773.5005712098696,3752.6553445593077,3731.6538532867967,3709.9924895867903,3691.4805593504793,3665.4452739409103,3648.9418562084579,3633.4110761323459,3613.6983854272007,3597.4227387049368,3582.5661879795298,3564.9785795865014,3547.8513653082859,3532.1037294844728,3520.4225942052531,3506.8642375579116,3493.7498371215715,3484.2332795399107,3466.8616406838391,3459.1488821503854,3442.5291469604181,3434.0443683801477,3418.777225194865,3406.6977269802178,3394.5626320538736,3382.1240003982784,3343.712966954944]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Constant",4054.6878270879274,4019.2175223304944,3983.7472175730618,3948.2769128156287,3912.8066080581957,3877.3363033007622,3808.9708759673026,3773.5005712098696,3752.6553445593077,3731.6538532867967,3709.9924895867903,3691.4805593504793,3665.4452739409103,3648.9418562084579,3633.4110761323459,3613.6983854272007,3597.4227387049368,3582.5661879795298,3564.9785795865014,3547.8513653082859,3532.1037294844728,3520.4225942052531,3506.8642375579116,3493.7498371215715,3484.2332795399107,3466.8616406838391,3459.1488821503854,3442.5291469604181,3434.0443683801477,3418.777225194865,3406.6977269802178,3394.5626320538736,3382.1240003982784,3343.712966954944]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",4054.6878270879274,4019.2175223304944,3983.7472175730618,3948.2769128156287,3912.8066080581957,3877.3363033007622,3808.9708759673026,3773.5005712098696,3752.6553445593077,3731.6538532867967,3709.9924895867903,3691.4805593504793,3665.4452739409103,3648.9418562084579,3633.4110761323459,3613.6983854272007,3597.4227387049368,3582.5661879795298,3564.9785795865014,3547.8513653082859,3532.1037294844728,3520.4225942052531,3506.8642375579116,3493.7498371215715,3484.2332795399107,3466.8616406838391,3459.1488821503854,3442.5291469604181,3434.0443683801477,3418.777225194865,3406.6977269802178,3394.5626320538736,3382.1240003982784,3343.712966954944]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",4054.6878270879274,4019.2175223304944,3983.7472175730618,3948.2769128156287,3912.8066080581957,3877.3363033007622,3808.9708759673026,3773.5005712098696,3752.6553445593077,3731.6538532867967,3709.9924895867903,3691.4805593504793,3665.4452739409103,3648.9418562084579,3633.4110761323459,3613.6983854272007,3597.4227387049368,3582.5661879795298,3564.9785795865014,3547.8513653082859,3532.1037294844728,3520.4225942052531,3506.8642375579116,3493.7498371215715,3484.2332795399107,3466.8616406838391,3459.1488821503854,3442.5291469604181,3434.0443683801477,3418.777225194865,3406.6977269802178,3394.5626320538736,3382.1240003982784,3343.712966954944]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Constant",4054.6878270879274,4019.2175223304944,3983.7472175730618,3948.2769128156287,3912.8066080581957,3877.3363033007622,3808.9708759673026,3773.5005712098696,3752.6553445593077,3731.6538532867967,3709.9924895867903,3691.4805593504793,3665.4452739409103,3648.9418562084579,3633.4110761323459,3613.6983854272007,3597.4227387049368,3582.5661879795298,3564.9785795865014,3547.8513653082859,3532.1037294844728,3520.4225942052531,3506.8642375579116,3493.7498371215715,3484.2332795399107,3466.8616406838391,3459.1488821503854,3442.5291469604181,3434.0443683801477,3418.777225194865,3406.6977269802178,3394.5626320538736,3382.1240003982784,3343.712966954944]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",5179.5016296472777,5146.4247038171907,5113.3477779871037,5080.2708521570175,5047.1939263269305,5014.1170004968435,4981.0400746667574,4950.3347055458862,4940.0231541512985,4927.7395933166836,4912.8612602916446,4892.8813792716446,4862.7725260059642,4840.5807781796411,4818.5186878339809,4793.8218634477744,4771.1367211563065,4752.2023218792328,4727.2868232515584,4704.395721539986,4680.3774232001588,4658.934748640504,4635.0106343083889,4611.6745664807204,4593.083142629077,4564.1405626021142,4547.9134904102184,4519.9760921597126,4502.7191356786698,4476.5660242020267,4454.5913134739239,4432.543136439037,4410.0974711849458,4353.8331693374803]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",5179.5016296472777,5146.4247038171907,5113.3477779871037,5080.2708521570175,5047.1939263269305,5014.1170004968435,4981.0400746667574,4950.3347055458862,4940.0231541512985,4927.7395933166836,4912.8612602916446,4892.8813792716446,4862.7725260059642,4840.5807781796411,4818.5186878339809,4793.8218634477744,4771.1367211563065,4752.2023218792328,4727.2868232515584,4704.395721539986,4680.3774232001588,4658.934748640504,4635.0106343083889,4611.6745664807204,4593.083142629077,4564.1405626021142,4547.9134904102184,4519.9760921597126,4502.7191356786698,4476.5660242020267,4454.5913134739239,4432.543136439037,4410.0974711849458,4353.8331693374803]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Constant",5179.5016296472777,5146.4247038171907,5113.3477779871037,5080.2708521570175,5047.1939263269305,5014.1170004968435,4981.0400746667574,4950.3347055458862,4940.0231541512985,4927.7395933166836,4912.8612602916446,4892.8813792716446,4862.7725260059642,4840.5807781796411,4818.5186878339809,4793.8218634477744,4771.1367211563065,4752.2023218792328,4727.2868232515584,4704.395721539986,4680.3774232001588,4658.934748640504,4635.0106343083889,4611.6745664807204,4593.083142629077,4564.1405626021142,4547.9134904102184,4519.9760921597126,4502.7191356786698,4476.5660242020267,4454.5913134739239,4432.543136439037,4410.0974711849458,4353.8331693374803]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",5727.7948401277454,5691.2165319254345,5654.6382237231246,5618.0599155208147,5581.4816073185038,5544.9032991161939,5508.3249909138831,5474.3696243140312,5462.9664727359259,5449.3817389700389,5432.928834731797,5410.8344382358882,5377.5385698005221,5352.9971175585051,5328.5999411246721,5301.2881938884857,5276.201405561018,5255.2628607998477,5227.7096055177471,5202.3951096019655,5175.8348433416259,5152.1225601994274,5125.6653314504256,5099.859081416892,5079.3002388168597,5047.2936898133248,5029.3488188976526,4998.4534235908168,4979.370071791891,4950.4482437452461,4926.1479276241662,4901.7650724810264,4876.9435612186189,4814.7233800822514]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",5727.7948401277454,5691.2165319254345,5654.6382237231246,5618.0599155208147,5581.4816073185038,5544.9032991161939,5508.3249909138831,5474.3696243140312,5462.9664727359259,5449.3817389700389,5432.928834731797,5410.8344382358882,5377.5385698005221,5352.9971175585051,5328.5999411246721,5301.2881938884857,5276.201405561018,5255.2628607998477,5227.7096055177471,5202.3951096019655,5175.8348433416259,5152.1225601994274,5125.6653314504256,5099.859081416892,5079.3002388168597,5047.2936898133248,5029.3488188976526,4998.4534235908168,4979.370071791891,4950.4482437452461,4926.1479276241662,4901.7650724810264,4876.9435612186189,4814.7233800822514]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Constant",5727.7948401277454,5691.2165319254345,5654.6382237231246,5618.0599155208147,5581.4816073185038,5544.9032991161939,5508.3249909138831,5474.3696243140312,5462.9664727359259,5449.3817389700389,5432.928834731797,5410.8344382358882,5377.5385698005221,5352.9971175585051,5328.5999411246721,5301.2881938884857,5276.201405561018,5255.2628607998477,5227.7096055177471,5202.3951096019655,5175.8348433416259,5152.1225601994274,5125.6653314504256,5099.859081416892,5079.3002388168597,5047.2936898133248,5029.3488188976526,4998.4534235908168,4979.370071791891,4950.4482437452461,4926.1479276241662,4901.7650724810264,4876.9435612186189,4814.7233800822514]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",5179.5016296472777,5146.4247038171907,5113.3477779871037,5080.2708521570175,5047.1939263269305,5014.1170004968435,4981.0400746667574,4950.3347055458862,4940.0231541512985,4927.7395933166836,4912.8612602916446,4892.8813792716446,4862.7725260059642,4840.5807781796411,4818.5186878339809,4793.8218634477744,4771.1367211563065,4752.2023218792328,4727.2868232515584,4704.395721539986,4680.3774232001588,4658.934748640504,4635.0106343083889,4611.6745664807204,4593.083142629077,4564.1405626021142,4547.9134904102184,4519.9760921597126,4502.7191356786698,4476.5660242020267,4454.5913134739239,4432.543136439037,4410.0974711849458,4353.8331693374803]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",5179.5016296472777,5146.4247038171907,5113.3477779871037,5080.2708521570175,5047.1939263269305,5014.1170004968435,4981.0400746667574,4950.3347055458862,4940.0231541512985,4927.7395933166836,4912.8612602916446,4892.8813792716446,4862.7725260059642,4840.5807781796411,4818.5186878339809,4793.8218634477744,4771.1367211563065,4752.2023218792328,4727.2868232515584,4704.395721539986,4680.3774232001588,4658.934748640504,4635.0106343083889,4611.6745664807204,4593.083142629077,4564.1405626021142,4547.9134904102184,4519.9760921597126,4502.7191356786698,4476.5660242020267,4454.5913134739239,4432.543136439037,4410.0974711849458,4353.8331693374803]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Constant",5179.5016296472777,5146.4247038171907,5113.3477779871037,5080.2708521570175,5047.1939263269305,5014.1170004968435,4981.0400746667574,4950.3347055458862,4940.0231541512985,4927.7395933166836,4912.8612602916446,4892.8813792716446,4862.7725260059642,4840.5807781796411,4818.5186878339809,4793.8218634477744,4771.1367211563065,4752.2023218792328,4727.2868232515584,4704.395721539986,4680.3774232001588,4658.934748640504,4635.0106343083889,4611.6745664807204,4593.083142629077,4564.1405626021142,4547.9134904102184,4519.9760921597126,4502.7191356786698,4476.5660242020267,4454.5913134739239,4432.543136439037,4410.0974711849458,4353.8331693374803]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",5727.7948401277454,5691.2165319254345,5654.6382237231246,5618.0599155208147,5581.4816073185038,5544.9032991161939,5508.3249909138831,5474.3696243140312,5462.9664727359259,5449.3817389700389,5432.928834731797,5410.8344382358882,5377.5385698005221,5352.9971175585051,5328.5999411246721,5301.2881938884857,5276.201405561018,5255.2628607998477,5227.7096055177471,5202.3951096019655,5175.8348433416259,5152.1225601994274,5125.6653314504256,5099.859081416892,5079.3002388168597,5047.2936898133248,5029.3488188976526,4998.4534235908168,4979.370071791891,4950.4482437452461,4926.1479276241662,4901.7650724810264,4876.9435612186189,4814.7233800822514]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",5727.7948401277454,5691.2165319254345,5654.6382237231246,5618.0599155208147,5581.4816073185038,5544.9032991161939,5508.3249909138831,5474.3696243140312,5462.9664727359259,5449.3817389700389,5432.928834731797,5410.8344382358882,5377.5385698005221,5352.9971175585051,5328.5999411246721,5301.2881938884857,5276.201405561018,5255.2628607998477,5227.7096055177471,5202.3951096019655,5175.8348433416259,5152.1225601994274,5125.6653314504256,5099.859081416892,5079.3002388168597,5047.2936898133248,5029.3488188976526,4998.4534235908168,4979.370071791891,4950.4482437452461,4926.1479276241662,4901.7650724810264,4876.9435612186189,4814.7233800822514]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Constant",5727.7948401277454,5691.2165319254345,5654.6382237231246,5618.0599155208147,5581.4816073185038,5544.9032991161939,5508.3249909138831,5474.3696243140312,5462.9664727359259,5449.3817389700389,5432.928834731797,5410.8344382358882,5377.5385698005221,5352.9971175585051,5328.5999411246721,5301.2881938884857,5276.201405561018,5255.2628607998477,5227.7096055177471,5202.3951096019655,5175.8348433416259,5152.1225601994274,5125.6653314504256,5099.859081416892,5079.3002388168597,5047.2936898133248,5029.3488188976526,4998.4534235908168,4979.370071791891,4950.4482437452461,4926.1479276241662,4901.7650724810264,4876.9435612186189,4814.7233800822514]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Coal-new-AvgCF-Low",33,{"$f":"$L$66","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"$L$66","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Constant",33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",33,{"$f":"$L$67","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"$L$67","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Constant",33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",54,{"$f":"$L$68","v":54},54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"$L$68","v":54},54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Constant",54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",54,{"$f":"$L$69","v":54},54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"$L$69","v":54},54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Constant",54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",69,{"$f":"$L$70","v":69},69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":"$L$70","v":69},69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Constant",69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",80,{"$f":"$L$72","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"$L$72","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Constant",80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",69,{"$f":"$L$71","v":69},69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",{"$f":"$L$71","v":69},69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Constant",69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",80,{"$f":"$L$73","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":"$L$73","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Constant",80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Coal-new-AvgCF-Low",5,{"$f":"$L$75","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"$L$75","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Constant",5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",5,{"$f":"$L$76","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"$L$76","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Constant",5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",8,{"$f":"$L$77","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"$L$77","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Constant",8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",8,{"$f":"$L$78","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"$L$78","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Constant",8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",7,{"$f":"$L$79","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":"$L$79","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Constant",7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",10,{"$f":"$L$81","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"$L$81","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Constant",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",7,{"$f":"$L$80","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",{"$f":"$L$80","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Constant",7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",10,{"$f":"$L$82","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":"$L$82","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Constant",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Coal-new-AvgCF-Low",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[" ",null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Constant",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Constant",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Constant",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Constant",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Constant",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Constant",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Constant",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Constant",2.0440712890624999,2.0556923828125,2.0460839843750001,2.0457294921874998,2.1363876953124996,2.1431005859374999,2.1446113281249999,2.108453125,2.1199433593749997,2.1152470703124999,2.1204833984375,2.1246005859374999,2.1470996093750001,2.1654326171874998,2.1611464843749997,2.1489218749999996,2.1514052734374998,2.1487343750000001,2.1550712890624997,2.1614697265624998,2.1667841796874998,2.1723144531249998,2.1780683593749997,2.1815458984375002,2.1822324218749998,2.1818408203125004,2.1799501953125002,2.1785839843749999,2.1794833984374997,2.1799970703125,2.1775468749999995,2.1783505859374999,2.1798632812499998,2.1799970703125]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Coal-new-AvgCF-Low",{"$f":"L375*L219","v":17.987827343750002},18.079814506835937,17.985078222656249,17.971733588867185,18.757483964843747,18.805707641601561,18.808241347656249,18.480591640625001,18.570703828124998,18.51898810058594,18.554229736328125,18.579632124023433,18.7656505859375,18.915053911132809,18.888420273437497,18.781577187499998,18.803282089843748,18.7799384375,18.835323066406247,18.891245410156248,18.937693730468748,18.986028320312499,19.036317460937497,19.066711152343753,19.072711367187498,19.069288769531255,19.052764707031251,19.040824023437498,19.048684902343748,19.053174394531251,19.031759687499996,19.038784121093748,19.052005078124999,19.053174394531251]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"L376*L220","v":17.987827343750002},18.079814506835937,17.985078222656249,17.971733588867185,18.757483964843747,18.805707641601561,18.808241347656249,18.480591640625001,18.570703828124998,18.51898810058594,18.554229736328125,18.579632124023433,18.7656505859375,18.915053911132809,18.888420273437497,18.781577187499998,18.803282089843748,18.7799384375,18.835323066406247,18.891245410156248,18.937693730468748,18.986028320312499,19.036317460937497,19.066711152343753,19.072711367187498,19.069288769531255,19.052764707031251,19.040824023437498,19.048684902343748,19.053174394531251,19.031759687499996,19.038784121093748,19.052005078124999,19.053174394531251]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Constant",{"$f":"L377*L221","v":17.987827343750002},18.079814506835937,17.985078222656249,17.971733588867185,18.757483964843747,18.805707641601561,18.808241347656249,18.480591640625001,18.570703828124998,18.51898810058594,18.554229736328125,18.579632124023433,18.7656505859375,18.915053911132809,18.888420273437497,18.781577187499998,18.803282089843748,18.7799384375,18.835323066406247,18.891245410156248,18.937693730468748,18.986028320312499,19.036317460937497,19.066711152343753,19.072711367187498,19.069288769531255,19.052764707031251,19.040824023437498,19.048684902343748,19.053174394531251,19.031759687499996,19.038784121093748,19.052005078124999,19.053174394531251]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"L378*L222","v":17.987827343750002},18.079814506835937,17.985078222656249,17.971733588867185,18.757483964843747,18.805707641601561,18.808241347656249,18.480591640625001,18.570703828124998,18.51898810058594,18.554229736328125,18.579632124023433,18.7656505859375,18.915053911132809,18.888420273437497,18.781577187499998,18.803282089843748,18.7799384375,18.835323066406247,18.891245410156248,18.937693730468748,18.986028320312499,19.036317460937497,19.066711152343753,19.072711367187498,19.069288769531255,19.052764707031251,19.040824023437498,19.048684902343748,19.053174394531251,19.031759687499996,19.038784121093748,19.052005078124999,19.053174394531251]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"L379*L223","v":17.987827343750002},18.079814506835937,17.985078222656249,17.971733588867185,18.757483964843747,18.805707641601561,18.808241347656249,18.480591640625001,18.570703828124998,18.51898810058594,18.554229736328125,18.579632124023433,18.7656505859375,18.915053911132809,18.888420273437497,18.781577187499998,18.803282089843748,18.7799384375,18.835323066406247,18.891245410156248,18.937693730468748,18.986028320312499,19.036317460937497,19.066711152343753,19.072711367187498,19.069288769531255,19.052764707031251,19.040824023437498,19.048684902343748,19.053174394531251,19.031759687499996,19.038784121093748,19.052005078124999,19.053174394531251]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Constant",{"$f":"L380*L224","v":17.987827343750002},18.079814506835937,17.985078222656249,17.971733588867185,18.757483964843747,18.805707641601561,18.808241347656249,18.480591640625001,18.570703828124998,18.51898810058594,18.554229736328125,18.579632124023433,18.7656505859375,18.915053911132809,18.888420273437497,18.781577187499998,18.803282089843748,18.7799384375,18.835323066406247,18.891245410156248,18.937693730468748,18.986028320312499,19.036317460937497,19.066711152343753,19.072711367187498,19.069288769531255,19.052764707031251,19.040824023437498,19.048684902343748,19.053174394531251,19.031759687499996,19.038784121093748,19.052005078124999,19.053174394531251]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"L381*L225","v":17.783420214843748},17.670389107259115,17.374663167317706,17.158556115722654,17.696411409505206,17.528776875813801,17.317736474609372,16.806128450520834,16.676887760416665,16.41960538330078,16.239368693033853,16.04958692626953,15.995892089843752,15.906907100423176,16.100541308593748,16.009467968749998,16.027969287109375,16.008071093750001,16.055281103515622,16.102949462890624,16.142542138671875,16.18374267578125,16.226609277343748,16.252516943359378,16.257631542968749,16.254714111328127,16.240628955078126,16.230450683593748,16.237151318359373,16.240978173828125,16.222724218749995,16.228711865234374,16.239981445312498,16.240978173828125]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"L382*L226","v":17.783420214843748},17.670389107259115,17.374663167317706,17.158556115722654,17.696411409505206,17.528776875813801,17.317736474609372,16.806128450520834,16.676887760416665,16.41960538330078,16.239368693033853,16.04958692626953,15.995892089843752,15.906907100423176,16.100541308593748,16.009467968749998,16.027969287109375,16.008071093750001,16.055281103515622,16.102949462890624,16.142542138671875,16.18374267578125,16.226609277343748,16.252516943359378,16.257631542968749,16.254714111328127,16.240628955078126,16.230450683593748,16.237151318359373,16.240978173828125,16.222724218749995,16.228711865234374,16.239981445312498,16.240978173828125]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Constant",{"$f":"L383*L227","v":17.783420214843748},17.670389107259115,17.374663167317706,17.158556115722654,17.696411409505206,17.528776875813801,17.317736474609372,16.806128450520834,16.676887760416665,16.41960538330078,16.239368693033853,16.04958692626953,15.995892089843752,15.906907100423176,16.100541308593748,16.009467968749998,16.027969287109375,16.008071093750001,16.055281103515622,16.102949462890624,16.142542138671875,16.18374267578125,16.226609277343748,16.252516943359378,16.257631542968749,16.254714111328127,16.240628955078126,16.230450683593748,16.237151318359373,16.240978173828125,16.222724218749995,16.228711865234374,16.239981445312498,16.240978173828125]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"L384*L228","v":17.783420214843748},17.670389107259115,17.374663167317706,17.158556115722654,17.696411409505206,17.528776875813801,17.317736474609372,16.806128450520834,16.676887760416665,16.41960538330078,16.239368693033853,16.04958692626953,15.995892089843752,15.906907100423176,16.100541308593748,16.009467968749998,16.027969287109375,16.008071093750001,16.055281103515622,16.102949462890624,16.142542138671875,16.18374267578125,16.226609277343748,16.252516943359378,16.257631542968749,16.254714111328127,16.240628955078126,16.230450683593748,16.237151318359373,16.240978173828125,16.222724218749995,16.228711865234374,16.239981445312498,16.240978173828125]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"L385*L229","v":17.783420214843748},17.670389107259115,17.374663167317706,17.158556115722654,17.696411409505206,17.528776875813801,17.317736474609372,16.806128450520834,16.676887760416665,16.41960538330078,16.239368693033853,16.04958692626953,15.995892089843752,15.906907100423176,16.100541308593748,16.009467968749998,16.027969287109375,16.008071093750001,16.055281103515622,16.102949462890624,16.142542138671875,16.18374267578125,16.226609277343748,16.252516943359378,16.257631542968749,16.254714111328127,16.240628955078126,16.230450683593748,16.237151318359373,16.240978173828125,16.222724218749995,16.228711865234374,16.239981445312498,16.240978173828125]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Constant",{"$f":"L386*L230","v":17.783420214843748},17.670389107259115,17.374663167317706,17.158556115722654,17.696411409505206,17.528776875813801,17.317736474609372,16.806128450520834,16.676887760416665,16.41960538330078,16.239368693033853,16.04958692626953,15.995892089843752,15.906907100423176,16.100541308593748,16.009467968749998,16.027969287109375,16.008071093750001,16.055281103515622,16.102949462890624,16.142542138671875,16.18374267578125,16.226609277343748,16.252516943359378,16.257631542968749,16.254714111328127,16.240628955078126,16.230450683593748,16.237151318359373,16.240978173828125,16.222724218749995,16.228711865234374,16.239981445312498,16.240978173828125]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",{"$f":"L387*L231","v":19.929695068359376},19.959349865459732,19.782799089543264,19.696126186974151,20.482041847506,20.459192170597944,20.386345344951909,19.956833205528834,19.97932465414662,19.848990373873182,19.811839505709116,19.763851804462117,19.885775935997579,19.967454163085936,19.927931732421872,19.815208609374999,19.838108026367184,19.813479671875001,19.871912356445311,19.930912348632813,19.979916920898436,20.030911572265623,20.083968341796872,20.116034729492188,20.122365162109372,20.118754204101567,20.101320750976566,20.088722919921874,20.097016416992187,20.101752985351563,20.079159734374997,20.086570752929685,20.100519316406249,20.101752985351563]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":"L388*L232","v":19.929695068359376},19.959349865459732,19.782799089543264,19.696126186974151,20.482041847506,20.459192170597944,20.386345344951909,19.956833205528834,19.97932465414662,19.848990373873182,19.811839505709116,19.763851804462117,19.885775935997579,19.967454163085936,19.927931732421872,19.815208609374999,19.838108026367184,19.813479671875001,19.871912356445311,19.930912348632813,19.979916920898436,20.030911572265623,20.083968341796872,20.116034729492188,20.122365162109372,20.118754204101567,20.101320750976566,20.088722919921874,20.097016416992187,20.101752985351563,20.079159734374997,20.086570752929685,20.100519316406249,20.101752985351563]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Constant",{"$f":"L389*L233","v":19.929695068359376},19.959349865459732,19.782799089543264,19.696126186974151,20.482041847506,20.459192170597944,20.386345344951909,19.956833205528834,19.97932465414662,19.848990373873182,19.811839505709116,19.763851804462117,19.885775935997579,19.967454163085936,19.927931732421872,19.815208609374999,19.838108026367184,19.813479671875001,19.871912356445311,19.930912348632813,19.979916920898436,20.030911572265623,20.083968341796872,20.116034729492188,20.122365162109372,20.118754204101567,20.101320750976566,20.088722919921874,20.097016416992187,20.101752985351563,20.079159734374997,20.086570752929685,20.100519316406249,20.101752985351563]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",{"$f":"L390*L234","v":23.813430517578123},23.5388769370931,23.020831922200522,22.608890915283201,23.184791398763018,22.830271950276689,22.418694518554688,21.620254048177085,21.315323830729163,20.846288689697264,20.475034281412761,20.091108390869142,19.875701083984374,19.613586382893878,20.005733005859373,19.892569796874994,19.915558616210934,19.890834109375,19.94949492285156,20.00872525878906,20.057921151367186,20.109114892578123,20.16237880273437,20.194570381835938,20.200925529296871,20.197300473632815,20.179798958007815,20.167151943359372,20.175477819335935,20.180232879882812,20.157551421874995,20.164991374023437,20.178994394531248,20.180232879882812]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"L391*L235","v":23.813430517578123},23.5388769370931,23.020831922200522,22.608890915283201,23.184791398763018,22.830271950276689,22.418694518554688,21.620254048177085,21.315323830729163,20.846288689697264,20.475034281412761,20.091108390869142,19.875701083984374,19.613586382893878,20.005733005859373,19.892569796874994,19.915558616210934,19.890834109375,19.94949492285156,20.00872525878906,20.057921151367186,20.109114892578123,20.16237880273437,20.194570381835938,20.200925529296871,20.197300473632815,20.179798958007815,20.167151943359372,20.175477819335935,20.180232879882812,20.157551421874995,20.164991374023437,20.178994394531248,20.180232879882812]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Constant",{"$f":"L392*L236","v":23.813430517578123},23.5388769370931,23.020831922200522,22.608890915283201,23.184791398763018,22.830271950276689,22.418694518554688,21.620254048177085,21.315323830729163,20.846288689697264,20.475034281412761,20.091108390869142,19.875701083984374,19.613586382893878,20.005733005859373,19.892569796874994,19.915558616210934,19.890834109375,19.94949492285156,20.00872525878906,20.057921151367186,20.109114892578123,20.16237880273437,20.194570381835938,20.200925529296871,20.197300473632815,20.179798958007815,20.167151943359372,20.175477819335935,20.180232879882812,20.157551421874995,20.164991374023437,20.178994394531248,20.180232879882812]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":"L393*L237","v":19.929695068359376},19.959349865459732,19.782799089543264,19.696126186974151,20.482041847506,20.459192170597944,20.386345344951909,19.956833205528834,19.97932465414662,19.848990373873182,19.811839505709116,19.763851804462117,19.885775935997579,19.967454163085936,19.927931732421872,19.815208609374999,19.838108026367184,19.813479671875001,19.871912356445311,19.930912348632813,19.979916920898436,20.030911572265623,20.083968341796872,20.116034729492188,20.122365162109372,20.118754204101567,20.101320750976566,20.088722919921874,20.097016416992187,20.101752985351563,20.079159734374997,20.086570752929685,20.100519316406249,20.101752985351563]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",{"$f":"L394*L238","v":19.929695068359376},19.959349865459732,19.782799089543264,19.696126186974151,20.482041847506,20.459192170597944,20.386345344951909,19.956833205528834,19.97932465414662,19.848990373873182,19.811839505709116,19.763851804462117,19.885775935997579,19.967454163085936,19.927931732421872,19.815208609374999,19.838108026367184,19.813479671875001,19.871912356445311,19.930912348632813,19.979916920898436,20.030911572265623,20.083968341796872,20.116034729492188,20.122365162109372,20.118754204101567,20.101320750976566,20.088722919921874,20.097016416992187,20.101752985351563,20.079159734374997,20.086570752929685,20.100519316406249,20.101752985351563]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Constant",{"$f":"L395*L239","v":19.929695068359376},19.959349865459732,19.782799089543264,19.696126186974151,20.482041847506,20.459192170597944,20.386345344951909,19.956833205528834,19.97932465414662,19.848990373873182,19.811839505709116,19.763851804462117,19.885775935997579,19.967454163085936,19.927931732421872,19.815208609374999,19.838108026367184,19.813479671875001,19.871912356445311,19.930912348632813,19.979916920898436,20.030911572265623,20.083968341796872,20.116034729492188,20.122365162109372,20.118754204101567,20.101320750976566,20.088722919921874,20.097016416992187,20.101752985351563,20.079159734374997,20.086570752929685,20.100519316406249,20.101752985351563]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":"L396*L240","v":23.813430517578123},23.5388769370931,23.020831922200522,22.608890915283201,23.184791398763018,22.830271950276689,22.418694518554688,21.620254048177085,21.315323830729163,20.846288689697264,20.475034281412761,20.091108390869142,19.875701083984374,19.613586382893878,20.005733005859373,19.892569796874994,19.915558616210934,19.890834109375,19.94949492285156,20.00872525878906,20.057921151367186,20.109114892578123,20.16237880273437,20.194570381835938,20.200925529296871,20.197300473632815,20.179798958007815,20.167151943359372,20.175477819335935,20.180232879882812,20.157551421874995,20.164991374023437,20.178994394531248,20.180232879882812]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":"L397*L241","v":23.813430517578123},23.5388769370931,23.020831922200522,22.608890915283201,23.184791398763018,22.830271950276689,22.418694518554688,21.620254048177085,21.315323830729163,20.846288689697264,20.475034281412761,20.091108390869142,19.875701083984374,19.613586382893878,20.005733005859373,19.892569796874994,19.915558616210934,19.890834109375,19.94949492285156,20.00872525878906,20.057921151367186,20.109114892578123,20.16237880273437,20.194570381835938,20.200925529296871,20.197300473632815,20.179798958007815,20.167151943359372,20.175477819335935,20.180232879882812,20.157551421874995,20.164991374023437,20.178994394531248,20.180232879882812]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Constant",{"$f":"L398*L242","v":23.813430517578123},23.5388769370931,23.020831922200522,22.608890915283201,23.184791398763018,22.830271950276689,22.418694518554688,21.620254048177085,21.315323830729163,20.846288689697264,20.475034281412761,20.091108390869142,19.875701083984374,19.613586382893878,20.005733005859373,19.892569796874994,19.915558616210934,19.890834109375,19.94949492285156,20.00872525878906,20.057921151367186,20.109114892578123,20.16237880273437,20.194570381835938,20.200925529296871,20.197300473632815,20.179798958007815,20.167151943359372,20.175477819335935,20.180232879882812,20.157551421874995,20.164991374023437,20.178994394531248,20.180232879882812]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM550","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F551","v":3.73E-2},{"$f":"'WACC Calc'!G551","v":3.73E-2},{"$f":"'WACC Calc'!H551","v":3.73E-2},{"$f":"'WACC Calc'!I551","v":3.73E-2},{"$f":"'WACC Calc'!J551","v":3.73E-2},{"$f":"'WACC Calc'!K551","v":3.73E-2},{"$f":"'WACC Calc'!L551","v":3.73E-2},{"$f":"'WACC Calc'!M551","v":3.73E-2},{"$f":"'WACC Calc'!N551","v":3.73E-2},{"$f":"'WACC Calc'!O551","v":3.73E-2},{"$f":"'WACC Calc'!P551","v":3.73E-2},{"$f":"'WACC Calc'!Q551","v":3.73E-2},{"$f":"'WACC Calc'!R551","v":3.73E-2},{"$f":"'WACC Calc'!S551","v":3.73E-2},{"$f":"'WACC Calc'!T551","v":3.73E-2},{"$f":"'WACC Calc'!U551","v":3.73E-2},{"$f":"'WACC Calc'!V551","v":3.73E-2},{"$f":"'WACC Calc'!W551","v":3.73E-2},{"$f":"'WACC Calc'!X551","v":3.73E-2},{"$f":"'WACC Calc'!Y551","v":3.73E-2},{"$f":"'WACC Calc'!Z551","v":3.73E-2},{"$f":"'WACC Calc'!AA551","v":3.73E-2},{"$f":"'WACC Calc'!AB551","v":3.73E-2},{"$f":"'WACC Calc'!AC551","v":3.73E-2},{"$f":"'WACC Calc'!AD551","v":3.73E-2},{"$f":"'WACC Calc'!AE551","v":3.73E-2},{"$f":"'WACC Calc'!AF551","v":3.73E-2},{"$f":"'WACC Calc'!AG551","v":3.73E-2},{"$f":"'WACC Calc'!AH551","v":3.73E-2},{"$f":"'WACC Calc'!AI551","v":3.73E-2},{"$f":"'WACC Calc'!AJ551","v":3.73E-2},{"$f":"'WACC Calc'!AK551","v":3.73E-2},{"$f":"'WACC Calc'!AL551","v":3.73E-2},{"$f":"'WACC Calc'!AM551","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F552","v":3.73E-2},{"$f":"'WACC Calc'!G552","v":3.73E-2},{"$f":"'WACC Calc'!H552","v":3.73E-2},{"$f":"'WACC Calc'!I552","v":3.73E-2},{"$f":"'WACC Calc'!J552","v":3.73E-2},{"$f":"'WACC Calc'!K552","v":3.73E-2},{"$f":"'WACC Calc'!L552","v":3.73E-2},{"$f":"'WACC Calc'!M552","v":3.73E-2},{"$f":"'WACC Calc'!N552","v":3.73E-2},{"$f":"'WACC Calc'!O552","v":3.73E-2},{"$f":"'WACC Calc'!P552","v":3.73E-2},{"$f":"'WACC Calc'!Q552","v":3.73E-2},{"$f":"'WACC Calc'!R552","v":3.73E-2},{"$f":"'WACC Calc'!S552","v":3.73E-2},{"$f":"'WACC Calc'!T552","v":3.73E-2},{"$f":"'WACC Calc'!U552","v":3.73E-2},{"$f":"'WACC Calc'!V552","v":3.73E-2},{"$f":"'WACC Calc'!W552","v":3.73E-2},{"$f":"'WACC Calc'!X552","v":3.73E-2},{"$f":"'WACC Calc'!Y552","v":3.73E-2},{"$f":"'WACC Calc'!Z552","v":3.73E-2},{"$f":"'WACC Calc'!AA552","v":3.73E-2},{"$f":"'WACC Calc'!AB552","v":3.73E-2},{"$f":"'WACC Calc'!AC552","v":3.73E-2},{"$f":"'WACC Calc'!AD552","v":3.73E-2},{"$f":"'WACC Calc'!AE552","v":3.73E-2},{"$f":"'WACC Calc'!AF552","v":3.73E-2},{"$f":"'WACC Calc'!AG552","v":3.73E-2},{"$f":"'WACC Calc'!AH552","v":3.73E-2},{"$f":"'WACC Calc'!AI552","v":3.73E-2},{"$f":"'WACC Calc'!AJ552","v":3.73E-2},{"$f":"'WACC Calc'!AK552","v":3.73E-2},{"$f":"'WACC Calc'!AL552","v":3.73E-2},{"$f":"'WACC Calc'!AM552","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F553","v":3.73E-2},{"$f":"'WACC Calc'!G553","v":3.73E-2},{"$f":"'WACC Calc'!H553","v":3.73E-2},{"$f":"'WACC Calc'!I553","v":3.73E-2},{"$f":"'WACC Calc'!J553","v":3.73E-2},{"$f":"'WACC Calc'!K553","v":3.73E-2},{"$f":"'WACC Calc'!L553","v":3.73E-2},{"$f":"'WACC Calc'!M553","v":3.73E-2},{"$f":"'WACC Calc'!N553","v":3.73E-2},{"$f":"'WACC Calc'!O553","v":3.73E-2},{"$f":"'WACC Calc'!P553","v":3.73E-2},{"$f":"'WACC Calc'!Q553","v":3.73E-2},{"$f":"'WACC Calc'!R553","v":3.73E-2},{"$f":"'WACC Calc'!S553","v":3.73E-2},{"$f":"'WACC Calc'!T553","v":3.73E-2},{"$f":"'WACC Calc'!U553","v":3.73E-2},{"$f":"'WACC Calc'!V553","v":3.73E-2},{"$f":"'WACC Calc'!W553","v":3.73E-2},{"$f":"'WACC Calc'!X553","v":3.73E-2},{"$f":"'WACC Calc'!Y553","v":3.73E-2},{"$f":"'WACC Calc'!Z553","v":3.73E-2},{"$f":"'WACC Calc'!AA553","v":3.73E-2},{"$f":"'WACC Calc'!AB553","v":3.73E-2},{"$f":"'WACC Calc'!AC553","v":3.73E-2},{"$f":"'WACC Calc'!AD553","v":3.73E-2},{"$f":"'WACC Calc'!AE553","v":3.73E-2},{"$f":"'WACC Calc'!AF553","v":3.73E-2},{"$f":"'WACC Calc'!AG553","v":3.73E-2},{"$f":"'WACC Calc'!AH553","v":3.73E-2},{"$f":"'WACC Calc'!AI553","v":3.73E-2},{"$f":"'WACC Calc'!AJ553","v":3.73E-2},{"$f":"'WACC Calc'!AK553","v":3.73E-2},{"$f":"'WACC Calc'!AL553","v":3.73E-2},{"$f":"'WACC Calc'!AM553","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM554","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM555","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM556","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F557","v":3.73E-2},{"$f":"'WACC Calc'!G557","v":3.73E-2},{"$f":"'WACC Calc'!H557","v":3.73E-2},{"$f":"'WACC Calc'!I557","v":3.73E-2},{"$f":"'WACC Calc'!J557","v":3.73E-2},{"$f":"'WACC Calc'!K557","v":3.73E-2},{"$f":"'WACC Calc'!L557","v":3.73E-2},{"$f":"'WACC Calc'!M557","v":3.73E-2},{"$f":"'WACC Calc'!N557","v":3.73E-2},{"$f":"'WACC Calc'!O557","v":3.73E-2},{"$f":"'WACC Calc'!P557","v":3.73E-2},{"$f":"'WACC Calc'!Q557","v":3.73E-2},{"$f":"'WACC Calc'!R557","v":3.73E-2},{"$f":"'WACC Calc'!S557","v":3.73E-2},{"$f":"'WACC Calc'!T557","v":3.73E-2},{"$f":"'WACC Calc'!U557","v":3.73E-2},{"$f":"'WACC Calc'!V557","v":3.73E-2},{"$f":"'WACC Calc'!W557","v":3.73E-2},{"$f":"'WACC Calc'!X557","v":3.73E-2},{"$f":"'WACC Calc'!Y557","v":3.73E-2},{"$f":"'WACC Calc'!Z557","v":3.73E-2},{"$f":"'WACC Calc'!AA557","v":3.73E-2},{"$f":"'WACC Calc'!AB557","v":3.73E-2},{"$f":"'WACC Calc'!AC557","v":3.73E-2},{"$f":"'WACC Calc'!AD557","v":3.73E-2},{"$f":"'WACC Calc'!AE557","v":3.73E-2},{"$f":"'WACC Calc'!AF557","v":3.73E-2},{"$f":"'WACC Calc'!AG557","v":3.73E-2},{"$f":"'WACC Calc'!AH557","v":3.73E-2},{"$f":"'WACC Calc'!AI557","v":3.73E-2},{"$f":"'WACC Calc'!AJ557","v":3.73E-2},{"$f":"'WACC Calc'!AK557","v":3.73E-2},{"$f":"'WACC Calc'!AL557","v":3.73E-2},{"$f":"'WACC Calc'!AM557","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM558","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM559","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM560","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM561","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM562","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM563","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F564","v":0.6},{"$f":"'WACC Calc'!G564","v":0.6},{"$f":"'WACC Calc'!H564","v":0.6},{"$f":"'WACC Calc'!I564","v":0.6},{"$f":"'WACC Calc'!J564","v":0.6},{"$f":"'WACC Calc'!K564","v":0.6},{"$f":"'WACC Calc'!L564","v":0.6},{"$f":"'WACC Calc'!M564","v":0.6},{"$f":"'WACC Calc'!N564","v":0.6},{"$f":"'WACC Calc'!O564","v":0.6},{"$f":"'WACC Calc'!P564","v":0.6},{"$f":"'WACC Calc'!Q564","v":0.6},{"$f":"'WACC Calc'!R564","v":0.6},{"$f":"'WACC Calc'!S564","v":0.6},{"$f":"'WACC Calc'!T564","v":0.6},{"$f":"'WACC Calc'!U564","v":0.6},{"$f":"'WACC Calc'!V564","v":0.6},{"$f":"'WACC Calc'!W564","v":0.6},{"$f":"'WACC Calc'!X564","v":0.6},{"$f":"'WACC Calc'!Y564","v":0.6},{"$f":"'WACC Calc'!Z564","v":0.6},{"$f":"'WACC Calc'!AA564","v":0.6},{"$f":"'WACC Calc'!AB564","v":0.6},{"$f":"'WACC Calc'!AC564","v":0.6},{"$f":"'WACC Calc'!AD564","v":0.6},{"$f":"'WACC Calc'!AE564","v":0.6},{"$f":"'WACC Calc'!AF564","v":0.6},{"$f":"'WACC Calc'!AG564","v":0.6},{"$f":"'WACC Calc'!AH564","v":0.6},{"$f":"'WACC Calc'!AI564","v":0.6},{"$f":"'WACC Calc'!AJ564","v":0.6},{"$f":"'WACC Calc'!AK564","v":0.6},{"$f":"'WACC Calc'!AL564","v":0.6},{"$f":"'WACC Calc'!AM564","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F565","v":0.6},{"$f":"'WACC Calc'!G565","v":0.6},{"$f":"'WACC Calc'!H565","v":0.6},{"$f":"'WACC Calc'!I565","v":0.6},{"$f":"'WACC Calc'!J565","v":0.6},{"$f":"'WACC Calc'!K565","v":0.6},{"$f":"'WACC Calc'!L565","v":0.6},{"$f":"'WACC Calc'!M565","v":0.6},{"$f":"'WACC Calc'!N565","v":0.6},{"$f":"'WACC Calc'!O565","v":0.6},{"$f":"'WACC Calc'!P565","v":0.6},{"$f":"'WACC Calc'!Q565","v":0.6},{"$f":"'WACC Calc'!R565","v":0.6},{"$f":"'WACC Calc'!S565","v":0.6},{"$f":"'WACC Calc'!T565","v":0.6},{"$f":"'WACC Calc'!U565","v":0.6},{"$f":"'WACC Calc'!V565","v":0.6},{"$f":"'WACC Calc'!W565","v":0.6},{"$f":"'WACC Calc'!X565","v":0.6},{"$f":"'WACC Calc'!Y565","v":0.6},{"$f":"'WACC Calc'!Z565","v":0.6},{"$f":"'WACC Calc'!AA565","v":0.6},{"$f":"'WACC Calc'!AB565","v":0.6},{"$f":"'WACC Calc'!AC565","v":0.6},{"$f":"'WACC Calc'!AD565","v":0.6},{"$f":"'WACC Calc'!AE565","v":0.6},{"$f":"'WACC Calc'!AF565","v":0.6},{"$f":"'WACC Calc'!AG565","v":0.6},{"$f":"'WACC Calc'!AH565","v":0.6},{"$f":"'WACC Calc'!AI565","v":0.6},{"$f":"'WACC Calc'!AJ565","v":0.6},{"$f":"'WACC Calc'!AK565","v":0.6},{"$f":"'WACC Calc'!AL565","v":0.6},{"$f":"'WACC Calc'!AM565","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F566","v":0.6},{"$f":"'WACC Calc'!G566","v":0.6},{"$f":"'WACC Calc'!H566","v":0.6},{"$f":"'WACC Calc'!I566","v":0.6},{"$f":"'WACC Calc'!J566","v":0.6},{"$f":"'WACC Calc'!K566","v":0.6},{"$f":"'WACC Calc'!L566","v":0.6},{"$f":"'WACC Calc'!M566","v":0.6},{"$f":"'WACC Calc'!N566","v":0.6},{"$f":"'WACC Calc'!O566","v":0.6},{"$f":"'WACC Calc'!P566","v":0.6},{"$f":"'WACC Calc'!Q566","v":0.6},{"$f":"'WACC Calc'!R566","v":0.6},{"$f":"'WACC Calc'!S566","v":0.6},{"$f":"'WACC Calc'!T566","v":0.6},{"$f":"'WACC Calc'!U566","v":0.6},{"$f":"'WACC Calc'!V566","v":0.6},{"$f":"'WACC Calc'!W566","v":0.6},{"$f":"'WACC Calc'!X566","v":0.6},{"$f":"'WACC Calc'!Y566","v":0.6},{"$f":"'WACC Calc'!Z566","v":0.6},{"$f":"'WACC Calc'!AA566","v":0.6},{"$f":"'WACC Calc'!AB566","v":0.6},{"$f":"'WACC Calc'!AC566","v":0.6},{"$f":"'WACC Calc'!AD566","v":0.6},{"$f":"'WACC Calc'!AE566","v":0.6},{"$f":"'WACC Calc'!AF566","v":0.6},{"$f":"'WACC Calc'!AG566","v":0.6},{"$f":"'WACC Calc'!AH566","v":0.6},{"$f":"'WACC Calc'!AI566","v":0.6},{"$f":"'WACC Calc'!AJ566","v":0.6},{"$f":"'WACC Calc'!AK566","v":0.6},{"$f":"'WACC Calc'!AL566","v":0.6},{"$f":"'WACC Calc'!AM566","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F567","v":0.25740000000000002},{"$f":"'WACC Calc'!G567","v":0.25740000000000002},{"$f":"'WACC Calc'!H567","v":0.25740000000000002},{"$f":"'WACC Calc'!I567","v":0.25740000000000002},{"$f":"'WACC Calc'!J567","v":0.25740000000000002},{"$f":"'WACC Calc'!K567","v":0.25740000000000002},{"$f":"'WACC Calc'!L567","v":0.25740000000000002},{"$f":"'WACC Calc'!M567","v":0.25740000000000002},{"$f":"'WACC Calc'!N567","v":0.25740000000000002},{"$f":"'WACC Calc'!O567","v":0.25740000000000002},{"$f":"'WACC Calc'!P567","v":0.25740000000000002},{"$f":"'WACC Calc'!Q567","v":0.25740000000000002},{"$f":"'WACC Calc'!R567","v":0.25740000000000002},{"$f":"'WACC Calc'!S567","v":0.25740000000000002},{"$f":"'WACC Calc'!T567","v":0.25740000000000002},{"$f":"'WACC Calc'!U567","v":0.25740000000000002},{"$f":"'WACC Calc'!V567","v":0.25740000000000002},{"$f":"'WACC Calc'!W567","v":0.25740000000000002},{"$f":"'WACC Calc'!X567","v":0.25740000000000002},{"$f":"'WACC Calc'!Y567","v":0.25740000000000002},{"$f":"'WACC Calc'!Z567","v":0.25740000000000002},{"$f":"'WACC Calc'!AA567","v":0.25740000000000002},{"$f":"'WACC Calc'!AB567","v":0.25740000000000002},{"$f":"'WACC Calc'!AC567","v":0.25740000000000002},{"$f":"'WACC Calc'!AD567","v":0.25740000000000002},{"$f":"'WACC Calc'!AE567","v":0.25740000000000002},{"$f":"'WACC Calc'!AF567","v":0.25740000000000002},{"$f":"'WACC Calc'!AG567","v":0.25740000000000002},{"$f":"'WACC Calc'!AH567","v":0.25740000000000002},{"$f":"'WACC Calc'!AI567","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ567","v":0.25740000000000002},{"$f":"'WACC Calc'!AK567","v":0.25740000000000002},{"$f":"'WACC Calc'!AL567","v":0.25740000000000002},{"$f":"'WACC Calc'!AM567","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL568","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM568","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL569","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM569","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL570","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM570","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL571","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM571","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL572","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM572","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL573","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM573","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L446 / (1 - (1 / (1 + L446)^$S$22))","v":6.7096778007694757E-2},{"$f":" M446 / (1 - (1 / (1 + M446)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",6.7096778007694757E-2,{"$f":" M447 / (1 - (1 / (1 + M447)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Coal-new-AvgCF-Low",{"$f":"IF($AL$8=1,L446+Coal!$S$38,L$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,M446+Coal!$S$38,M$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,N446+Coal!$S$38,N$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,O446+Coal!$S$38,O$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,P446+Coal!$S$38,P$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Q446+Coal!$S$38,Q$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,R446+Coal!$S$38,R$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,S446+Coal!$S$38,S$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,T446+Coal!$S$38,T$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,U446+Coal!$S$38,U$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,V446+Coal!$S$38,V$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,W446+Coal!$S$38,W$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,X446+Coal!$S$38,X$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Y446+Coal!$S$38,Y$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Z446+Coal!$S$38,Z$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AA446+Coal!$S$38,AA$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AB446+Coal!$S$38,AB$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AC446+Coal!$S$38,AC$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AD446+Coal!$S$38,AD$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AE446+Coal!$S$38,AE$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AF446+Coal!$S$38,AF$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AG446+Coal!$S$38,AG$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AH446+Coal!$S$38,AH$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AI446+Coal!$S$38,AI$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AJ446+Coal!$S$38,AJ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AK446+Coal!$S$38,AK$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AL446+Coal!$S$38,AL$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AM446+Coal!$S$38,AM$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AN446+Coal!$S$38,AN$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AO446+Coal!$S$38,AO$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AP446+Coal!$S$38,AP$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AQ446+Coal!$S$38,AQ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AR446+Coal!$S$38,AR$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AS446+Coal!$S$38,AS$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"IF($AL$8=1,L447+Coal!$S$38,L$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,M447+Coal!$S$38,M$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,N447+Coal!$S$38,N$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,O447+Coal!$S$38,O$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,P447+Coal!$S$38,P$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Q447+Coal!$S$38,Q$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,R447+Coal!$S$38,R$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,S447+Coal!$S$38,S$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,T447+Coal!$S$38,T$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,U447+Coal!$S$38,U$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,V447+Coal!$S$38,V$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,W447+Coal!$S$38,W$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,X447+Coal!$S$38,X$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Y447+Coal!$S$38,Y$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Z447+Coal!$S$38,Z$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AA447+Coal!$S$38,AA$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AB447+Coal!$S$38,AB$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AC447+Coal!$S$38,AC$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AD447+Coal!$S$38,AD$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AE447+Coal!$S$38,AE$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AF447+Coal!$S$38,AF$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AG447+Coal!$S$38,AG$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AH447+Coal!$S$38,AH$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AI447+Coal!$S$38,AI$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AJ447+Coal!$S$38,AJ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AK447+Coal!$S$38,AK$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AL447+Coal!$S$38,AL$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AM447+Coal!$S$38,AM$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AN447+Coal!$S$38,AN$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AO447+Coal!$S$38,AO$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AP447+Coal!$S$38,AP$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AQ447+Coal!$S$38,AQ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AR447+Coal!$S$38,AR$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AS447+Coal!$S$38,AS$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Constant",{"$f":"IF($AL$8=1,L448+Coal!$S$38,L$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,M448+Coal!$S$38,M$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,N448+Coal!$S$38,N$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,O448+Coal!$S$38,O$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,P448+Coal!$S$38,P$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Q448+Coal!$S$38,Q$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,R448+Coal!$S$38,R$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,S448+Coal!$S$38,S$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,T448+Coal!$S$38,T$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,U448+Coal!$S$38,U$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,V448+Coal!$S$38,V$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,W448+Coal!$S$38,W$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,X448+Coal!$S$38,X$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Y448+Coal!$S$38,Y$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Z448+Coal!$S$38,Z$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AA448+Coal!$S$38,AA$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AB448+Coal!$S$38,AB$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AC448+Coal!$S$38,AC$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AD448+Coal!$S$38,AD$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AE448+Coal!$S$38,AE$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AF448+Coal!$S$38,AF$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AG448+Coal!$S$38,AG$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AH448+Coal!$S$38,AH$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AI448+Coal!$S$38,AI$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AJ448+Coal!$S$38,AJ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AK448+Coal!$S$38,AK$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AL448+Coal!$S$38,AL$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AM448+Coal!$S$38,AM$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AN448+Coal!$S$38,AN$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AO448+Coal!$S$38,AO$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AP448+Coal!$S$38,AP$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AQ448+Coal!$S$38,AQ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AR448+Coal!$S$38,AR$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AS448+Coal!$S$38,AS$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"IF($AL$8=1,L446+Coal!$S$38,L$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,M446+Coal!$S$38,M$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,N446+Coal!$S$38,N$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,O446+Coal!$S$38,O$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,P446+Coal!$S$38,P$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Q446+Coal!$S$38,Q$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,R446+Coal!$S$38,R$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,S446+Coal!$S$38,S$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,T446+Coal!$S$38,T$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,U446+Coal!$S$38,U$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,V446+Coal!$S$38,V$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,W446+Coal!$S$38,W$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,X446+Coal!$S$38,X$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Y446+Coal!$S$38,Y$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Z446+Coal!$S$38,Z$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AA446+Coal!$S$38,AA$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AB446+Coal!$S$38,AB$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AC446+Coal!$S$38,AC$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AD446+Coal!$S$38,AD$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AE446+Coal!$S$38,AE$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AF446+Coal!$S$38,AF$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AG446+Coal!$S$38,AG$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AH446+Coal!$S$38,AH$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AI446+Coal!$S$38,AI$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AJ446+Coal!$S$38,AJ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AK446+Coal!$S$38,AK$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AL446+Coal!$S$38,AL$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AM446+Coal!$S$38,AM$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AN446+Coal!$S$38,AN$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AO446+Coal!$S$38,AO$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AP446+Coal!$S$38,AP$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AQ446+Coal!$S$38,AQ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AR446+Coal!$S$38,AR$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AS446+Coal!$S$38,AS$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"IF($AL$8=1,L447+Coal!$S$38,L$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,M447+Coal!$S$38,M$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,N447+Coal!$S$38,N$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,O447+Coal!$S$38,O$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,P447+Coal!$S$38,P$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Q447+Coal!$S$38,Q$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,R447+Coal!$S$38,R$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,S447+Coal!$S$38,S$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,T447+Coal!$S$38,T$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,U447+Coal!$S$38,U$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,V447+Coal!$S$38,V$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,W447+Coal!$S$38,W$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,X447+Coal!$S$38,X$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Y447+Coal!$S$38,Y$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Z447+Coal!$S$38,Z$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AA447+Coal!$S$38,AA$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AB447+Coal!$S$38,AB$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AC447+Coal!$S$38,AC$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AD447+Coal!$S$38,AD$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AE447+Coal!$S$38,AE$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AF447+Coal!$S$38,AF$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AG447+Coal!$S$38,AG$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AH447+Coal!$S$38,AH$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AI447+Coal!$S$38,AI$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AJ447+Coal!$S$38,AJ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AK447+Coal!$S$38,AK$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AL447+Coal!$S$38,AL$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AM447+Coal!$S$38,AM$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AN447+Coal!$S$38,AN$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AO447+Coal!$S$38,AO$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AP447+Coal!$S$38,AP$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AQ447+Coal!$S$38,AQ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AR447+Coal!$S$38,AR$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AS447+Coal!$S$38,AS$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Constant",{"$f":"IF($AL$8=1,L448+Coal!$S$38,L$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,M448+Coal!$S$38,M$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,N448+Coal!$S$38,N$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,O448+Coal!$S$38,O$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,P448+Coal!$S$38,P$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Q448+Coal!$S$38,Q$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,R448+Coal!$S$38,R$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,S448+Coal!$S$38,S$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,T448+Coal!$S$38,T$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,U448+Coal!$S$38,U$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,V448+Coal!$S$38,V$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,W448+Coal!$S$38,W$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,X448+Coal!$S$38,X$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Y448+Coal!$S$38,Y$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Z448+Coal!$S$38,Z$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AA448+Coal!$S$38,AA$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AB448+Coal!$S$38,AB$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AC448+Coal!$S$38,AC$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AD448+Coal!$S$38,AD$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AE448+Coal!$S$38,AE$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AF448+Coal!$S$38,AF$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AG448+Coal!$S$38,AG$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AH448+Coal!$S$38,AH$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AI448+Coal!$S$38,AI$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AJ448+Coal!$S$38,AJ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AK448+Coal!$S$38,AK$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AL448+Coal!$S$38,AL$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AM448+Coal!$S$38,AM$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AN448+Coal!$S$38,AN$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AO448+Coal!$S$38,AO$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AP448+Coal!$S$38,AP$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AQ448+Coal!$S$38,AQ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AR448+Coal!$S$38,AR$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AS448+Coal!$S$38,AS$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"IF($AL$8=1,L446+Coal!$S$38,L$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,M446+Coal!$S$38,M$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,N446+Coal!$S$38,N$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,O446+Coal!$S$38,O$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,P446+Coal!$S$38,P$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Q446+Coal!$S$38,Q$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,R446+Coal!$S$38,R$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,S446+Coal!$S$38,S$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,T446+Coal!$S$38,T$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,U446+Coal!$S$38,U$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,V446+Coal!$S$38,V$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,W446+Coal!$S$38,W$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,X446+Coal!$S$38,X$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Y446+Coal!$S$38,Y$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Z446+Coal!$S$38,Z$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AA446+Coal!$S$38,AA$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AB446+Coal!$S$38,AB$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AC446+Coal!$S$38,AC$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AD446+Coal!$S$38,AD$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AE446+Coal!$S$38,AE$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AF446+Coal!$S$38,AF$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AG446+Coal!$S$38,AG$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AH446+Coal!$S$38,AH$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AI446+Coal!$S$38,AI$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AJ446+Coal!$S$38,AJ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AK446+Coal!$S$38,AK$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AL446+Coal!$S$38,AL$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AM446+Coal!$S$38,AM$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AN446+Coal!$S$38,AN$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AO446+Coal!$S$38,AO$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AP446+Coal!$S$38,AP$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AQ446+Coal!$S$38,AQ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AR446+Coal!$S$38,AR$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AS446+Coal!$S$38,AS$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"IF($AL$8=1,L447+Coal!$S$38,L$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,M447+Coal!$S$38,M$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,N447+Coal!$S$38,N$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,O447+Coal!$S$38,O$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,P447+Coal!$S$38,P$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Q447+Coal!$S$38,Q$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,R447+Coal!$S$38,R$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,S447+Coal!$S$38,S$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,T447+Coal!$S$38,T$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,U447+Coal!$S$38,U$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,V447+Coal!$S$38,V$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,W447+Coal!$S$38,W$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,X447+Coal!$S$38,X$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Y447+Coal!$S$38,Y$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Z447+Coal!$S$38,Z$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AA447+Coal!$S$38,AA$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AB447+Coal!$S$38,AB$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AC447+Coal!$S$38,AC$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AD447+Coal!$S$38,AD$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AE447+Coal!$S$38,AE$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AF447+Coal!$S$38,AF$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AG447+Coal!$S$38,AG$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AH447+Coal!$S$38,AH$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AI447+Coal!$S$38,AI$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AJ447+Coal!$S$38,AJ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AK447+Coal!$S$38,AK$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AL447+Coal!$S$38,AL$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AM447+Coal!$S$38,AM$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AN447+Coal!$S$38,AN$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AO447+Coal!$S$38,AO$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AP447+Coal!$S$38,AP$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AQ447+Coal!$S$38,AQ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AR447+Coal!$S$38,AR$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AS447+Coal!$S$38,AS$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Constant",{"$f":"IF($AL$8=1,L448+Coal!$S$38,L$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,M448+Coal!$S$38,M$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,N448+Coal!$S$38,N$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,O448+Coal!$S$38,O$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,P448+Coal!$S$38,P$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Q448+Coal!$S$38,Q$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,R448+Coal!$S$38,R$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,S448+Coal!$S$38,S$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,T448+Coal!$S$38,T$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,U448+Coal!$S$38,U$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,V448+Coal!$S$38,V$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,W448+Coal!$S$38,W$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,X448+Coal!$S$38,X$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Y448+Coal!$S$38,Y$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Z448+Coal!$S$38,Z$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AA448+Coal!$S$38,AA$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AB448+Coal!$S$38,AB$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AC448+Coal!$S$38,AC$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AD448+Coal!$S$38,AD$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AE448+Coal!$S$38,AE$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AF448+Coal!$S$38,AF$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AG448+Coal!$S$38,AG$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AH448+Coal!$S$38,AH$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AI448+Coal!$S$38,AI$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AJ448+Coal!$S$38,AJ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AK448+Coal!$S$38,AK$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AL448+Coal!$S$38,AL$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AM448+Coal!$S$38,AM$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AN448+Coal!$S$38,AN$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AO448+Coal!$S$38,AO$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AP448+Coal!$S$38,AP$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AQ448+Coal!$S$38,AQ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AR448+Coal!$S$38,AR$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AS448+Coal!$S$38,AS$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"IF($AL$8=1,L446+Coal!$S$38,L$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,M446+Coal!$S$38,M$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,N446+Coal!$S$38,N$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,O446+Coal!$S$38,O$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,P446+Coal!$S$38,P$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Q446+Coal!$S$38,Q$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,R446+Coal!$S$38,R$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,S446+Coal!$S$38,S$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,T446+Coal!$S$38,T$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,U446+Coal!$S$38,U$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,V446+Coal!$S$38,V$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,W446+Coal!$S$38,W$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,X446+Coal!$S$38,X$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Y446+Coal!$S$38,Y$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Z446+Coal!$S$38,Z$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AA446+Coal!$S$38,AA$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AB446+Coal!$S$38,AB$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AC446+Coal!$S$38,AC$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AD446+Coal!$S$38,AD$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AE446+Coal!$S$38,AE$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AF446+Coal!$S$38,AF$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AG446+Coal!$S$38,AG$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AH446+Coal!$S$38,AH$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AI446+Coal!$S$38,AI$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AJ446+Coal!$S$38,AJ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AK446+Coal!$S$38,AK$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AL446+Coal!$S$38,AL$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AM446+Coal!$S$38,AM$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AN446+Coal!$S$38,AN$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AO446+Coal!$S$38,AO$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AP446+Coal!$S$38,AP$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AQ446+Coal!$S$38,AQ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AR446+Coal!$S$38,AR$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AS446+Coal!$S$38,AS$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"IF($AL$8=1,L447+Coal!$S$38,L$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,M447+Coal!$S$38,M$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,N447+Coal!$S$38,N$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,O447+Coal!$S$38,O$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,P447+Coal!$S$38,P$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Q447+Coal!$S$38,Q$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,R447+Coal!$S$38,R$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,S447+Coal!$S$38,S$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,T447+Coal!$S$38,T$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,U447+Coal!$S$38,U$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,V447+Coal!$S$38,V$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,W447+Coal!$S$38,W$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,X447+Coal!$S$38,X$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Y447+Coal!$S$38,Y$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Z447+Coal!$S$38,Z$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AA447+Coal!$S$38,AA$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AB447+Coal!$S$38,AB$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AC447+Coal!$S$38,AC$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AD447+Coal!$S$38,AD$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AE447+Coal!$S$38,AE$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AF447+Coal!$S$38,AF$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AG447+Coal!$S$38,AG$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AH447+Coal!$S$38,AH$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AI447+Coal!$S$38,AI$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AJ447+Coal!$S$38,AJ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AK447+Coal!$S$38,AK$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AL447+Coal!$S$38,AL$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AM447+Coal!$S$38,AM$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AN447+Coal!$S$38,AN$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AO447+Coal!$S$38,AO$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AP447+Coal!$S$38,AP$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AQ447+Coal!$S$38,AQ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AR447+Coal!$S$38,AR$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AS447+Coal!$S$38,AS$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Constant",{"$f":"IF($AL$8=1,L448+Coal!$S$38,L$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,M448+Coal!$S$38,M$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,N448+Coal!$S$38,N$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,O448+Coal!$S$38,O$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,P448+Coal!$S$38,P$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Q448+Coal!$S$38,Q$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,R448+Coal!$S$38,R$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,S448+Coal!$S$38,S$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,T448+Coal!$S$38,T$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,U448+Coal!$S$38,U$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,V448+Coal!$S$38,V$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,W448+Coal!$S$38,W$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,X448+Coal!$S$38,X$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Y448+Coal!$S$38,Y$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,Z448+Coal!$S$38,Z$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AA448+Coal!$S$38,AA$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AB448+Coal!$S$38,AB$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AC448+Coal!$S$38,AC$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AD448+Coal!$S$38,AD$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AE448+Coal!$S$38,AE$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AF448+Coal!$S$38,AF$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AG448+Coal!$S$38,AG$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AH448+Coal!$S$38,AH$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AI448+Coal!$S$38,AI$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AJ448+Coal!$S$38,AJ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AK448+Coal!$S$38,AK$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AL448+Coal!$S$38,AL$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AM448+Coal!$S$38,AM$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AN448+Coal!$S$38,AN$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AO448+Coal!$S$38,AO$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AP448+Coal!$S$38,AP$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AQ448+Coal!$S$38,AQ$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AR448+Coal!$S$38,AR$446)","v":5.2739388000000005E-2},{"$f":"IF($AL$8=1,AS448+Coal!$S$38,AS$446)","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",{"$f":"L446","v":5.2739388000000005E-2},{"$f":"M446","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":"L447","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Constant",{"$f":"L448","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",{"$f":"L446","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"L447","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Constant",{"$f":"L448","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":"L446","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",{"$f":"L447","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Constant",{"$f":"L448","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":"L446","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":"L447","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Constant",{"$f":"L448","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real (%)","Coal-new-AvgCF-Low",{"$f":" L460 / (1 - (1 / (1 + L460)^$S$22))","v":6.7096778007694757E-2},{"$f":" M460 / (1 - (1 / (1 + M460)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":" L461 / (1 - (1 / (1 + L461)^$S$22))","v":6.7096778007694757E-2},{"$f":" M461 / (1 - (1 / (1 + M461)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Constant",6.7096778007694757E-2,{"$f":" M462 / (1 - (1 / (1 + M462)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":" L463 / (1 - (1 / (1 + L463)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":" L464 / (1 - (1 / (1 + L464)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Constant",{"$f":" L465 / (1 - (1 / (1 + L465)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":" L466 / (1 - (1 / (1 + L466)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":" L467 / (1 - (1 / (1 + L467)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Constant",{"$f":" L468 / (1 - (1 / (1 + L468)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":" L469 / (1 - (1 / (1 + L469)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":" L470 / (1 - (1 / (1 + L470)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Constant",{"$f":" L471 / (1 - (1 / (1 + L471)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",{"$f":" L472 / (1 - (1 / (1 + L472)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":" L473 / (1 - (1 / (1 + L473)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Constant",{"$f":" L474 / (1 - (1 / (1 + L474)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",{"$f":" L475 / (1 - (1 / (1 + L475)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":" L476 / (1 - (1 / (1 + L476)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Constant",{"$f":" L477 / (1 - (1 / (1 + L477)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":" L478 / (1 - (1 / (1 + L478)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",{"$f":" L479 / (1 - (1 / (1 + L479)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Constant",{"$f":" L480 / (1 - (1 / (1 + L480)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":" L481 / (1 - (1 / (1 + L481)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":" L482 / (1 - (1 / (1 + L482)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Constant",{"$f":" L483 / (1 - (1 / (1 + L483)^$S$22))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Coal-new-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF-Low",{"$f":" ((L485 * $S$35 * $S$33 * (L297 * 1 + L511) +L323) * 1000 / (L167 * 8760)) + L349 + L401","v":95.126118216313088},{"$f":" ((M485 * $S$35 * $S$33 * (M297 * 1 + M511) +M323) * 1000 / (M167 * 8760)) + M349 + M401","v":94.922412721017935},94.531983778457146,94.222946486287015,94.713004203882491,94.465535222259206,94.172376269932812,93.578718176619986,93.662812694897298,93.580459017830776,93.552333115288633,93.449236335884194,93.376508694241465,93.368887870594421,93.186917553208275,92.89064010326419,92.748909558784177,92.610910954084886,92.473873158523062,92.36368406767437,92.229250806210715,92.130426399975022,92.000962666443854,91.859283174845658,91.755841906634075,91.506174329592412,91.411749536083391,91.166530667322618,91.083164231194189,90.877900788314165,90.702466686521717,90.554507878406753,90.407436268260028,89.792179310388534]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":" ((L486 * $S$35 * $S$33 * (L298 * 1 + L512) +L324) * 1000 / (L168 * 8760)) + L350 + L402","v":95.126118216313088},94.922412721017935,94.531983778457146,94.222946486287015,94.713004203882491,94.465535222259206,94.172376269932812,93.578718176619986,93.662812694897298,93.580459017830776,93.552333115288633,93.449236335884194,93.376508694241465,93.368887870594421,93.186917553208275,92.89064010326419,92.748909558784177,92.610910954084886,92.473873158523062,92.36368406767437,92.229250806210715,92.130426399975022,92.000962666443854,91.859283174845658,91.755841906634075,91.506174329592412,91.411749536083391,91.166530667322618,91.083164231194189,90.877900788314165,90.702466686521717,90.554507878406753,90.407436268260028,89.792179310388534]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Constant",95.126118216313088,94.922412721017935,94.531983778457146,94.222946486287015,94.713004203882491,94.465535222259206,94.172376269932812,93.578718176619986,93.662812694897298,93.580459017830776,93.552333115288633,93.449236335884194,93.376508694241465,93.368887870594421,93.186917553208275,92.89064010326419,92.748909558784177,92.610910954084886,92.473873158523062,92.36368406767437,92.229250806210715,92.130426399975022,92.000962666443854,91.859283174845658,91.755841906634075,91.506174329592412,91.411749536083391,91.166530667322618,91.083164231194189,90.877900788314165,90.702466686521717,90.554507878406753,90.407436268260028,89.792179310388534]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",68.562253459710448,68.467432437442682,68.185887967909281,67.985735148766537,68.584677339389401,68.446092830793503,68.261818351494497,67.766113934541835,67.852424371015275,67.781352668304152,67.776560929859642,67.720782079046046,67.743333884948356,67.793534894933856,67.668765025480923,67.442243994282791,67.360696149633185,67.264917545036582,67.198736477543576,67.149715479670647,67.081889200672791,67.037253930640475,66.973981549592693,66.895665477147887,66.832524425637857,66.673532941005192,66.607793946091249,66.448476338456686,66.398703019511601,66.270678010368215,66.151959285705473,66.061070777184426,65.97302454765736,65.584757500196375]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",68.562253459710448,68.467432437442682,68.185887967909281,67.985735148766537,68.584677339389401,68.446092830793503,68.261818351494497,67.766113934541835,67.852424371015275,67.781352668304152,67.776560929859642,67.720782079046046,67.743333884948356,67.793534894933856,67.668765025480923,67.442243994282791,67.360696149633185,67.264917545036582,67.198736477543576,67.149715479670647,67.081889200672791,67.037253930640475,66.973981549592693,66.895665477147887,66.832524425637857,66.673532941005192,66.607793946091249,66.448476338456686,66.398703019511601,66.270678010368215,66.151959285705473,66.061070777184426,65.97302454765736,65.584757500196375]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Constant",68.562253459710448,68.467432437442682,68.185887967909281,67.985735148766537,68.584677339389401,68.446092830793503,68.261818351494497,67.766113934541835,67.852424371015275,67.781352668304152,67.776560929859642,67.720782079046046,67.743333884948356,67.793534894933856,67.668765025480923,67.442243994282791,67.360696149633185,67.264917545036582,67.198736477543576,67.149715479670647,67.081889200672791,67.037253930640475,66.973981549592693,66.895665477147887,66.832524425637857,66.673532941005192,66.607793946091249,66.448476338456686,66.398703019511601,66.270678010368215,66.151959285705473,66.061070777184426,65.97302454765736,65.584757500196375]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",108.41654565972212,107.68106270963412,106.76288492718933,105.92432603309089,105.83972948437007,105.04964310817527,103.63888969355712,102.50482982696521,102.00978597207926,101.38395821517908,100.82359635151963,100.30895735100202,99.798381428154457,99.419785654574639,99.340877443389061,98.903875284099627,98.636762865574369,98.356153989419496,98.09472725855565,97.841838118993692,97.605082874997052,97.441296614648536,97.246233936094342,97.042003102574924,96.880116069649603,96.572351846102023,96.422919085912255,96.121088829432026,95.978894040359592,95.714804917366095,95.484573479386654,95.277608002194427,95.070597834038239,94.397537243261965]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",108.41654565972212,107.68106270963412,106.76288492718933,105.92432603309089,105.83972948437007,105.04964310817527,103.63888969355712,102.50482982696521,102.00978597207926,101.38395821517908,100.82359635151963,100.30895735100202,99.798381428154457,99.419785654574639,99.340877443389061,98.903875284099627,98.636762865574369,98.356153989419496,98.09472725855565,97.841838118993692,97.605082874997052,97.441296614648536,97.246233936094342,97.042003102574924,96.880116069649603,96.572351846102023,96.422919085912255,96.121088829432026,95.978894040359592,95.714804917366095,95.484573479386654,95.277608002194427,95.070597834038239,94.397537243261965]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Constant",108.41654565972212,107.68106270963412,106.76288492718933,105.92432603309089,105.83972948437007,105.04964310817527,103.63888969355712,{"$f":" ((S493 * $S$35 * $S$33 * (S305 * 1 + S519) +S331) * 1000 / (S175 * 8760)) + S357 + S409","v":102.50482982696521},102.00978597207926,101.38395821517908,100.82359635151963,100.30895735100202,99.798381428154457,99.419785654574639,99.340877443389061,98.903875284099627,98.636762865574369,98.356153989419496,98.09472725855565,97.841838118993692,97.605082874997052,97.441296614648536,97.246233936094342,97.042003102574924,96.880116069649603,96.572351846102023,96.422919085912255,96.121088829432026,95.978894040359592,95.714804917366095,95.484573479386654,95.277608002194427,95.070597834038239,94.397537243261965]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",77.988112407666904,77.481838194877199,76.79286914973072,76.183518992930587,76.32813118150807,75.767253542611584,74.798276802344589,73.893425673050984,73.533083454137625,73.042967113558007,72.622580754924272,72.227565653424051,71.885229471811812,71.613278610516502,71.634730137282077,71.325111178564995,71.163171818445491,70.978565817249432,70.830790027346794,70.688576766805156,70.553582580326719,70.46527969363035,70.357830973519128,70.238345258063788,70.137954120412999,69.942445244944111,69.842852249499217,69.648418547493932,69.561052308611266,69.395619304745651,69.243445457528679,69.114896836466784,68.988264975601595,68.56341608004692]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",77.988112407666904,77.481838194877199,76.79286914973072,76.183518992930587,76.32813118150807,75.767253542611584,74.798276802344589,73.893425673050984,73.533083454137625,73.042967113558007,72.622580754924272,72.227565653424051,71.885229471811812,71.613278610516502,71.634730137282077,71.325111178564995,71.163171818445491,70.978565817249432,70.830790027346794,70.688576766805156,70.553582580326719,70.46527969363035,70.357830973519128,70.238345258063788,70.137954120412999,69.942445244944111,69.842852249499217,69.648418547493932,69.561052308611266,69.395619304745651,69.243445457528679,69.114896836466784,68.988264975601595,68.56341608004692]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Constant",77.988112407666904,77.481838194877199,76.79286914973072,76.183518992930587,76.32813118150807,75.767253542611584,74.798276802344589,73.893425673050984,73.533083454137625,73.042967113558007,72.622580754924272,72.227565653424051,71.885229471811812,71.613278610516502,71.634730137282077,71.325111178564995,71.163171818445491,70.978565817249432,70.830790027346794,70.688576766805156,70.553582580326719,70.46527969363035,70.357830973519128,70.238345258063788,70.137954120412999,69.942445244944111,69.842852249499217,69.648418547493932,69.561052308611266,69.395619304745651,69.243445457528679,69.114896836466784,68.988264975601595,68.56341608004692]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",132.49034773023789,131.93955097587616,131.18254864849757,130.51542419446639,130.72088830353616,130.117587075166,129.46428869805789,128.49594235028118,128.33748119055454,127.99158842759266,127.69334462921144,127.2947393102432,126.88829721208171,126.58054280200135,126.1538630328525,125.60774685191384,125.23255528228106,124.8756559817875,124.49685819614493,124.15415291585902,123.78167156750285,123.45637871925219,123.08960235940596,122.71215497169248,122.39223317415957,121.88072237182325,121.57852759360239,121.0756693846147,120.78112859731436,120.3269164045295,119.91869919924167,119.53919703751617,119.15925708525634,118.17313475059183]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",132.49034773023789,131.93955097587616,131.18254864849757,130.51542419446639,130.72088830353616,130.117587075166,129.46428869805789,128.49594235028118,128.33748119055454,127.99158842759266,127.69334462921144,127.2947393102432,126.88829721208171,126.58054280200135,126.1538630328525,125.60774685191384,125.23255528228106,124.8756559817875,124.49685819614493,124.15415291585902,123.78167156750285,123.45637871925219,123.08960235940596,122.71215497169248,122.39223317415957,121.88072237182325,121.57852759360239,121.0756693846147,120.78112859731436,120.3269164045295,119.91869919924167,119.53919703751617,119.15925708525634,118.17313475059183]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Constant",132.49034773023789,131.93955097587616,131.18254864849757,130.51542419446639,130.72088830353616,130.117587075166,129.46428869805789,128.49594235028118,128.33748119055454,127.99158842759266,127.69334462921144,127.2947393102432,126.88829721208171,126.58054280200135,126.1538630328525,125.60774685191384,125.23255528228106,124.8756559817875,124.49685819614493,124.15415291585902,123.78167156750285,123.45637871925219,123.08960235940596,122.71215497169248,122.39223317415957,121.88072237182325,121.57852759360239,121.0756693846147,120.78112859731436,120.3269164045295,119.91869919924167,119.53919703751617,119.15925708525634,118.17313475059183]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",151.33420084642194,150.41775158751275,149.25781089419601,148.20397420885453,148.13797901391015,147.14156388699968,146.08809077685348,144.6937834074601,144.18874459893362,143.48131729802827,142.82133854334583,142.04968838874731,141.24998740868793,140.55720620303208,140.52121815033095,139.9287738213954,139.51152628742932,139.11936101979194,138.69450260120678,138.30950064952853,137.89260281147233,137.5276807501053,137.11665908687928,136.6959888146005,136.34156641747478,135.77627335428534,135.44386566457101,134.88904976061863,134.56249079222709,134.05971017527384,133.61059379807318,{"$f":" ((AQ500 * $S$35 * $S$33 * (AQ312 * 1 + AQ526) +AQ338) * 1000 / (AQ182 * 8760)) + AQ364 + AQ416","v":133.19015039220903},132.76857228296166,131.67793781559746]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",151.33420084642194,150.41775158751275,149.25781089419601,148.20397420885453,148.13797901391015,147.14156388699968,146.08809077685348,144.6937834074601,144.18874459893362,143.48131729802827,142.82133854334583,142.04968838874731,141.24998740868793,140.55720620303208,140.52121815033095,139.9287738213954,139.51152628742932,139.11936101979194,138.69450260120678,138.30950064952853,137.89260281147233,137.5276807501053,137.11665908687928,136.6959888146005,136.34156641747478,135.77627335428534,135.44386566457101,134.88904976061863,134.56249079222709,134.05971017527384,133.61059379807318,133.19015039220903,132.76857228296166,131.67793781559746]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Constant",151.33420084642194,150.41775158751275,149.25781089419601,148.20397420885453,148.13797901391015,147.14156388699968,146.08809077685348,144.6937834074601,144.18874459893362,143.48131729802827,142.82133854334583,142.04968838874731,141.24998740868793,140.55720620303208,140.52121815033095,139.9287738213954,139.51152628742932,139.11936101979194,138.69450260120678,138.30950064952853,137.89260281147233,137.5276807501053,137.11665908687928,136.6959888146005,136.34156641747478,135.77627335428534,135.44386566457101,134.88904976061863,134.56249079222709,134.05971017527384,133.61059379807318,133.19015039220903,132.76857228296166,131.67793781559746]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",93.619189750040263,93.282135743452216,92.738876163847337,92.285494457589834,92.704701314433279,92.315142833836816,91.875587204502381,91.105658629919446,91.013830607147867,90.747314085458314,90.545213919027645,90.275718381643813,90.063839377476626,89.899487809083084,89.615373036340984,89.22884747554366,89.000247057456292,88.765701646490314,88.547907551643775,88.353124330515712,88.135848974106153,87.949118463950086,87.736939479980492,87.510289517799905,87.310505306192837,86.986021152415148,86.7886855444943,86.466358509968984,86.28333199444279,85.998120933702808,85.731904078649592,85.494877005662559,85.259980706844473,84.637437700568057]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",93.619189750040263,93.282135743452216,92.738876163847337,92.285494457589834,92.704701314433279,92.315142833836816,91.875587204502381,91.105658629919446,91.013830607147867,90.747314085458314,90.545213919027645,90.275718381643813,90.063839377476626,89.899487809083084,89.615373036340984,89.22884747554366,89.000247057456292,88.765701646490314,88.547907551643775,88.353124330515712,88.135848974106153,87.949118463950086,87.736939479980492,87.510289517799905,87.310505306192837,86.986021152415148,86.7886855444943,86.466358509968984,86.28333199444279,85.998120933702808,85.731904078649592,85.494877005662559,85.259980706844473,84.637437700568057]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Constant",93.619189750040263,93.282135743452216,92.738876163847337,92.285494457589834,92.704701314433279,92.315142833836816,91.875587204502381,91.105658629919446,91.013830607147867,90.747314085458314,90.545213919027645,90.275718381643813,90.063839377476626,89.899487809083084,89.615373036340984,89.22884747554366,89.000247057456292,88.765701646490314,88.547907551643775,88.353124330515712,88.135848974106153,87.949118463950086,87.736939479980492,87.510289517799905,87.310505306192837,86.986021152415148,86.7886855444943,86.466358509968984,86.28333199444279,85.998120933702808,85.731904078649592,85.494877005662559,85.259980706844473,84.637437700568057]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",108.0589054194477,107.37882480447587,106.4552527550965,105.63778471369237,105.80815816268537,105.04811167971226,104.23100721350345,103.05611906692414,102.62476730428892,102.00512441048991,101.45146415042224,100.82258775423452,100.23804432676769,99.703849728087079,99.825515973601995,99.409559868836709,99.154422897910081,98.897562286897227,98.650752714941845,98.429332770350342,98.18406709428065,97.972373557862937,97.732318229305903,97.47840767406484,97.256836302181028,96.898369222939152,96.68192110086008,96.326750917321988,96.123508368091876,95.807620300618069,95.515532311308448,95.25265065963012,94.991468895810215,94.30290058632842]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",108.0589054194477,107.37882480447587,106.4552527550965,105.63778471369237,105.80815816268537,105.04811167971226,104.23100721350345,103.05611906692414,102.62476730428892,102.00512441048991,101.45146415042224,100.82258775423452,100.23804432676769,99.703849728087079,99.825515973601995,99.409559868836709,99.154422897910081,98.897562286897227,98.650752714941845,98.429332770350342,98.18406709428065,97.972373557862937,97.732318229305903,97.47840767406484,97.256836302181028,96.898369222939152,96.68192110086008,96.326750917321988,96.123508368091876,95.807620300618069,95.515532311308448,95.25265065963012,94.991468895810215,94.30290058632842]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Constant",108.0589054194477,107.37882480447587,106.4552527550965,105.63778471369237,105.80815816268537,105.04811167971226,104.23100721350345,103.05611906692414,102.62476730428892,102.00512441048991,101.45146415042224,100.82258775423452,100.23804432676769,99.703849728087079,99.825515973601995,99.409559868836709,99.154422897910081,98.897562286897227,98.650752714941845,98.429332770350342,98.18406709428065,97.972373557862937,{"$f":" ((AH508 * $S$35 * $S$33 * (AH320 * 1 + AH534) +AH346) * 1000 / (AH190 * 8760)) + AH372 + AH424","v":97.732318229305903},97.47840767406484,97.256836302181028,96.898369222939152,96.68192110086008,96.326750917321988,96.123508368091876,95.807620300618069,95.515532311308448,95.25265065963012,94.991468895810215,94.30290058632842]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$571:$I$591,L571:L591)","v":0.62110310260718027},{"$f":"SUMPRODUCT($I$571:$I$591,M571:M591)","v":0.62110310260718027},0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$571:$I$591,L571:L591)","v":0.62110310260718027},{"$f":"SUMPRODUCT($I$571:$I$591,M571:M591)","v":0.62110310260718027},0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$571:$I$591,L571:L591)","v":0.62110310260718027},{"$f":"SUMPRODUCT($I$571:$I$591,M571:M591)","v":0.62110310260718027},0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027,0.62110310260718027]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$445*L564*(1-0/2)-0)/(1-L$445)","v":1.1313332364515378},1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$445*L565*(1-0/2)-0)/(1-L$445)","v":1.1313332364515378},1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",{"$f":"(1-L$445*L566*(1-0/2)-0)/(1-L$445)","v":1.1313332364515378},1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378,1.1313332364515378]
[null,null,null,null,null,null,null,null,"MACRS","Depreciation Factor","Year (Low)",2017,{"$f":"L570+1","v":2018},{"$f":"M570+1","v":2019},{"$f":"N570+1","v":2020},{"$f":"O570+1","v":2021},{"$f":"P570+1","v":2022},{"$f":"Q570+1","v":2023},{"$f":"R570+1","v":2024},{"$f":"S570+1","v":2025},{"$f":"T570+1","v":2026},{"$f":"U570+1","v":2027},{"$f":"V570+1","v":2028},{"$f":"W570+1","v":2029},{"$f":"X570+1","v":2030},{"$f":"Y570+1","v":2031},{"$f":"Z570+1","v":2032},{"$f":"AA570+1","v":2033},{"$f":"AB570+1","v":2034},{"$f":"AC570+1","v":2035},{"$f":"AD570+1","v":2036},{"$f":"AE570+1","v":2037},{"$f":"AF570+1","v":2038},{"$f":"AG570+1","v":2039},{"$f":"AH570+1","v":2040},{"$f":"AI570+1","v":2041},{"$f":"AJ570+1","v":2042},{"$f":"AK570+1","v":2043},{"$f":"AL570+1","v":2044},{"$f":"AM570+1","v":2045},{"$f":"AN570+1","v":2046},{"$f":"AO570+1","v":2047},{"$f":"AP570+1","v":2048},{"$f":"AQ570+1","v":2049},{"$f":"AR570+1","v":2050}]
[null,null,null,null,null,null,null,null,3.7499999999999999E-2,null,1,{"$f":"1/((1+L$449)*(1+L$428))^$K571","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,{"$f":"1/((1+AB$449)*(1+AB$428))^$K571","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,7.2190000000000004E-2,null,{"$f":"K571+1","v":2},0.90231516282363189,{"$f":"1/((1+M$449)*(1+M$428))^$K572","v":0.90231516282363189},0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,6.6769999999999996E-2,null,{"$f":"K572+1","v":3},0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,6.1769999999999999E-2,null,4,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,5.713E-2,null,5,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,5.2850000000000001E-2,null,6,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[null,null,null,null,null,null,null,null,4.888E-2,null,7,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492]
[null,null,null,null,null,null,null,null,4.5220000000000003E-2,null,8,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948]
[null,null,null,null,null,null,null,null,4.462E-2,null,9,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754]
[null,null,null,null,null,null,null,null,4.462E-2,null,10,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696]
[null,null,null,null,null,null,null,null,4.462E-2,null,11,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447]
[null,null,null,null,null,null,null,null,4.462E-2,null,12,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073]
[null,null,null,null,null,null,null,null,4.462E-2,null,13,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377]
[null,null,null,null,null,null,null,null,4.462E-2,null,14,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042]
[null,null,null,null,null,null,null,null,4.462E-2,null,15,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,{"$f":"1/((1+AR$449)*(1+AR$428))^$K585","v":0.46258006840075044},0.46258006840075044]
[null,null,null,null,null,null,null,null,4.462E-2,null,16,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,{"$f":"1/((1+AC$449)*(1+AC$428))^$K586","v":0.43940606162704959},0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,{"$f":"1/((1+AP$449)*(1+AP$428))^$K586","v":0.43940606162704959},0.43940606162704959,0.43940606162704959,0.43940606162704959]
[null,null,null,null,null,null,null,null,4.462E-2,null,17,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,{"$f":"1/((1+P$449)*(1+P$428))^$K587","v":0.41739300973798993},0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993,0.41739300973798993]
[null,null,null,null,null,null,null,null,4.462E-2,null,18,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206,0.39648275204270206]
[null,null,null,null,null,null,null,null,4.462E-2,null,19,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013,0.37662004154318013]
[null,null,null,null,null,null,null,null,4.462E-2,null,20,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239,0.35775239896617239]
[null,null,null,null,null,null,null,null,2.23E-2,null,{"$f":"K590+1","v":21},0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762,0.33982997410767762]
[]
[null,null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2017 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2019 Reference Case outputs (converted to 2017$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2019 Reference Coal Prices."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2017 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2019 Reference Case outputs (converted to 2017$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2019 Reference Coal Prices."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Natural Gas","index":11,"n_rows":688,"n_cols":45,"rows_kept":688,"cut":false,"hidden":false,"merged":[[13,14,13,19],[0,0,0,4],[9,6,9,19],[11,7,79,7],[11,9,16,9],[11,14,11,15],[11,16,11,19],[14,15,14,19],[18,9,23,9],[15,15,15,19],[22,14,22,17],[32,9,37,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[16,15,16,19],[82,7,87,7],[82,9,87,9],[60,9,65,9],[18,14,18,18],[25,9,30,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[39,9,44,9],[46,9,51,9],[55,14,55,27],[38,14,38,15],[457,6,457,19],[56,25,56,26],[57,18,57,19],[57,20,57,23],[53,9,58,9],[314,9,331,9],[112,7,124,7],[112,9,117,9],[112,21,112,27],[119,9,124,9],[131,6,131,19],[134,7,331,7],[134,9,151,9],[154,9,171,9],[174,9,191,9],[194,9,211,9],[214,9,231,9],[234,9,251,9],[254,9,271,9],[274,9,291,9],[294,9,311,9],[90,7,109,7],[90,9,95,9],[97,9,102,9],[472,0,489,4],[519,0,536,4],[572,0,589,4],[617,0,634,4],[668,6,668,19],[670,7,670,11],[671,7,671,11],[671,12,671,28],[672,7,672,11],[672,12,672,28],[683,7,683,11],[683,12,683,28],[687,7,687,11],[687,12,687,28],[684,7,684,11],[684,12,684,28],[685,7,685,11],[685,12,685,28],[686,7,686,11],[686,12,686,28],[335,7,384,7],[681,7,681,11],[681,12,681,28],[682,7,682,11],[682,12,682,28],[680,7,680,11],[674,7,674,11],[674,12,674,28],[675,7,675,11],[675,12,675,28],[676,7,676,11],[676,12,676,28],[677,7,677,11],[677,12,677,28],[678,7,678,11],[678,12,678,28],[679,7,679,11],[673,7,673,11],[673,12,673,28],[367,9,384,9],[388,7,405,7],[388,9,405,9],[409,7,426,7],[409,9,426,9],[335,9,364,9],[26,14,26,17],[27,14,27,17],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,14,31,17],[32,14,32,17],[33,14,33,17],[34,14,34,17],[35,14,35,17],[104,9,109,9],[67,9,72,9],[74,9,79,9]]}
["Natural Gas Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2019/index.html?t=cg"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Gas-CT-AvgCF",6.7000000000000004E-2,"*",null,"Basis Year:",null,2017]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",0.3,"**"," "]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0.51300000000000001,"*",null,"Natural Gas Technologies"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",0.87,"**",null,"Gas-CT","Combustion Turbine"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L14","v":0.51300000000000001},"*",null,"Gas-CC","Combined Cycle"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",{"$f":"L15","v":0.87},"**",null,"Gas-CC-CCS","Combined Cycle with carbon capture sequestration"]
[]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Gas-CT-AvgCF",{"$f":"L12*8760","v":586.92000000000007},null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",2628,null,null,"Inflation Rate",null,null,null,{"$f":"L336","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",4493.88,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",7621.2,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L338","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",4493.88,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L341","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",7621.2,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L343","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L345","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Gas-CT-AvgCF",{"$f":"L176","v":9.82},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L348","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",{"$f":"L26","v":9.82},null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L351","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",{"$f":"L182","v":6.45},null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L353","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",{"$f":"L28","v":6.45},null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L355","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L188","v":7.5250000000000004},null,null,"WACC Real - Mid",null,null,null,{"$f":"L358","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",{"$f":"L30","v":7.5250000000000004},null,null,"Depreciation Period",null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P42:P44,Q42:Q44)","v":1.0222911747680938}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Gas-CT-AvgCF",{"$f":" $S$32 * (L47 + L91)","v":919.15481893037781},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O47:AD47,O49:AD49)","v":0.68608897820727388}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",919.15481893037781,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.1088078333011684}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",926.64308230605752,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L361","v":6.7096778007694757E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",926.64308230605752,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L364","v":4.9101401138875428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",2292.0026298555649]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",2292.0026298555649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,"3*"]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Gas-CT-AvgCF",{"$f":"(L47+L91)*($S$32-1)","v":20.042274856144214},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",20.042274856144214,null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",20.205557286567871,null,null,0,0.8,{"$f":"1+(1-S28)*((1+S24)^(O42+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",20.205557286567871,null,null,1,0.1,{"$f":"1+(1-S28)*((1+S24)^(O43+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",49.977376751424217,null,null,2,0.1,{"$f":"1+(1-S28)*((1+S24)^(O44+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",49.977376751424217,null,null,"*Gas technologies can also have construction schedules less than 3 years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"*MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Gas-CT-AvgCF",{"$f":"L236","v":899.1125440742336},null,"Depreciation",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",{"$f":"L47","v":899.1125440742336},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",{"$f":"L242","v":906.43752501948961},null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O46","v":0.94990271229407064},0.90231516282363189,0.85711162051023382,0.81417265306143727,0.77338481141871873,0.73464033001367912,0.69783684204060492,0.66287710899309948,0.62966876375019754,0.59812406653316696,0.56815967308821447,0.5396964144826073,0.51265908793241377,0.4869762581092042,0.46258006840075044,0.43940606162704959]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",{"$f":"L49","v":906.43752501948961},null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L248","v":2242.0252531041406},null,"*Gas technologies may also have 20-year depreciation periods"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",{"$f":"L51","v":2242.0252531041406}]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Gas-CT-AvgCF",12.23]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",12.23]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",10.56,null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",10.56,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",33.619999999999997,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",33.619999999999997,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas-CT","Y",{"$f":"L26","v":9.82},0,0.03,0.05,9.7999999999999997E-3,0.15,0,117,0.83299999999999996,1,0,"N"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Gas-CT-AvgCF",7.14,null,null,"Gas-CC","Y",{"$f":"L28","v":6.45},0,0.04,0.06,3.3E-3,0.02,0,117,0.5,0.35,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",7.14,null,null,"Gas-CC-CCS","Y",{"$f":"L30","v":7.5250000000000004},0,0.04,0.06,3.3E-3,0.02,0,11.7,0.5,0.35,0,"Y"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",2.77,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",2.77]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",7.18]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",7.18]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/Mcf)","Gas-CT-AvgCF",{"$f":"L296","v":3.3853076171874998}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",{"$f":"L68","v":3.3853076171874998}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",{"$f":"L69","v":3.3853076171874998}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",{"$f":"L70","v":3.3853076171874998}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L71","v":3.3853076171874998}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",{"$f":"L72","v":3.3853076171874998}]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Gas-CT-AvgCF",{"$f":"L68*(L26/1.023)","v":32.496305768114617}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",32.496305768114617]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",21.344314888425586]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",21.344314888425586]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",24.901700703163186]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",24.901700703163186]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Gas-CT-AvgCF",{"$f":"$S$29","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",5.2739388000000005E-2]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Gas-CT-AvgCF",{"$f":"L98+L105","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Gas-CT-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Gas-CT-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Gas-CT-AvgCF",{"$f":" (($S$36 * $S$34 * $S$32 * (L47 * 1 + L91) +L54) * 1000 / (L12 * 8760)) + L61 + L75","v":145.73676528320328}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",63.332075059817754]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",37.690594817167344]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",32.119638570545725]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",67.330935866225815]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",52.866594540693214]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Gas-CT-AvgCF",{"$f":"(((L47*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L54/(8760*L12))*1000)+L61","v":111.38129305762492},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",30.420555449536238]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",16.101486625665171]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",10.630980044788771]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",41.823751881380645]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",27.607867488676174]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"The Constant CF represents investment into a new plant that is assumed to run more than the fleet-wide average. Constant CF values are from EIA's LCOE tables at https://www.eia.gov/outlooks/aeo/pdf/electricity_generation.pdf."]
[null,null,null,null,null,null,null,null,null,null,null,null,"Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"Note: For future projections, low, mid, and Constant refer to the resulting low, mid, and Constant LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Gas-CT-AvgCF - Low",{"$f":"$L$12","v":6.7000000000000004E-2},6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Mid",6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"$L$13","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"$L$14","v":0.51300000000000001},0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"$L$15","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"$L$16","v":0.51300000000000001},0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001,0.51300000000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"$L$17","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)",{"$f":"K135","v":"Gas-CT-AvgCF - Low"},{"$f":"L135*8760","v":586.92000000000007},586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K136","v":"Gas-CT-AvgCF - Mid"},{"$f":"L136*8760","v":586.92000000000007},586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":"L137*8760","v":586.92000000000007},586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007,586.92000000000007]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"L138*8760","v":2628},2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"L139*8760","v":2628},2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",{"$f":"L140*8760","v":2628},2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"L141*8760","v":4493.88},4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"L142*8760","v":4493.88},4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"L143*8760","v":4493.88},4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"L144*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"L145*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",{"$f":"L146*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"L147*8760","v":4493.88},4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"L148*8760","v":4493.88},4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":"L149*8760","v":4493.88},4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88,4493.88]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"L150*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"L151*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",{"$f":"L152*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)",{"$f":"K155","v":"Gas-CT-AvgCF - Low"},9.82,9.7579166666666666,9.6958333333333346,9.6337499999999991,9.5716666666666654,9.5095833333333335,9.4474999999999998,9.3854166666666661,9.3233333333333341,9.2612500000000004,9.1991666666666667,9.1370833333333348,9.0749999999999993,9.0129166666666656,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K156","v":"Gas-CT-AvgCF - Mid"},9.82,9.7579166666666666,9.6958333333333346,9.6337499999999991,9.5716666666666654,9.5095833333333335,9.4474999999999998,9.3854166666666661,9.3233333333333341,9.2612500000000004,9.1991666666666667,9.1370833333333348,9.0749999999999993,9.0129166666666656,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",9.82,9.7579166666666666,9.6958333333333346,9.6337499999999991,9.5716666666666654,9.5095833333333335,9.4474999999999998,9.3854166666666661,9.3233333333333341,9.2612500000000004,9.1991666666666667,9.1370833333333348,9.0749999999999993,9.0129166666666656,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",9.82,9.7579166666666666,9.6958333333333346,9.6337499999999991,9.5716666666666654,9.5095833333333335,9.4474999999999998,9.3854166666666661,9.3233333333333341,9.2612500000000004,9.1991666666666667,9.1370833333333348,9.0749999999999993,9.0129166666666656,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",9.82,9.7579166666666666,9.6958333333333346,9.6337499999999991,9.5716666666666654,9.5095833333333335,9.4474999999999998,9.3854166666666661,9.3233333333333341,9.2612500000000004,9.1991666666666667,9.1370833333333348,9.0749999999999993,9.0129166666666656,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",9.82,9.7579166666666666,9.6958333333333346,9.6337499999999991,9.5716666666666654,9.5095833333333335,9.4474999999999998,9.3854166666666661,9.3233333333333341,9.2612500000000004,9.1991666666666667,9.1370833333333348,9.0749999999999993,9.0129166666666656,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",6.45,6.4354166666666668,6.4208333333333334,6.40625,6.3916666666666666,6.3770833333333332,6.3624999999999998,6.3479166666666673,6.333333333333333,6.3187499999999996,6.3041666666666671,6.2895833333333329,6.2750000000000004,6.260416666666667,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",6.45,6.4354166666666668,6.4208333333333334,6.40625,6.3916666666666666,6.3770833333333332,6.3624999999999998,6.3479166666666673,6.333333333333333,6.3187499999999996,6.3041666666666671,6.2895833333333329,6.2750000000000004,6.260416666666667,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",6.45,6.4354166666666668,6.4208333333333334,6.40625,6.3916666666666666,6.3770833333333332,6.3624999999999998,6.3479166666666673,6.333333333333333,6.3187499999999996,6.3041666666666671,6.2895833333333329,6.2750000000000004,6.260416666666667,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",6.45,6.4354166666666668,6.4208333333333334,6.40625,6.3916666666666666,6.3770833333333332,6.3624999999999998,6.3479166666666673,6.333333333333333,6.3187499999999996,6.3041666666666671,6.2895833333333329,6.2750000000000004,6.260416666666667,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",6.45,6.4354166666666668,6.4208333333333334,6.40625,6.3916666666666666,6.3770833333333332,6.3624999999999998,6.3479166666666673,6.333333333333333,6.3187499999999996,6.3041666666666671,6.2895833333333329,6.2750000000000004,6.260416666666667,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",6.45,6.4354166666666668,6.4208333333333334,6.40625,6.3916666666666666,6.3770833333333332,6.3624999999999998,6.3479166666666673,6.333333333333333,6.3187499999999996,6.3041666666666671,6.2895833333333329,6.2750000000000004,6.260416666666667,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",7.5250000000000004,7.5223333333333331,7.5196666666666667,7.5170000000000003,7.5143333333333331,7.5116666666666667,7.5090000000000003,7.5063333333333331,7.5036666666666667,7.5010000000000003,7.4983333333333331,7.4956666666666667,7.4930000000000003,7.4903333333333331,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",7.5250000000000004,7.5223333333333331,7.5196666666666667,7.5170000000000003,7.5143333333333331,7.5116666666666667,7.5090000000000003,7.5063333333333331,7.5036666666666667,7.5010000000000003,7.4983333333333331,7.4956666666666667,7.4930000000000003,7.4903333333333331,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",7.5250000000000004,7.5223333333333331,7.5196666666666667,7.5170000000000003,7.5143333333333331,7.5116666666666667,7.5090000000000003,7.5063333333333331,7.5036666666666667,7.5010000000000003,7.4983333333333331,7.4956666666666667,7.4930000000000003,7.4903333333333331,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",7.5250000000000004,7.5223333333333331,7.5196666666666667,7.5170000000000003,7.5143333333333331,7.5116666666666667,7.5090000000000003,7.5063333333333331,7.5036666666666667,7.5010000000000003,7.4983333333333331,7.4956666666666667,7.4930000000000003,7.4903333333333331,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",7.5250000000000004,7.5223333333333331,7.5196666666666667,7.5170000000000003,7.5143333333333331,7.5116666666666667,7.5090000000000003,7.5063333333333331,7.5036666666666667,7.5010000000000003,7.4983333333333331,7.4956666666666667,7.4930000000000003,7.4903333333333331,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",7.5250000000000004,7.5223333333333331,7.5196666666666667,7.5170000000000003,7.5143333333333331,7.5116666666666667,7.5090000000000003,7.5063333333333331,7.5036666666666667,7.5010000000000003,7.4983333333333331,7.4956666666666667,7.4930000000000003,7.4903333333333331,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)",{"$f":"K175","v":"Gas-CT-AvgCF - Low"},{"$f":"$S$32*(L235+L389)","v":919.15481893037781},917.71394457624228,916.27307022210687,922.83636570573026,911.74235914595272,904.94111246769751,887.10389066572225,878.85207763871836,873.95013614856987,869.09847981977975,864.176702492662,860.42414698332607,854.92447280280703,851.86671940366182,849.08999713600861,845.20124394086974,842.23322108218997,839.5124039544213,836.25946001099453,833.0498306240047,830.29778656913948,828.62847241027998,826.51745707226598,824.51035887907494,823.35306542695173,820.33908262513114,819.61048460291499,816.77193714616135,815.86319782930468,813.34362223162896,811.58164081320388,809.80665767442179,807.95940085821701,799.89907049366457]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K176","v":"Gas-CT-AvgCF - Mid"},{"$f":"$S$32*(L236+L390)","v":919.15481893037781},917.71394457624228,916.27307022210687,922.83636570573026,911.74235914595272,904.94111246769751,887.10389066572225,878.85207763871836,873.95013614856987,869.09847981977975,864.176702492662,860.42414698332607,854.92447280280703,851.86671940366182,849.08999713600861,845.20124394086974,842.23322108218997,839.5124039544213,836.25946001099453,833.0498306240047,830.29778656913948,828.62847241027998,826.51745707226598,824.51035887907494,823.35306542695173,820.33908262513114,819.61048460291499,816.77193714616135,815.86319782930468,813.34362223162896,811.58164081320388,809.80665767442179,807.95940085821701,799.89907049366457]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":"$S$32*(L237+L391)","v":919.15481893037781},917.71394457624228,916.27307022210687,922.83636570573026,911.74235914595272,904.94111246769751,887.10389066572225,878.85207763871836,873.95013614856987,869.09847981977975,864.176702492662,860.42414698332607,854.92447280280703,851.86671940366182,849.08999713600861,845.20124394086974,842.23322108218997,839.5124039544213,836.25946001099453,833.0498306240047,830.29778656913948,828.62847241027998,826.51745707226598,824.51035887907494,823.35306542695173,820.33908262513114,819.61048460291499,816.77193714616135,815.86319782930468,813.34362223162896,811.58164081320388,809.80665767442179,807.95940085821701,799.89907049366457]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"$S$32*(L238+L392)","v":919.15481893037781},917.71394457624228,916.27307022210687,922.83636570573026,911.74235914595272,904.94111246769751,887.10389066572225,878.85207763871836,873.95013614856987,869.09847981977975,864.176702492662,860.42414698332607,854.92447280280703,851.86671940366182,849.08999713600861,845.20124394086974,842.23322108218997,839.5124039544213,836.25946001099453,833.0498306240047,830.29778656913948,828.62847241027998,826.51745707226598,824.51035887907494,823.35306542695173,820.33908262513114,819.61048460291499,816.77193714616135,815.86319782930468,813.34362223162896,811.58164081320388,809.80665767442179,807.95940085821701,799.89907049366457]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"$S$32*(L239+L393)","v":919.15481893037781},917.71394457624228,916.27307022210687,922.83636570573026,911.74235914595272,904.94111246769751,887.10389066572225,878.85207763871836,873.95013614856987,869.09847981977975,864.176702492662,860.42414698332607,854.92447280280703,851.86671940366182,849.08999713600861,845.20124394086974,842.23322108218997,839.5124039544213,836.25946001099453,833.0498306240047,830.29778656913948,828.62847241027998,826.51745707226598,824.51035887907494,823.35306542695173,820.33908262513114,819.61048460291499,816.77193714616135,815.86319782930468,813.34362223162896,811.58164081320388,809.80665767442179,807.95940085821701,799.89907049366457]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",{"$f":"$S$32*(L240+L394)","v":919.15481893037781},917.71394457624228,916.27307022210687,922.83636570573026,911.74235914595272,904.94111246769751,887.10389066572225,878.85207763871836,873.95013614856987,869.09847981977975,864.176702492662,860.42414698332607,854.92447280280703,851.86671940366182,849.08999713600861,845.20124394086974,842.23322108218997,839.5124039544213,836.25946001099453,833.0498306240047,830.29778656913948,828.62847241027998,826.51745707226598,824.51035887907494,823.35306542695173,820.33908262513114,819.61048460291499,816.77193714616135,815.86319782930468,813.34362223162896,811.58164081320388,809.80665767442179,807.95940085821701,799.89907049366457]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"$S$32*(L241+L395)","v":926.64308230605752},920.05989110199448,913.47669989793155,906.89350869386863,900.31031748980547,893.72712628574254,880.18592163739925,873.37252721787161,869.97090246570701,866.49936934831635,862.84046715502154,859.70988833130775,854.82272240253508,852.04941188846919,849.47691792199703,845.99356544930481,843.25496758233885,840.89381031730045,837.83569513203599,834.91923005424678,832.25515938099738,830.48005306962114,828.26229110689326,826.1486545172429,824.88649852291314,821.76417431532411,820.93124163949585,817.98495349301083,816.97139352978456,814.34469806005166,812.47662509081295,810.59545823375129,808.6420798519149,800.4710628792642]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"$S$32*(L242+L396)","v":926.64308230605752},920.05989110199448,913.47669989793155,906.89350869386863,900.31031748980547,893.72712628574254,880.18592163739925,873.37252721787161,869.97090246570701,866.49936934831635,862.84046715502154,859.70988833130775,854.82272240253508,852.04941188846919,849.47691792199703,845.99356544930481,843.25496758233885,840.89381031730045,837.83569513203599,834.91923005424678,832.25515938099738,830.48005306962114,828.26229110689326,826.1486545172429,824.88649852291314,821.76417431532411,820.93124163949585,817.98495349301083,816.97139352978456,814.34469806005166,812.47662509081295,810.59545823375129,808.6420798519149,800.4710628792642]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"$S$32*(L243+L397)","v":926.64308230605752},920.05989110199448,913.47669989793155,906.89350869386863,900.31031748980547,893.72712628574254,880.18592163739925,873.37252721787161,869.97090246570701,866.49936934831635,862.84046715502154,859.70988833130775,854.82272240253508,852.04941188846919,849.47691792199703,845.99356544930481,843.25496758233885,840.89381031730045,837.83569513203599,834.91923005424678,832.25515938099738,830.48005306962114,828.26229110689326,826.1486545172429,824.88649852291314,821.76417431532411,820.93124163949585,817.98495349301083,816.97139352978456,814.34469806005166,812.47662509081295,810.59545823375129,808.6420798519149,800.4710628792642]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"$S$32*(L244+L398)","v":926.64308230605752},920.05989110199448,913.47669989793155,906.89350869386863,900.31031748980547,893.72712628574254,880.18592163739925,873.37252721787161,869.97090246570701,866.49936934831635,862.84046715502154,859.70988833130775,854.82272240253508,852.04941188846919,849.47691792199703,845.99356544930481,843.25496758233885,840.89381031730045,837.83569513203599,834.91923005424678,832.25515938099738,830.48005306962114,828.26229110689326,826.1486545172429,824.88649852291314,821.76417431532411,820.93124163949585,817.98495349301083,816.97139352978456,814.34469806005166,812.47662509081295,810.59545823375129,808.6420798519149,800.4710628792642]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"$S$32*(L245+L399)","v":926.64308230605752},920.05989110199448,913.47669989793155,906.89350869386863,900.31031748980547,893.72712628574254,880.18592163739925,873.37252721787161,869.97090246570701,866.49936934831635,862.84046715502154,859.70988833130775,854.82272240253508,852.04941188846919,849.47691792199703,845.99356544930481,843.25496758233885,840.89381031730045,837.83569513203599,834.91923005424678,832.25515938099738,830.48005306962114,828.26229110689326,826.1486545172429,824.88649852291314,821.76417431532411,820.93124163949585,817.98495349301083,816.97139352978456,814.34469806005166,812.47662509081295,810.59545823375129,808.6420798519149,800.4710628792642]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",{"$f":"$S$32*(L246+L400)","v":926.64308230605752},920.05989110199448,913.47669989793155,906.89350869386863,900.31031748980547,893.72712628574254,880.18592163739925,873.37252721787161,869.97090246570701,866.49936934831635,862.84046715502154,859.70988833130775,854.82272240253508,852.04941188846919,849.47691792199703,845.99356544930481,843.25496758233885,840.89381031730045,837.83569513203599,834.91923005424678,832.25515938099738,830.48005306962114,828.26229110689326,826.1486545172429,824.88649852291314,821.76417431532411,820.93124163949585,817.98495349301083,816.97139352978456,814.34469806005166,812.47662509081295,810.59545823375129,808.6420798519149,800.4710628792642]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"$S$32*(L247+L401)","v":2292.0026298555649},2268.6755257301024,2245.3484216046404,2222.0213174791784,2198.6942133537159,2175.3671092282539,2123.3682333303191,2095.9547088672211,2076.4743456063684,2057.1579467163224,2037.7277463111354,2021.4763986268056,2001.136127603093,1986.7624192987025,1973.1046807278556,1956.7055575489912,1942.586075021519,1928.9218567081732,1914.1757824809915,1899.4446540989948,1885.9502817428354,1875.102351661209,1863.2554799957434,1851.6461438934457,1841.9402246018137,1828.084931494815,1819.3224169821226,1805.8742631219586,1796.6936608278872,1783.962946359133,1772.8988481141166,1761.8041497002571,1750.5517741258354,1725.8931311041131]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"$S$32*(L248+L402)","v":2292.0026298555649},2268.6755257301024,2245.3484216046404,2222.0213174791784,2198.6942133537159,2175.3671092282539,2123.3682333303191,2095.9547088672211,2076.4743456063684,2057.1579467163224,2037.7277463111354,2021.4763986268056,2001.136127603093,1986.7624192987025,1973.1046807278556,1956.7055575489912,1942.586075021519,1928.9218567081732,1914.1757824809915,1899.4446540989948,1885.9502817428354,1875.102351661209,1863.2554799957434,1851.6461438934457,1841.9402246018137,1828.084931494815,1819.3224169821226,1805.8742631219586,1796.6936608278872,1783.962946359133,1772.8988481141166,1761.8041497002571,1750.5517741258354,1725.8931311041131]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":"$S$32*(L249+L403)","v":2292.0026298555649},2268.6755257301024,2245.3484216046404,2222.0213174791784,2198.6942133537159,2175.3671092282539,2123.3682333303191,2095.9547088672211,2076.4743456063684,2057.1579467163224,2037.7277463111354,2021.4763986268056,2001.136127603093,1986.7624192987025,1973.1046807278556,1956.7055575489912,1942.586075021519,1928.9218567081732,1914.1757824809915,1899.4446540989948,1885.9502817428354,1875.102351661209,1863.2554799957434,1851.6461438934457,1841.9402246018137,1828.084931494815,1819.3224169821226,1805.8742631219586,1796.6936608278872,1783.962946359133,1772.8988481141166,1761.8041497002571,1750.5517741258354,1725.8931311041131]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"$S$32*(L250+L404)","v":2292.0026298555649},2268.6755257301024,2245.3484216046404,2222.0213174791784,2198.6942133537159,2175.3671092282539,2123.3682333303191,2095.9547088672211,2076.4743456063684,2057.1579467163224,2037.7277463111354,2021.4763986268056,2001.136127603093,1986.7624192987025,1973.1046807278556,1956.7055575489912,1942.586075021519,1928.9218567081732,1914.1757824809915,1899.4446540989948,1885.9502817428354,1875.102351661209,1863.2554799957434,1851.6461438934457,1841.9402246018137,1828.084931494815,1819.3224169821226,1805.8742631219586,1796.6936608278872,1783.962946359133,1772.8988481141166,1761.8041497002571,1750.5517741258354,1725.8931311041131]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"$S$32*(L251+L405)","v":2292.0026298555649},2268.6755257301024,2245.3484216046404,2222.0213174791784,2198.6942133537159,2175.3671092282539,2123.3682333303191,2095.9547088672211,2076.4743456063684,2057.1579467163224,2037.7277463111354,2021.4763986268056,2001.136127603093,1986.7624192987025,1973.1046807278556,1956.7055575489912,1942.586075021519,1928.9218567081732,1914.1757824809915,1899.4446540989948,1885.9502817428354,1875.102351661209,1863.2554799957434,1851.6461438934457,1841.9402246018137,1828.084931494815,1819.3224169821226,1805.8742631219586,1796.6936608278872,1783.962946359133,1772.8988481141166,1761.8041497002571,1750.5517741258354,1725.8931311041131]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",{"$f":"$S$32*(L252+L406)","v":2292.0026298555649},2268.6755257301024,2245.3484216046404,2222.0213174791784,2198.6942133537159,2175.3671092282539,2123.3682333303191,2095.9547088672211,2076.4743456063684,2057.1579467163224,2037.7277463111354,2021.4763986268056,2001.136127603093,1986.7624192987025,1973.1046807278556,1956.7055575489912,1942.586075021519,1928.9218567081732,1914.1757824809915,1899.4446540989948,1885.9502817428354,1875.102351661209,1863.2554799957434,1851.6461438934457,1841.9402246018137,1828.084931494815,1819.3224169821226,1805.8742631219586,1796.6936608278872,1783.962946359133,1772.8988481141166,1761.8041497002571,1750.5517741258354,1725.8931311041131]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)",{"$f":"K195","v":"Gas-CT-AvgCF - Low"},{"$f":"(L235+L389)*($S$32-1)","v":20.042274856144214},20.010856427775028,19.97943799940585,20.122551400255933,19.880645331607262,19.732343378027064,19.343400737829391,19.163469020840534,19.056581631849177,18.950790716492477,18.843470804831,18.761645907238044,18.641724889282145,18.575050230339166,18.514503487025298,18.429708783478642,18.364990709126161,18.305662983714782,18.234732172862202,18.164745840815044,18.104737208724085,18.068337624558218,18.022306696189428,17.978541692924782,17.953306778219485,17.887586542105101,17.871699379768408,17.809804531208869,17.789989367554263,17.735049736482953,17.69662953223424,17.657925824001616,17.617646180052898,17.441889764190687]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K196","v":"Gas-CT-AvgCF - Mid"},{"$f":"(L236+L390)*($S$32-1)","v":20.042274856144214},20.010856427775028,19.97943799940585,20.122551400255933,19.880645331607262,19.732343378027064,19.343400737829391,19.163469020840534,19.056581631849177,18.950790716492477,18.843470804831,18.761645907238044,18.641724889282145,18.575050230339166,18.514503487025298,18.429708783478642,18.364990709126161,18.305662983714782,18.234732172862202,18.164745840815044,18.104737208724085,18.068337624558218,18.022306696189428,17.978541692924782,17.953306778219485,17.887586542105101,17.871699379768408,17.809804531208869,17.789989367554263,17.735049736482953,17.69662953223424,17.657925824001616,17.617646180052898,17.441889764190687]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":"(L237+L391)*($S$32-1)","v":20.042274856144214},20.010856427775028,19.97943799940585,20.122551400255933,19.880645331607262,19.732343378027064,19.343400737829391,19.163469020840534,19.056581631849177,18.950790716492477,18.843470804831,18.761645907238044,18.641724889282145,18.575050230339166,18.514503487025298,18.429708783478642,18.364990709126161,18.305662983714782,18.234732172862202,18.164745840815044,18.104737208724085,18.068337624558218,18.022306696189428,17.978541692924782,17.953306778219485,17.887586542105101,17.871699379768408,17.809804531208869,17.789989367554263,17.735049736482953,17.69662953223424,17.657925824001616,17.617646180052898,17.441889764190687]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"(L238+L392)*($S$32-1)","v":20.042274856144214},20.010856427775028,19.97943799940585,20.122551400255933,19.880645331607262,19.732343378027064,19.343400737829391,19.163469020840534,19.056581631849177,18.950790716492477,18.843470804831,18.761645907238044,18.641724889282145,18.575050230339166,18.514503487025298,18.429708783478642,18.364990709126161,18.305662983714782,18.234732172862202,18.164745840815044,18.104737208724085,18.068337624558218,18.022306696189428,17.978541692924782,17.953306778219485,17.887586542105101,17.871699379768408,17.809804531208869,17.789989367554263,17.735049736482953,17.69662953223424,17.657925824001616,17.617646180052898,17.441889764190687]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"(L239+L393)*($S$32-1)","v":20.042274856144214},20.010856427775028,19.97943799940585,20.122551400255933,19.880645331607262,19.732343378027064,19.343400737829391,19.163469020840534,19.056581631849177,18.950790716492477,18.843470804831,18.761645907238044,18.641724889282145,18.575050230339166,18.514503487025298,18.429708783478642,18.364990709126161,18.305662983714782,18.234732172862202,18.164745840815044,18.104737208724085,18.068337624558218,18.022306696189428,17.978541692924782,17.953306778219485,17.887586542105101,17.871699379768408,17.809804531208869,17.789989367554263,17.735049736482953,17.69662953223424,17.657925824001616,17.617646180052898,17.441889764190687]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",{"$f":"(L240+L394)*($S$32-1)","v":20.042274856144214},20.010856427775028,19.97943799940585,20.122551400255933,19.880645331607262,19.732343378027064,19.343400737829391,19.163469020840534,19.056581631849177,18.950790716492477,18.843470804831,18.761645907238044,18.641724889282145,18.575050230339166,18.514503487025298,18.429708783478642,18.364990709126161,18.305662983714782,18.234732172862202,18.164745840815044,18.104737208724085,18.068337624558218,18.022306696189428,17.978541692924782,17.953306778219485,17.887586542105101,17.871699379768408,17.809804531208869,17.789989367554263,17.735049736482953,17.69662953223424,17.657925824001616,17.617646180052898,17.441889764190687]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"(L241+L395)*($S$32-1)","v":20.205557286567871},20.062010057281817,19.918462827995761,19.774915598709708,19.631368369423651,19.487821140137594,19.192553640195399,19.043986803741884,18.969813991027173,18.894116818496524,18.814334042059468,18.746071416491439,18.639506210288168,18.57903386064741,18.522940338555227,18.446985443644522,18.387270007202535,18.335784705804073,18.269102158073817,18.20550830696893,18.147417944420873,18.108711550395892,18.0603529997937,18.014264914736309,17.986743460429921,17.918660827700744,17.900498636433507,17.836254489940355,17.814153700228122,17.756878308222845,17.716144765701266,17.67512570947375,17.632532072775664,17.454362122896427]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"(L242+L396)*($S$32-1)","v":20.205557286567871},20.062010057281817,19.918462827995761,19.774915598709708,19.631368369423651,19.487821140137594,19.192553640195399,19.043986803741884,18.969813991027173,18.894116818496524,18.814334042059468,18.746071416491439,18.639506210288168,18.57903386064741,18.522940338555227,18.446985443644522,18.387270007202535,18.335784705804073,18.269102158073817,18.20550830696893,18.147417944420873,18.108711550395892,18.0603529997937,18.014264914736309,17.986743460429921,17.918660827700744,17.900498636433507,17.836254489940355,17.814153700228122,17.756878308222845,17.716144765701266,17.67512570947375,17.632532072775664,17.454362122896427]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"(L243+L397)*($S$32-1)","v":20.205557286567871},20.062010057281817,19.918462827995761,19.774915598709708,19.631368369423651,19.487821140137594,19.192553640195399,19.043986803741884,18.969813991027173,18.894116818496524,18.814334042059468,18.746071416491439,18.639506210288168,18.57903386064741,18.522940338555227,18.446985443644522,18.387270007202535,18.335784705804073,18.269102158073817,18.20550830696893,18.147417944420873,18.108711550395892,18.0603529997937,18.014264914736309,17.986743460429921,17.918660827700744,17.900498636433507,17.836254489940355,17.814153700228122,17.756878308222845,17.716144765701266,17.67512570947375,17.632532072775664,17.454362122896427]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"(L244+L398)*($S$32-1)","v":20.205557286567871},20.062010057281817,19.918462827995761,19.774915598709708,19.631368369423651,19.487821140137594,19.192553640195399,19.043986803741884,18.969813991027173,18.894116818496524,18.814334042059468,18.746071416491439,18.639506210288168,18.57903386064741,18.522940338555227,18.446985443644522,18.387270007202535,18.335784705804073,18.269102158073817,18.20550830696893,18.147417944420873,18.108711550395892,18.0603529997937,18.014264914736309,17.986743460429921,17.918660827700744,17.900498636433507,17.836254489940355,17.814153700228122,17.756878308222845,17.716144765701266,17.67512570947375,17.632532072775664,17.454362122896427]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"(L245+L399)*($S$32-1)","v":20.205557286567871},20.062010057281817,19.918462827995761,19.774915598709708,19.631368369423651,19.487821140137594,19.192553640195399,19.043986803741884,18.969813991027173,18.894116818496524,18.814334042059468,18.746071416491439,18.639506210288168,18.57903386064741,18.522940338555227,18.446985443644522,18.387270007202535,18.335784705804073,18.269102158073817,18.20550830696893,18.147417944420873,18.108711550395892,18.0603529997937,18.014264914736309,17.986743460429921,17.918660827700744,17.900498636433507,17.836254489940355,17.814153700228122,17.756878308222845,17.716144765701266,17.67512570947375,17.632532072775664,17.454362122896427]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",{"$f":"(L246+L400)*($S$32-1)","v":20.205557286567871},20.062010057281817,19.918462827995761,19.774915598709708,19.631368369423651,19.487821140137594,19.192553640195399,19.043986803741884,18.969813991027173,18.894116818496524,18.814334042059468,18.746071416491439,18.639506210288168,18.57903386064741,18.522940338555227,18.446985443644522,18.387270007202535,18.335784705804073,18.269102158073817,18.20550830696893,18.147417944420873,18.108711550395892,18.0603529997937,18.014264914736309,17.986743460429921,17.918660827700744,17.900498636433507,17.836254489940355,17.814153700228122,17.756878308222845,17.716144765701266,17.67512570947375,17.632532072775664,17.454362122896427]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"(L247+L401)*($S$32-1)","v":49.977376751424217},49.468726605821459,48.960076460218708,48.451426314615951,47.9427761690132,47.43412602341045,46.300284649255737,45.702529645692344,45.27775812001412,44.856561855998734,44.432884137065706,44.078521661491529,43.634999749720329,43.321579413335783,43.023770878024152,42.666186141066518,42.358309226520788,42.060359399690597,41.738819582215449,41.417605660586119,41.123359344075439,40.886819000883641,40.628496623396636,40.375353735748639,40.16371506708473,39.861598832753216,39.670531212068056,39.377292695093537,39.177108623016487,38.899513953171002,38.658260038710701,38.416338884105471,38.17097956116838,37.63329505922993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"(L248+L402)*($S$32-1)","v":49.977376751424217},49.468726605821459,48.960076460218708,48.451426314615951,47.9427761690132,47.43412602341045,46.300284649255737,45.702529645692344,45.27775812001412,44.856561855998734,44.432884137065706,44.078521661491529,43.634999749720329,43.321579413335783,43.023770878024152,42.666186141066518,42.358309226520788,42.060359399690597,41.738819582215449,41.417605660586119,41.123359344075439,40.886819000883641,40.628496623396636,40.375353735748639,40.16371506708473,39.861598832753216,39.670531212068056,39.377292695093537,39.177108623016487,38.899513953171002,38.658260038710701,38.416338884105471,38.17097956116838,37.63329505922993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":"(L249+L403)*($S$32-1)","v":49.977376751424217},49.468726605821459,48.960076460218708,48.451426314615951,47.9427761690132,47.43412602341045,46.300284649255737,45.702529645692344,45.27775812001412,44.856561855998734,44.432884137065706,44.078521661491529,43.634999749720329,43.321579413335783,43.023770878024152,42.666186141066518,42.358309226520788,42.060359399690597,41.738819582215449,41.417605660586119,41.123359344075439,40.886819000883641,40.628496623396636,40.375353735748639,40.16371506708473,39.861598832753216,39.670531212068056,39.377292695093537,39.177108623016487,38.899513953171002,38.658260038710701,38.416338884105471,38.17097956116838,37.63329505922993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"(L250+L404)*($S$32-1)","v":49.977376751424217},49.468726605821459,48.960076460218708,48.451426314615951,47.9427761690132,47.43412602341045,46.300284649255737,45.702529645692344,45.27775812001412,44.856561855998734,44.432884137065706,44.078521661491529,43.634999749720329,43.321579413335783,43.023770878024152,42.666186141066518,42.358309226520788,42.060359399690597,41.738819582215449,41.417605660586119,41.123359344075439,40.886819000883641,40.628496623396636,40.375353735748639,40.16371506708473,39.861598832753216,39.670531212068056,39.377292695093537,39.177108623016487,38.899513953171002,38.658260038710701,38.416338884105471,38.17097956116838,37.63329505922993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"(L251+L405)*($S$32-1)","v":49.977376751424217},49.468726605821459,48.960076460218708,48.451426314615951,47.9427761690132,47.43412602341045,46.300284649255737,45.702529645692344,45.27775812001412,44.856561855998734,44.432884137065706,44.078521661491529,43.634999749720329,43.321579413335783,43.023770878024152,42.666186141066518,42.358309226520788,42.060359399690597,41.738819582215449,41.417605660586119,41.123359344075439,40.886819000883641,40.628496623396636,40.375353735748639,40.16371506708473,39.861598832753216,39.670531212068056,39.377292695093537,39.177108623016487,38.899513953171002,38.658260038710701,38.416338884105471,38.17097956116838,37.63329505922993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",{"$f":"(L252+L406)*($S$32-1)","v":49.977376751424217},49.468726605821459,48.960076460218708,48.451426314615951,47.9427761690132,47.43412602341045,46.300284649255737,45.702529645692344,45.27775812001412,44.856561855998734,44.432884137065706,44.078521661491529,43.634999749720329,43.321579413335783,43.023770878024152,42.666186141066518,42.358309226520788,42.060359399690597,41.738819582215449,41.417605660586119,41.123359344075439,40.886819000883641,40.628496623396636,40.375353735748639,40.16371506708473,39.861598832753216,39.670531212068056,39.377292695093537,39.177108623016487,38.899513953171002,38.658260038710701,38.416338884105471,38.17097956116838,37.63329505922993]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *",{"$f":"K215","v":"Gas-CT-AvgCF - Low"},899.1125440742336,897.70308814846726,896.29363222270104,902.71381430547433,891.86171381434542,885.20876908967045,867.76048992789288,859.68860861787778,854.89355451672066,850.14768910328723,845.33323168783102,841.66250107608801,836.28274791352487,833.2916691733227,830.5754936489833,826.7715351573911,823.86823037306385,821.20674097070651,818.02472783813232,814.88508478318965,812.19304936041544,810.56013478572174,808.49515037607659,806.53181718615019,805.39975864873225,802.45149608302609,801.73878522314658,798.96213261495245,798.07320846175037,795.60857249514595,793.88501128096959,792.14873185042018,790.34175467816408,782.45718072947386]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K216","v":"Gas-CT-AvgCF - Mid"},899.1125440742336,897.70308814846726,896.29363222270104,902.71381430547433,891.86171381434542,885.20876908967045,867.76048992789288,859.68860861787778,854.89355451672066,850.14768910328723,845.33323168783102,841.66250107608801,836.28274791352487,833.2916691733227,830.5754936489833,826.7715351573911,823.86823037306385,821.20674097070651,818.02472783813232,814.88508478318965,812.19304936041544,810.56013478572174,808.49515037607659,806.53181718615019,805.39975864873225,802.45149608302609,801.73878522314658,798.96213261495245,798.07320846175037,795.60857249514595,793.88501128096959,792.14873185042018,790.34175467816408,782.45718072947386]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",899.1125440742336,897.70308814846726,896.29363222270104,902.71381430547433,891.86171381434542,885.20876908967045,867.76048992789288,859.68860861787778,854.89355451672066,850.14768910328723,845.33323168783102,841.66250107608801,836.28274791352487,833.2916691733227,830.5754936489833,826.7715351573911,823.86823037306385,821.20674097070651,818.02472783813232,814.88508478318965,812.19304936041544,810.56013478572174,808.49515037607659,806.53181718615019,805.39975864873225,802.45149608302609,801.73878522314658,798.96213261495245,798.07320846175037,795.60857249514595,793.88501128096959,792.14873185042018,790.34175467816408,782.45718072947386]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",899.1125440742336,897.70308814846726,896.29363222270104,902.71381430547433,891.86171381434542,885.20876908967045,867.76048992789288,859.68860861787778,854.89355451672066,850.14768910328723,845.33323168783102,841.66250107608801,836.28274791352487,833.2916691733227,830.5754936489833,826.7715351573911,823.86823037306385,821.20674097070651,818.02472783813232,814.88508478318965,812.19304936041544,810.56013478572174,808.49515037607659,806.53181718615019,805.39975864873225,802.45149608302609,801.73878522314658,798.96213261495245,798.07320846175037,795.60857249514595,793.88501128096959,792.14873185042018,790.34175467816408,782.45718072947386]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",899.1125440742336,897.70308814846726,896.29363222270104,902.71381430547433,891.86171381434542,885.20876908967045,867.76048992789288,859.68860861787778,854.89355451672066,850.14768910328723,845.33323168783102,841.66250107608801,836.28274791352487,833.2916691733227,830.5754936489833,826.7715351573911,823.86823037306385,821.20674097070651,818.02472783813232,814.88508478318965,812.19304936041544,810.56013478572174,808.49515037607659,806.53181718615019,805.39975864873225,802.45149608302609,801.73878522314658,798.96213261495245,798.07320846175037,795.60857249514595,793.88501128096959,792.14873185042018,790.34175467816408,782.45718072947386]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",899.1125440742336,897.70308814846726,896.29363222270104,902.71381430547433,891.86171381434542,885.20876908967045,867.76048992789288,859.68860861787778,854.89355451672066,850.14768910328723,845.33323168783102,841.66250107608801,836.28274791352487,833.2916691733227,830.5754936489833,826.7715351573911,823.86823037306385,821.20674097070651,818.02472783813232,814.88508478318965,812.19304936041544,810.56013478572174,808.49515037607659,806.53181718615019,805.39975864873225,802.45149608302609,801.73878522314658,798.96213261495245,798.07320846175037,795.60857249514595,793.88501128096959,792.14873185042018,790.34175467816408,782.45718072947386]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",906.43752501948961,899.9978810447127,893.55823706993579,887.11859309515887,880.67894912038184,874.23930514560493,860.99336799720379,854.32854041412975,851.00108847467982,847.60525252981984,844.02613311296204,840.96381691481633,836.18321619224696,833.47037802782177,830.95397758344177,827.5465800056603,824.86769757513628,822.55802561149642,819.5665929739622,816.71372174727787,814.10774143657648,812.37134151922521,810.20193810709952,808.13438960250664,806.89975506248322,803.84551348762341,803.0307430030623,800.14869900307053,799.15723982955649,796.58781975182876,794.76048032511164,792.92033252427757,791.00954777913921,783.01670075636775]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",906.43752501948961,899.9978810447127,893.55823706993579,887.11859309515887,880.67894912038184,874.23930514560493,860.99336799720379,854.32854041412975,851.00108847467982,847.60525252981984,844.02613311296204,840.96381691481633,836.18321619224696,833.47037802782177,830.95397758344177,827.5465800056603,824.86769757513628,822.55802561149642,819.5665929739622,816.71372174727787,814.10774143657648,812.37134151922521,810.20193810709952,808.13438960250664,806.89975506248322,803.84551348762341,803.0307430030623,800.14869900307053,799.15723982955649,796.58781975182876,794.76048032511164,792.92033252427757,791.00954777913921,783.01670075636775]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",906.43752501948961,899.9978810447127,893.55823706993579,887.11859309515887,880.67894912038184,874.23930514560493,860.99336799720379,854.32854041412975,851.00108847467982,847.60525252981984,844.02613311296204,840.96381691481633,836.18321619224696,833.47037802782177,830.95397758344177,827.5465800056603,824.86769757513628,822.55802561149642,819.5665929739622,816.71372174727787,814.10774143657648,812.37134151922521,810.20193810709952,808.13438960250664,806.89975506248322,803.84551348762341,803.0307430030623,800.14869900307053,799.15723982955649,796.58781975182876,794.76048032511164,792.92033252427757,791.00954777913921,783.01670075636775]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",906.43752501948961,899.9978810447127,893.55823706993579,887.11859309515887,880.67894912038184,874.23930514560493,860.99336799720379,854.32854041412975,851.00108847467982,847.60525252981984,844.02613311296204,840.96381691481633,836.18321619224696,833.47037802782177,830.95397758344177,827.5465800056603,824.86769757513628,822.55802561149642,819.5665929739622,816.71372174727787,814.10774143657648,812.37134151922521,810.20193810709952,808.13438960250664,806.89975506248322,803.84551348762341,803.0307430030623,800.14869900307053,799.15723982955649,796.58781975182876,794.76048032511164,792.92033252427757,791.00954777913921,783.01670075636775]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",906.43752501948961,899.9978810447127,893.55823706993579,887.11859309515887,880.67894912038184,874.23930514560493,860.99336799720379,854.32854041412975,851.00108847467982,847.60525252981984,844.02613311296204,840.96381691481633,836.18321619224696,833.47037802782177,830.95397758344177,827.5465800056603,824.86769757513628,822.55802561149642,819.5665929739622,816.71372174727787,814.10774143657648,812.37134151922521,810.20193810709952,808.13438960250664,806.89975506248322,803.84551348762341,803.0307430030623,800.14869900307053,799.15723982955649,796.58781975182876,794.76048032511164,792.92033252427757,791.00954777913921,783.01670075636775]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",906.43752501948961,899.9978810447127,893.55823706993579,887.11859309515887,880.67894912038184,874.23930514560493,860.99336799720379,854.32854041412975,851.00108847467982,847.60525252981984,844.02613311296204,840.96381691481633,836.18321619224696,833.47037802782177,830.95397758344177,827.5465800056603,824.86769757513628,822.55802561149642,819.5665929739622,816.71372174727787,814.10774143657648,812.37134151922521,810.20193810709952,808.13438960250664,806.89975506248322,803.84551348762341,803.0307430030623,800.14869900307053,799.15723982955649,796.58781975182876,794.76048032511164,792.92033252427757,791.00954777913921,783.01670075636775]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",2242.0252531041406,2219.2067991242811,2196.3883451444217,2173.5698911645623,2150.7514371847028,2127.9329832048434,2077.0679486810632,2050.2521792215289,2031.1965874863542,2012.3013848603239,1993.2948621740697,1977.397876965314,1957.5011278533727,1943.4408398853668,1930.0809098498314,1914.0393714079248,1900.2277657949983,1886.8614973084825,1872.4369628987761,1858.0270484384087,1844.82692239876,1834.2155326603254,1822.6269833723468,1811.2707901576971,1801.776509534729,1788.2233326620617,1779.6518857700546,1766.4969704268651,1757.5165522048708,1745.063432405962,1734.2405880754059,1723.3878108161516,1712.380794564667,1688.2598360448831]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",2242.0252531041406,2219.2067991242811,2196.3883451444217,2173.5698911645623,2150.7514371847028,2127.9329832048434,2077.0679486810632,2050.2521792215289,2031.1965874863542,2012.3013848603239,1993.2948621740697,1977.397876965314,1957.5011278533727,1943.4408398853668,1930.0809098498314,1914.0393714079248,1900.2277657949983,1886.8614973084825,1872.4369628987761,1858.0270484384087,1844.82692239876,1834.2155326603254,1822.6269833723468,1811.2707901576971,1801.776509534729,1788.2233326620617,1779.6518857700546,1766.4969704268651,1757.5165522048708,1745.063432405962,1734.2405880754059,1723.3878108161516,1712.380794564667,1688.2598360448831]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",2242.0252531041406,2219.2067991242811,2196.3883451444217,2173.5698911645623,2150.7514371847028,2127.9329832048434,2077.0679486810632,2050.2521792215289,2031.1965874863542,2012.3013848603239,1993.2948621740697,1977.397876965314,1957.5011278533727,1943.4408398853668,1930.0809098498314,1914.0393714079248,1900.2277657949983,1886.8614973084825,1872.4369628987761,1858.0270484384087,1844.82692239876,1834.2155326603254,1822.6269833723468,1811.2707901576971,1801.776509534729,1788.2233326620617,1779.6518857700546,1766.4969704268651,1757.5165522048708,1745.063432405962,1734.2405880754059,1723.3878108161516,1712.380794564667,1688.2598360448831]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",2242.0252531041406,2219.2067991242811,2196.3883451444217,2173.5698911645623,2150.7514371847028,2127.9329832048434,2077.0679486810632,2050.2521792215289,2031.1965874863542,2012.3013848603239,1993.2948621740697,1977.397876965314,1957.5011278533727,1943.4408398853668,1930.0809098498314,1914.0393714079248,1900.2277657949983,1886.8614973084825,1872.4369628987761,1858.0270484384087,1844.82692239876,1834.2155326603254,1822.6269833723468,1811.2707901576971,1801.776509534729,1788.2233326620617,1779.6518857700546,1766.4969704268651,1757.5165522048708,1745.063432405962,1734.2405880754059,1723.3878108161516,1712.380794564667,1688.2598360448831]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",2242.0252531041406,2219.2067991242811,2196.3883451444217,2173.5698911645623,2150.7514371847028,2127.9329832048434,2077.0679486810632,2050.2521792215289,2031.1965874863542,2012.3013848603239,1993.2948621740697,1977.397876965314,1957.5011278533727,1943.4408398853668,1930.0809098498314,1914.0393714079248,1900.2277657949983,1886.8614973084825,1872.4369628987761,1858.0270484384087,1844.82692239876,1834.2155326603254,1822.6269833723468,1811.2707901576971,1801.776509534729,1788.2233326620617,1779.6518857700546,1766.4969704268651,1757.5165522048708,1745.063432405962,1734.2405880754059,1723.3878108161516,1712.380794564667,1688.2598360448831]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",2242.0252531041406,2219.2067991242811,2196.3883451444217,2173.5698911645623,2150.7514371847028,2127.9329832048434,2077.0679486810632,2050.2521792215289,2031.1965874863542,2012.3013848603239,1993.2948621740697,1977.397876965314,1957.5011278533727,1943.4408398853668,1930.0809098498314,1914.0393714079248,1900.2277657949983,1886.8614973084825,1872.4369628987761,1858.0270484384087,1844.82692239876,1834.2155326603254,1822.6269833723468,1811.2707901576971,1801.776509534729,1788.2233326620617,1779.6518857700546,1766.4969704268651,1757.5165522048708,1745.063432405962,1734.2405880754059,1723.3878108161516,1712.380794564667,1688.2598360448831]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)",{"$f":"K235","v":"Gas-CT-AvgCF - Low"},{"$f":"$L$54","v":12.23},12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K236","v":"Gas-CT-AvgCF - Mid"},12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"$L$55","v":12.23},12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23,12.23]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"$L$56","v":10.56},10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"$L$57","v":10.56},10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"$L$57","v":10.56},10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56,10.56]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"$L$58","v":33.619999999999997},33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"$L$59","v":33.619999999999997},33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"$L$59","v":33.619999999999997},33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997,33.619999999999997]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)",{"$f":"K255","v":"Gas-CT-AvgCF - Low"},{"$f":"$L$61","v":7.14},7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K256","v":"Gas-CT-AvgCF - Mid"},7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"$L$62","v":7.14},7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"$L$62","v":7.14},7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14,7.14]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"$L$63","v":2.77},2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"$L$64","v":2.77},2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"$L$64","v":2.77},2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"$L$65","v":7.18},7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"$L$66","v":7.18},7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"$L$66","v":7.18},7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18,7.18]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",{"$f":"K275","v":"Gas-CT-AvgCF - Low"},3.3853076171874998,3.3424394531249999,3.0154541015624998,3.0444951171875001,2.9069345703124996,2.9044111328125002,3.0102207031249999,3.160626953125,3.3151005859375,3.3976396484375,3.4223769531249997,3.4166318359374999,3.4091679687500003,3.4018603515625001,3.4149990234374998,3.4512949218750002,3.4926269531249998,3.5009794921874997,3.5406474609375,3.5471748046874998,3.5503564453125001,3.5617509765624997,3.5698134765625,3.5726757812500001,3.56614453125,3.5714726562500001,3.5856445312499998,3.6329248046874998,3.6539345703124999,3.6770185546875003,3.7159921874999999,3.7534628906249998,3.7620029296875002,3.8107626953125]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K276","v":"Gas-CT-AvgCF - Mid"},3.3853076171874998,3.3424365234374998,3.2043222656250001,3.3281933593749997,3.2751113281249999,3.3296572265625,3.4941025390625002,3.7128271484374999,3.933013671875,3.9984033203124998,4.0062070312500007,4.0820087890624999,4.0760810546875001,4.113150390625,4.1037304687499994,4.2517441406250001,4.3057695312499993,4.3457666015625005,4.3820371093749992,4.4545664062499997,4.4646015624999995,4.4640039062499994,4.4820751953124995,4.5502773437499995,4.5310986328125002,4.5733066406249998,4.6339326171874999,4.7220566406249995,4.7924873046874996,4.8459072265624998,4.9191708984374998,5.0599208984374995,5.1501533203124996,5.2365166015625002]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",3.38530859375,3.3424384765625001,3.5326523437500001,3.850982421875,3.9652216796875002,4.0629892578125002,4.3000498046875002,4.634185546875,4.9692070312499999,5.3150136718749996,5.4350839843749998,5.6873925781249994,5.7675380859374998,5.8154296875,5.8729931640624997,6.0307324218749994,6.0938466796875002,6.2647753906250001,6.3469687500000003,6.4500693359375001,6.5222968749999994,6.5990429687500001,6.5846230468749996,6.8054628906249999,6.8372011718749999,6.9282187500000001,7.1230488281249995,7.1040078124999999,7.2089306640624997,7.4222812500000002,7.7173916015624995,7.9849169921875003,8.1528457031249992,8.4200302734375008]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",3.3853076171874998,3.3424394531249999,3.0154541015624998,3.0444951171875001,2.9069345703124996,2.9044111328125002,3.0102207031249999,3.160626953125,3.3151005859375,3.3976396484375,3.4223769531249997,3.4166318359374999,3.4091679687500003,3.4018603515625001,3.4149990234374998,3.4512949218750002,3.4926269531249998,3.5009794921874997,3.5406474609375,3.5471748046874998,3.5503564453125001,3.5617509765624997,3.5698134765625,3.5726757812500001,3.56614453125,3.5714726562500001,3.5856445312499998,3.6329248046874998,3.6539345703124999,3.6770185546875003,3.7159921874999999,3.7534628906249998,3.7620029296875002,3.8107626953125]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",3.3853076171874998,3.3424365234374998,3.2043222656250001,3.3281933593749997,3.2751113281249999,3.3296572265625,3.4941025390625002,3.7128271484374999,3.933013671875,3.9984033203124998,4.0062070312500007,4.0820087890624999,4.0760810546875001,4.113150390625,4.1037304687499994,4.2517441406250001,4.3057695312499993,4.3457666015625005,4.3820371093749992,4.4545664062499997,4.4646015624999995,4.4640039062499994,4.4820751953124995,4.5502773437499995,4.5310986328125002,4.5733066406249998,4.6339326171874999,4.7220566406249995,4.7924873046874996,4.8459072265624998,4.9191708984374998,5.0599208984374995,5.1501533203124996,5.2365166015625002]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",3.38530859375,3.3424384765625001,3.5326523437500001,3.850982421875,3.9652216796875002,4.0629892578125002,4.3000498046875002,4.634185546875,4.9692070312499999,5.3150136718749996,5.4350839843749998,5.6873925781249994,5.7675380859374998,5.8154296875,5.8729931640624997,6.0307324218749994,6.0938466796875002,6.2647753906250001,6.3469687500000003,6.4500693359375001,6.5222968749999994,6.5990429687500001,6.5846230468749996,6.8054628906249999,6.8372011718749999,6.9282187500000001,7.1230488281249995,7.1040078124999999,7.2089306640624997,7.4222812500000002,7.7173916015624995,7.9849169921875003,8.1528457031249992,8.4200302734375008]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",3.3853076171874998,3.3424394531249999,3.0154541015624998,3.0444951171875001,2.9069345703124996,2.9044111328125002,3.0102207031249999,3.160626953125,3.3151005859375,3.3976396484375,3.4223769531249997,3.4166318359374999,3.4091679687500003,3.4018603515625001,3.4149990234374998,3.4512949218750002,3.4926269531249998,3.5009794921874997,3.5406474609375,3.5471748046874998,3.5503564453125001,3.5617509765624997,3.5698134765625,3.5726757812500001,3.56614453125,3.5714726562500001,3.5856445312499998,3.6329248046874998,3.6539345703124999,3.6770185546875003,3.7159921874999999,3.7534628906249998,3.7620029296875002,3.8107626953125]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",3.3853076171874998,3.3424365234374998,3.2043222656250001,3.3281933593749997,3.2751113281249999,3.3296572265625,3.4941025390625002,3.7128271484374999,3.933013671875,3.9984033203124998,4.0062070312500007,4.0820087890624999,4.0760810546875001,4.113150390625,4.1037304687499994,4.2517441406250001,4.3057695312499993,4.3457666015625005,4.3820371093749992,4.4545664062499997,4.4646015624999995,4.4640039062499994,4.4820751953124995,4.5502773437499995,4.5310986328125002,4.5733066406249998,4.6339326171874999,4.7220566406249995,4.7924873046874996,4.8459072265624998,4.9191708984374998,5.0599208984374995,5.1501533203124996,5.2365166015625002]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",3.38530859375,3.3424384765625001,3.5326523437500001,3.850982421875,3.9652216796875002,4.0629892578125002,4.3000498046875002,4.634185546875,4.9692070312499999,5.3150136718749996,5.4350839843749998,5.6873925781249994,5.7675380859374998,5.8154296875,5.8729931640624997,6.0307324218749994,6.0938466796875002,6.2647753906250001,6.3469687500000003,6.4500693359375001,6.5222968749999994,6.5990429687500001,6.5846230468749996,6.8054628906249999,6.8372011718749999,6.9282187500000001,7.1230488281249995,7.1040078124999999,7.2089306640624997,7.4222812500000002,7.7173916015624995,7.9849169921875003,8.1528457031249992,8.4200302734375008]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",3.3853076171874998,3.3424394531249999,3.0154541015624998,3.0444951171875001,2.9069345703124996,2.9044111328125002,3.0102207031249999,3.160626953125,3.3151005859375,3.3976396484375,3.4223769531249997,3.4166318359374999,3.4091679687500003,3.4018603515625001,3.4149990234374998,3.4512949218750002,3.4926269531249998,3.5009794921874997,3.5406474609375,3.5471748046874998,3.5503564453125001,3.5617509765624997,3.5698134765625,3.5726757812500001,3.56614453125,3.5714726562500001,3.5856445312499998,3.6329248046874998,3.6539345703124999,3.6770185546875003,3.7159921874999999,3.7534628906249998,3.7620029296875002,3.8107626953125]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",3.3853076171874998,3.3424365234374998,3.2043222656250001,3.3281933593749997,3.2751113281249999,3.3296572265625,3.4941025390625002,3.7128271484374999,3.933013671875,3.9984033203124998,4.0062070312500007,4.0820087890624999,4.0760810546875001,4.113150390625,4.1037304687499994,4.2517441406250001,4.3057695312499993,4.3457666015625005,4.3820371093749992,4.4545664062499997,4.4646015624999995,4.4640039062499994,4.4820751953124995,4.5502773437499995,4.5310986328125002,4.5733066406249998,4.6339326171874999,4.7220566406249995,4.7924873046874996,4.8459072265624998,4.9191708984374998,5.0599208984374995,5.1501533203124996,5.2365166015625002]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",3.38530859375,3.3424384765625001,3.5326523437500001,3.850982421875,3.9652216796875002,4.0629892578125002,4.3000498046875002,4.634185546875,4.9692070312499999,5.3150136718749996,5.4350839843749998,5.6873925781249994,5.7675380859374998,5.8154296875,5.8729931640624997,6.0307324218749994,6.0938466796875002,6.2647753906250001,6.3469687500000003,6.4500693359375001,6.5222968749999994,6.5990429687500001,6.5846230468749996,6.8054628906249999,6.8372011718749999,6.9282187500000001,7.1230488281249995,7.1040078124999999,7.2089306640624997,7.4222812500000002,7.7173916015624995,7.9849169921875003,8.1528457031249992,8.4200302734375008]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",3.3853076171874998,3.3424394531249999,3.0154541015624998,3.0444951171875001,2.9069345703124996,2.9044111328125002,3.0102207031249999,3.160626953125,3.3151005859375,3.3976396484375,3.4223769531249997,3.4166318359374999,3.4091679687500003,3.4018603515625001,3.4149990234374998,3.4512949218750002,3.4926269531249998,3.5009794921874997,3.5406474609375,3.5471748046874998,3.5503564453125001,3.5617509765624997,3.5698134765625,3.5726757812500001,3.56614453125,3.5714726562500001,3.5856445312499998,3.6329248046874998,3.6539345703124999,3.6770185546875003,3.7159921874999999,3.7534628906249998,3.7620029296875002,3.8107626953125]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",3.3853076171874998,3.3424365234374998,3.2043222656250001,3.3281933593749997,3.2751113281249999,3.3296572265625,3.4941025390625002,3.7128271484374999,3.933013671875,3.9984033203124998,4.0062070312500007,4.0820087890624999,4.0760810546875001,4.113150390625,4.1037304687499994,4.2517441406250001,4.3057695312499993,4.3457666015625005,4.3820371093749992,4.4545664062499997,4.4646015624999995,4.4640039062499994,4.4820751953124995,4.5502773437499995,4.5310986328125002,4.5733066406249998,4.6339326171874999,4.7220566406249995,4.7924873046874996,4.8459072265624998,4.9191708984374998,5.0599208984374995,5.1501533203124996,5.2365166015625002]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",3.38530859375,3.3424384765625001,3.5326523437500001,3.850982421875,3.9652216796875002,4.0629892578125002,4.3000498046875002,4.634185546875,4.9692070312499999,5.3150136718749996,5.4350839843749998,5.6873925781249994,5.7675380859374998,5.8154296875,5.8729931640624997,6.0307324218749994,6.0938466796875002,6.2647753906250001,6.3469687500000003,6.4500693359375001,6.5222968749999994,6.5990429687500001,6.5846230468749996,6.8054628906249999,6.8372011718749999,6.9282187500000001,7.1230488281249995,7.1040078124999999,7.2089306640624997,7.4222812500000002,7.7173916015624995,7.9849169921875003,8.1528457031249992,8.4200302734375008]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",3.3853076171874998,3.3424394531249999,3.0154541015624998,3.0444951171875001,2.9069345703124996,2.9044111328125002,3.0102207031249999,3.160626953125,3.3151005859375,3.3976396484375,3.4223769531249997,3.4166318359374999,3.4091679687500003,3.4018603515625001,3.4149990234374998,3.4512949218750002,3.4926269531249998,3.5009794921874997,3.5406474609375,3.5471748046874998,3.5503564453125001,3.5617509765624997,3.5698134765625,3.5726757812500001,3.56614453125,3.5714726562500001,3.5856445312499998,3.6329248046874998,3.6539345703124999,3.6770185546875003,3.7159921874999999,3.7534628906249998,3.7620029296875002,3.8107626953125]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",3.3853076171874998,3.3424365234374998,3.2043222656250001,3.3281933593749997,3.2751113281249999,3.3296572265625,3.4941025390625002,3.7128271484374999,3.933013671875,3.9984033203124998,4.0062070312500007,4.0820087890624999,4.0760810546875001,4.113150390625,4.1037304687499994,4.2517441406250001,4.3057695312499993,4.3457666015625005,4.3820371093749992,4.4545664062499997,4.4646015624999995,4.4640039062499994,4.4820751953124995,4.5502773437499995,4.5310986328125002,4.5733066406249998,4.6339326171874999,4.7220566406249995,4.7924873046874996,4.8459072265624998,4.9191708984374998,5.0599208984374995,5.1501533203124996,5.2365166015625002]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",3.38530859375,3.3424384765625001,3.5326523437500001,3.850982421875,3.9652216796875002,4.0629892578125002,4.3000498046875002,4.634185546875,4.9692070312499999,5.3150136718749996,5.4350839843749998,5.6873925781249994,5.7675380859374998,5.8154296875,5.8729931640624997,6.0307324218749994,6.0938466796875002,6.2647753906250001,6.3469687500000003,6.4500693359375001,6.5222968749999994,6.5990429687500001,6.5846230468749996,6.8054628906249999,6.8372011718749999,6.9282187500000001,7.1230488281249995,7.1040078124999999,7.2089306640624997,7.4222812500000002,7.7173916015624995,7.9849169921875003,8.1528457031249992,8.4200302734375008]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)",{"$f":"K295","v":"Gas-CT-AvgCF - Low"},{"$f":"L295*(L175)","v":33.243720800781247},32.615245646972653,29.237340393066408,29.329904835205078,27.824208728841139,27.61973970174154,28.439060092773435,29.663800882975259,30.90778779622396,31.466390194091797,31.483015987955728,31.218049804280604,30.938199316406251,30.660683860270179,30.991116137695307,31.320501416015624,31.69558959960937,31.771388891601557,32.131375708007809,32.190611352539058,32.219484741210934,32.322890112304684,32.396057299804689,32.422032714843745,32.362761621093746,32.411114355468747,32.539724121093748,32.968792602539061,33.159456225585934,33.368943383789059,33.722629101562497,34.062675732421873,34.140176586914059,34.582671459960935]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K296","v":"Gas-CT-AvgCF - Mid"},{"$f":"L296*(L176)","v":33.243720800781247},32.61521705932617,31.068574633789069,32.062982775878901,31.348273929036452,31.66365286743164,33.010533737792969,34.846429799397782,36.668797467447916,37.030212750244139,36.85376618164063,37.297654473063155,36.990435571289062,37.071481708170566,37.241354003906238,38.584578076171873,39.074858496093739,39.437831909179685,39.766986767578118,40.425190136718747,40.516259179687495,40.510835449218739,40.674832397460932,41.293766894531245,41.119720092773434,41.502757763671873,42.052938500976559,42.85266401367187,43.491822290039053,43.976608081054685,44.641475903320305,45.918782153320301,46.737641381835928,47.521388159179686]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":"L297*(L177)","v":33.243730390625004},32.615236117757163,34.252008349609383,37.099401906738279,37.953780177408852,38.637334929606119,40.624720529785158,43.493762268066405,46.329573554687499,49.223670368652343,49.998243419596356,51.96617993570964,52.34040812988281,52.413983154296872,53.297412963867181,54.728896728515615,55.301658618164062,56.852836669921871,57.598741406249999,58.534379223632811,59.189844140624992,59.886314941406248,59.755454150390619,61.759575732421872,62.047600634765622,62.873585156249995,64.641668115234367,64.468870898437501,65.42104577636718,67.357202343749989,70.035328784179683,72.463121704101553,73.987074755859368,76.41177473144532]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"L298*(L178)","v":33.243720800781247},32.615245646972653,29.237340393066408,29.329904835205078,27.824208728841139,27.61973970174154,28.439060092773435,29.663800882975259,30.90778779622396,31.466390194091797,31.483015987955728,31.218049804280604,30.938199316406251,30.660683860270179,30.991116137695307,31.320501416015624,31.69558959960937,31.771388891601557,32.131375708007809,32.190611352539058,32.219484741210934,32.322890112304684,32.396057299804689,32.422032714843745,32.362761621093746,32.411114355468747,32.539724121093748,32.968792602539061,33.159456225585934,33.368943383789059,33.722629101562497,34.062675732421873,34.140176586914059,34.582671459960935]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"L299*(L179)","v":33.243720800781247},32.61521705932617,31.068574633789069,32.062982775878901,31.348273929036452,31.66365286743164,33.010533737792969,34.846429799397782,36.668797467447916,37.030212750244139,36.85376618164063,37.297654473063155,36.990435571289062,37.071481708170566,37.241354003906238,38.584578076171873,39.074858496093739,39.437831909179685,39.766986767578118,40.425190136718747,40.516259179687495,40.510835449218739,40.674832397460932,41.293766894531245,41.119720092773434,41.502757763671873,42.052938500976559,42.85266401367187,43.491822290039053,43.976608081054685,44.641475903320305,45.918782153320301,46.737641381835928,47.521388159179686]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",{"$f":"L300*(L180)","v":33.243730390625004},32.615236117757163,34.252008349609383,37.099401906738279,37.953780177408852,38.637334929606119,40.624720529785158,43.493762268066405,46.329573554687499,49.223670368652343,49.998243419596356,51.96617993570964,52.34040812988281,52.413983154296872,53.297412963867181,54.728896728515615,55.301658618164062,56.852836669921871,57.598741406249999,58.534379223632811,59.189844140624992,59.886314941406248,59.755454150390619,61.759575732421872,62.047600634765622,62.873585156249995,64.641668115234367,64.468870898437501,65.42104577636718,67.357202343749989,70.035328784179683,72.463121704101553,73.987074755859368,76.41177473144532]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"L301*(L181)","v":21.835234130859373},21.509990563964845,19.361728210449218,19.503796844482423,18.580156795247394,18.521671828206379,19.152529223632811,20.063396512858073,20.995637044270833,21.468835528564451,21.575234708658854,21.489190651448567,21.392529003906255,21.297063242594401,21.429118872070312,21.656875634765626,21.916234130859376,21.968646313476562,22.217562817382813,22.258521899414063,22.278486694335939,22.349987377929686,22.400579565429688,22.418540527343751,22.377556933593752,22.410990917968753,22.49991943359375,22.796603149414061,22.928439428710938,23.073291430664067,23.3178509765625,23.552979638671875,23.606568383789064,23.912535913085939]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"L302*(L182)","v":21.835234130859373},21.509971710205075,20.574419213867188,21.321238708496093,20.933419905598956,21.23350160522461,22.231227404785159,23.568717336018882,24.909086588541665,25.264910980224606,25.255796826171881,25.674134446207681,25.577408618164064,25.750035257975263,25.750908691406249,26.679694482421876,27.018703808593749,27.269685424804692,27.49728286132812,27.952404199218748,28.0153748046875,28.011624511718747,28.125021850585938,28.55299033203125,28.432643920898439,28.697499169921876,29.077927172851563,29.630905419921874,30.072857836914061,30.408067846679689,30.867797387695312,31.751003637695312,32.317212084960936,32.85914167480469]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"L303*(L183)","v":21.835240429687502},21.509984279378255,22.682571923828124,24.670356140136718,25.344375236002605,25.910021079508464,27.359066882324218,29.417423669433596,31.471644531249996,33.584242639160152,34.263675284830732,35.77132956949869,36.19130148925781,36.407012939453125,36.853032104492186,37.842845947265623,38.238887915039065,39.311465576171877,39.827228906250006,40.474185083007818,40.927412890625,41.40899462890625,41.318509619140627,42.704279638671878,42.903437353515628,43.474572656250004,44.697131396484373,44.577649023437502,45.236039916992191,46.574814843750005,48.426632299804687,50.105354125976568,51.159106787109373,52.835689965820322]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"L304*(L184)","v":21.835234130859373},21.509990563964845,19.361728210449218,19.503796844482423,18.580156795247394,18.521671828206379,19.152529223632811,20.063396512858073,20.995637044270833,21.468835528564451,21.575234708658854,21.489190651448567,21.392529003906255,21.297063242594401,21.429118872070312,21.656875634765626,21.916234130859376,21.968646313476562,22.217562817382813,22.258521899414063,22.278486694335939,22.349987377929686,22.400579565429688,22.418540527343751,22.377556933593752,22.410990917968753,22.49991943359375,22.796603149414061,22.928439428710938,23.073291430664067,23.3178509765625,23.552979638671875,23.606568383789064,23.912535913085939]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"L305*(L185)","v":21.835234130859373},21.509971710205075,20.574419213867188,21.321238708496093,20.933419905598956,21.23350160522461,22.231227404785159,23.568717336018882,24.909086588541665,25.264910980224606,25.255796826171881,25.674134446207681,25.577408618164064,25.750035257975263,25.750908691406249,26.679694482421876,27.018703808593749,27.269685424804692,27.49728286132812,27.952404199218748,28.0153748046875,28.011624511718747,28.125021850585938,28.55299033203125,28.432643920898439,28.697499169921876,29.077927172851563,29.630905419921874,30.072857836914061,30.408067846679689,30.867797387695312,31.751003637695312,32.317212084960936,32.85914167480469]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",{"$f":"L306*(L186)","v":21.835240429687502},21.509984279378255,22.682571923828124,24.670356140136718,25.344375236002605,25.910021079508464,27.359066882324218,29.417423669433596,31.471644531249996,33.584242639160152,34.263675284830732,35.77132956949869,36.19130148925781,36.407012939453125,36.853032104492186,37.842845947265623,38.238887915039065,39.311465576171877,39.827228906250006,40.474185083007818,40.927412890625,41.40899462890625,41.318509619140627,42.704279638671878,42.903437353515628,43.474572656250004,44.697131396484373,44.577649023437502,45.236039916992191,46.574814843750005,48.426632299804687,50.105354125976568,51.159106787109373,52.835689965820322]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"L307*(L187)","v":25.474439819335938},25.142943712890624,22.675209692382811,22.885469795898441,21.843675339518224,21.816968292643232,22.603747259765626,23.724719452473959,24.875409763346354,25.485695002929688,25.662123186848955,25.609933364908855,25.544895589843755,25.481067986653645,25.588587682617188,25.860552849609377,26.170253759765625,26.232839334960936,26.530071424804689,26.578980811523437,26.602820844726565,26.688200067382812,26.748612379882815,26.770059628906253,26.721120972656252,26.761044613281253,26.86723447265625,27.221505561523436,27.378931735351564,27.55190003027344,27.843929460937499,28.124697439453126,28.188687952148442,28.554044875976565]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"L308*(L188)","v":25.474439819335938},25.142921674804686,24.095435330078125,25.018029482421873,24.61027822330729,25.011275200195314,26.237215965820315,27.869718185221352,29.512023589192708,29.992023305664063,30.039875722656255,30.597377213216145,30.54207534277344,30.808867475911455,30.749252402343746,31.858318845703128,32.263131097656249,32.56282914550782,32.834604060546873,33.378066082031246,33.453259507812497,33.448781269531246,33.584189438476564,34.095228136718745,33.951522055664064,34.267786658203129,34.722057100585936,35.382370408203123,35.910107374023433,36.310382848632813,36.859347541992186,37.913987291992186,38.590098829101564,39.237218895507816]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":"L309*(L189)","v":25.474447167968751},25.142936366861978,26.564368074218752,28.947834865234377,29.795997441731771,30.519820974934898,32.289073983398438,34.78574144335937,37.287273160156246,39.867917552734376,40.754071409505208,42.630798968098951,43.21616287792969,43.559506835937498,44.006337778320315,45.18827803710937,45.661193170898443,46.941962001953129,47.557836843750003,48.330369534179688,48.871570484374999,49.446628964843754,49.338580490234371,50.993333439453124,51.231148380859374,51.913143093750001,53.373004869140622,53.2303305390625,54.016517465820314,55.615153406250002,57.826415270507809,59.830983022460941,61.089272853515624,63.091286838867198]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"L310*(L190)","v":25.474439819335938},25.142943712890624,22.675209692382811,22.885469795898441,21.843675339518224,21.816968292643232,22.603747259765626,23.724719452473959,24.875409763346354,25.485695002929688,25.662123186848955,25.609933364908855,25.544895589843755,25.481067986653645,25.588587682617188,25.860552849609377,26.170253759765625,26.232839334960936,26.530071424804689,26.578980811523437,26.602820844726565,26.688200067382812,26.748612379882815,26.770059628906253,26.721120972656252,26.761044613281253,26.86723447265625,27.221505561523436,27.378931735351564,27.55190003027344,27.843929460937499,28.124697439453126,28.188687952148442,28.554044875976565]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"L311*(L191)","v":25.474439819335938},25.142921674804686,24.095435330078125,25.018029482421873,24.61027822330729,25.011275200195314,26.237215965820315,27.869718185221352,29.512023589192708,29.992023305664063,30.039875722656255,30.597377213216145,30.54207534277344,30.808867475911455,30.749252402343746,31.858318845703128,32.263131097656249,32.56282914550782,32.834604060546873,33.378066082031246,33.453259507812497,33.448781269531246,33.584189438476564,34.095228136718745,33.951522055664064,34.267786658203129,34.722057100585936,35.382370408203123,35.910107374023433,36.310382848632813,36.859347541992186,37.913987291992186,38.590098829101564,39.237218895507816]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",{"$f":"L312*(L192)","v":25.474447167968751},25.142936366861978,26.564368074218752,28.947834865234377,29.795997441731771,30.519820974934898,32.289073983398438,34.78574144335937,37.287273160156246,39.867917552734376,40.754071409505208,42.630798968098951,43.21616287792969,43.559506835937498,44.006337778320315,45.18827803710937,45.661193170898443,46.941962001953129,47.557836843750003,48.330369534179688,48.871570484374999,49.446628964843754,49.338580490234371,50.993333439453124,51.231148380859374,51.913143093750001,53.373004869140622,53.2303305390625,54.016517465820314,55.615153406250002,57.826415270507809,59.830983022460941,61.089272853515624,63.091286838867198]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM524","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F525","v":3.73E-2},{"$f":"'WACC Calc'!G525","v":3.73E-2},{"$f":"'WACC Calc'!H525","v":3.73E-2},{"$f":"'WACC Calc'!I525","v":3.73E-2},{"$f":"'WACC Calc'!J525","v":3.73E-2},{"$f":"'WACC Calc'!K525","v":3.73E-2},{"$f":"'WACC Calc'!L525","v":3.73E-2},{"$f":"'WACC Calc'!M525","v":3.73E-2},{"$f":"'WACC Calc'!N525","v":3.73E-2},{"$f":"'WACC Calc'!O525","v":3.73E-2},{"$f":"'WACC Calc'!P525","v":3.73E-2},{"$f":"'WACC Calc'!Q525","v":3.73E-2},{"$f":"'WACC Calc'!R525","v":3.73E-2},{"$f":"'WACC Calc'!S525","v":3.73E-2},{"$f":"'WACC Calc'!T525","v":3.73E-2},{"$f":"'WACC Calc'!U525","v":3.73E-2},{"$f":"'WACC Calc'!V525","v":3.73E-2},{"$f":"'WACC Calc'!W525","v":3.73E-2},{"$f":"'WACC Calc'!X525","v":3.73E-2},{"$f":"'WACC Calc'!Y525","v":3.73E-2},{"$f":"'WACC Calc'!Z525","v":3.73E-2},{"$f":"'WACC Calc'!AA525","v":3.73E-2},{"$f":"'WACC Calc'!AB525","v":3.73E-2},{"$f":"'WACC Calc'!AC525","v":3.73E-2},{"$f":"'WACC Calc'!AD525","v":3.73E-2},{"$f":"'WACC Calc'!AE525","v":3.73E-2},{"$f":"'WACC Calc'!AF525","v":3.73E-2},{"$f":"'WACC Calc'!AG525","v":3.73E-2},{"$f":"'WACC Calc'!AH525","v":3.73E-2},{"$f":"'WACC Calc'!AI525","v":3.73E-2},{"$f":"'WACC Calc'!AJ525","v":3.73E-2},{"$f":"'WACC Calc'!AK525","v":3.73E-2},{"$f":"'WACC Calc'!AL525","v":3.73E-2},{"$f":"'WACC Calc'!AM525","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F526","v":3.73E-2},{"$f":"'WACC Calc'!G526","v":3.73E-2},{"$f":"'WACC Calc'!H526","v":3.73E-2},{"$f":"'WACC Calc'!I526","v":3.73E-2},{"$f":"'WACC Calc'!J526","v":3.73E-2},{"$f":"'WACC Calc'!K526","v":3.73E-2},{"$f":"'WACC Calc'!L526","v":3.73E-2},{"$f":"'WACC Calc'!M526","v":3.73E-2},{"$f":"'WACC Calc'!N526","v":3.73E-2},{"$f":"'WACC Calc'!O526","v":3.73E-2},{"$f":"'WACC Calc'!P526","v":3.73E-2},{"$f":"'WACC Calc'!Q526","v":3.73E-2},{"$f":"'WACC Calc'!R526","v":3.73E-2},{"$f":"'WACC Calc'!S526","v":3.73E-2},{"$f":"'WACC Calc'!T526","v":3.73E-2},{"$f":"'WACC Calc'!U526","v":3.73E-2},{"$f":"'WACC Calc'!V526","v":3.73E-2},{"$f":"'WACC Calc'!W526","v":3.73E-2},{"$f":"'WACC Calc'!X526","v":3.73E-2},{"$f":"'WACC Calc'!Y526","v":3.73E-2},{"$f":"'WACC Calc'!Z526","v":3.73E-2},{"$f":"'WACC Calc'!AA526","v":3.73E-2},{"$f":"'WACC Calc'!AB526","v":3.73E-2},{"$f":"'WACC Calc'!AC526","v":3.73E-2},{"$f":"'WACC Calc'!AD526","v":3.73E-2},{"$f":"'WACC Calc'!AE526","v":3.73E-2},{"$f":"'WACC Calc'!AF526","v":3.73E-2},{"$f":"'WACC Calc'!AG526","v":3.73E-2},{"$f":"'WACC Calc'!AH526","v":3.73E-2},{"$f":"'WACC Calc'!AI526","v":3.73E-2},{"$f":"'WACC Calc'!AJ526","v":3.73E-2},{"$f":"'WACC Calc'!AK526","v":3.73E-2},{"$f":"'WACC Calc'!AL526","v":3.73E-2},{"$f":"'WACC Calc'!AM526","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F527","v":3.73E-2},{"$f":"'WACC Calc'!G527","v":3.73E-2},{"$f":"'WACC Calc'!H527","v":3.73E-2},{"$f":"'WACC Calc'!I527","v":3.73E-2},{"$f":"'WACC Calc'!J527","v":3.73E-2},{"$f":"'WACC Calc'!K527","v":3.73E-2},{"$f":"'WACC Calc'!L527","v":3.73E-2},{"$f":"'WACC Calc'!M527","v":3.73E-2},{"$f":"'WACC Calc'!N527","v":3.73E-2},{"$f":"'WACC Calc'!O527","v":3.73E-2},{"$f":"'WACC Calc'!P527","v":3.73E-2},{"$f":"'WACC Calc'!Q527","v":3.73E-2},{"$f":"'WACC Calc'!R527","v":3.73E-2},{"$f":"'WACC Calc'!S527","v":3.73E-2},{"$f":"'WACC Calc'!T527","v":3.73E-2},{"$f":"'WACC Calc'!U527","v":3.73E-2},{"$f":"'WACC Calc'!V527","v":3.73E-2},{"$f":"'WACC Calc'!W527","v":3.73E-2},{"$f":"'WACC Calc'!X527","v":3.73E-2},{"$f":"'WACC Calc'!Y527","v":3.73E-2},{"$f":"'WACC Calc'!Z527","v":3.73E-2},{"$f":"'WACC Calc'!AA527","v":3.73E-2},{"$f":"'WACC Calc'!AB527","v":3.73E-2},{"$f":"'WACC Calc'!AC527","v":3.73E-2},{"$f":"'WACC Calc'!AD527","v":3.73E-2},{"$f":"'WACC Calc'!AE527","v":3.73E-2},{"$f":"'WACC Calc'!AF527","v":3.73E-2},{"$f":"'WACC Calc'!AG527","v":3.73E-2},{"$f":"'WACC Calc'!AH527","v":3.73E-2},{"$f":"'WACC Calc'!AI527","v":3.73E-2},{"$f":"'WACC Calc'!AJ527","v":3.73E-2},{"$f":"'WACC Calc'!AK527","v":3.73E-2},{"$f":"'WACC Calc'!AL527","v":3.73E-2},{"$f":"'WACC Calc'!AM527","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM528","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM529","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM530","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F531","v":3.73E-2},{"$f":"'WACC Calc'!G531","v":3.73E-2},{"$f":"'WACC Calc'!H531","v":3.73E-2},{"$f":"'WACC Calc'!I531","v":3.73E-2},{"$f":"'WACC Calc'!J531","v":3.73E-2},{"$f":"'WACC Calc'!K531","v":3.73E-2},{"$f":"'WACC Calc'!L531","v":3.73E-2},{"$f":"'WACC Calc'!M531","v":3.73E-2},{"$f":"'WACC Calc'!N531","v":3.73E-2},{"$f":"'WACC Calc'!O531","v":3.73E-2},{"$f":"'WACC Calc'!P531","v":3.73E-2},{"$f":"'WACC Calc'!Q531","v":3.73E-2},{"$f":"'WACC Calc'!R531","v":3.73E-2},{"$f":"'WACC Calc'!S531","v":3.73E-2},{"$f":"'WACC Calc'!T531","v":3.73E-2},{"$f":"'WACC Calc'!U531","v":3.73E-2},{"$f":"'WACC Calc'!V531","v":3.73E-2},{"$f":"'WACC Calc'!W531","v":3.73E-2},{"$f":"'WACC Calc'!X531","v":3.73E-2},{"$f":"'WACC Calc'!Y531","v":3.73E-2},{"$f":"'WACC Calc'!Z531","v":3.73E-2},{"$f":"'WACC Calc'!AA531","v":3.73E-2},{"$f":"'WACC Calc'!AB531","v":3.73E-2},{"$f":"'WACC Calc'!AC531","v":3.73E-2},{"$f":"'WACC Calc'!AD531","v":3.73E-2},{"$f":"'WACC Calc'!AE531","v":3.73E-2},{"$f":"'WACC Calc'!AF531","v":3.73E-2},{"$f":"'WACC Calc'!AG531","v":3.73E-2},{"$f":"'WACC Calc'!AH531","v":3.73E-2},{"$f":"'WACC Calc'!AI531","v":3.73E-2},{"$f":"'WACC Calc'!AJ531","v":3.73E-2},{"$f":"'WACC Calc'!AK531","v":3.73E-2},{"$f":"'WACC Calc'!AL531","v":3.73E-2},{"$f":"'WACC Calc'!AM531","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM532","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM533","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM534","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM535","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM536","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM537","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F538","v":0.6},{"$f":"'WACC Calc'!G538","v":0.6},{"$f":"'WACC Calc'!H538","v":0.6},{"$f":"'WACC Calc'!I538","v":0.6},{"$f":"'WACC Calc'!J538","v":0.6},{"$f":"'WACC Calc'!K538","v":0.6},{"$f":"'WACC Calc'!L538","v":0.6},{"$f":"'WACC Calc'!M538","v":0.6},{"$f":"'WACC Calc'!N538","v":0.6},{"$f":"'WACC Calc'!O538","v":0.6},{"$f":"'WACC Calc'!P538","v":0.6},{"$f":"'WACC Calc'!Q538","v":0.6},{"$f":"'WACC Calc'!R538","v":0.6},{"$f":"'WACC Calc'!S538","v":0.6},{"$f":"'WACC Calc'!T538","v":0.6},{"$f":"'WACC Calc'!U538","v":0.6},{"$f":"'WACC Calc'!V538","v":0.6},{"$f":"'WACC Calc'!W538","v":0.6},{"$f":"'WACC Calc'!X538","v":0.6},{"$f":"'WACC Calc'!Y538","v":0.6},{"$f":"'WACC Calc'!Z538","v":0.6},{"$f":"'WACC Calc'!AA538","v":0.6},{"$f":"'WACC Calc'!AB538","v":0.6},{"$f":"'WACC Calc'!AC538","v":0.6},{"$f":"'WACC Calc'!AD538","v":0.6},{"$f":"'WACC Calc'!AE538","v":0.6},{"$f":"'WACC Calc'!AF538","v":0.6},{"$f":"'WACC Calc'!AG538","v":0.6},{"$f":"'WACC Calc'!AH538","v":0.6},{"$f":"'WACC Calc'!AI538","v":0.6},{"$f":"'WACC Calc'!AJ538","v":0.6},{"$f":"'WACC Calc'!AK538","v":0.6},{"$f":"'WACC Calc'!AL538","v":0.6},{"$f":"'WACC Calc'!AM538","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F539","v":0.6},{"$f":"'WACC Calc'!G539","v":0.6},{"$f":"'WACC Calc'!H539","v":0.6},{"$f":"'WACC Calc'!I539","v":0.6},{"$f":"'WACC Calc'!J539","v":0.6},{"$f":"'WACC Calc'!K539","v":0.6},{"$f":"'WACC Calc'!L539","v":0.6},{"$f":"'WACC Calc'!M539","v":0.6},{"$f":"'WACC Calc'!N539","v":0.6},{"$f":"'WACC Calc'!O539","v":0.6},{"$f":"'WACC Calc'!P539","v":0.6},{"$f":"'WACC Calc'!Q539","v":0.6},{"$f":"'WACC Calc'!R539","v":0.6},{"$f":"'WACC Calc'!S539","v":0.6},{"$f":"'WACC Calc'!T539","v":0.6},{"$f":"'WACC Calc'!U539","v":0.6},{"$f":"'WACC Calc'!V539","v":0.6},{"$f":"'WACC Calc'!W539","v":0.6},{"$f":"'WACC Calc'!X539","v":0.6},{"$f":"'WACC Calc'!Y539","v":0.6},{"$f":"'WACC Calc'!Z539","v":0.6},{"$f":"'WACC Calc'!AA539","v":0.6},{"$f":"'WACC Calc'!AB539","v":0.6},{"$f":"'WACC Calc'!AC539","v":0.6},{"$f":"'WACC Calc'!AD539","v":0.6},{"$f":"'WACC Calc'!AE539","v":0.6},{"$f":"'WACC Calc'!AF539","v":0.6},{"$f":"'WACC Calc'!AG539","v":0.6},{"$f":"'WACC Calc'!AH539","v":0.6},{"$f":"'WACC Calc'!AI539","v":0.6},{"$f":"'WACC Calc'!AJ539","v":0.6},{"$f":"'WACC Calc'!AK539","v":0.6},{"$f":"'WACC Calc'!AL539","v":0.6},{"$f":"'WACC Calc'!AM539","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F540","v":0.6},{"$f":"'WACC Calc'!G540","v":0.6},{"$f":"'WACC Calc'!H540","v":0.6},{"$f":"'WACC Calc'!I540","v":0.6},{"$f":"'WACC Calc'!J540","v":0.6},{"$f":"'WACC Calc'!K540","v":0.6},{"$f":"'WACC Calc'!L540","v":0.6},{"$f":"'WACC Calc'!M540","v":0.6},{"$f":"'WACC Calc'!N540","v":0.6},{"$f":"'WACC Calc'!O540","v":0.6},{"$f":"'WACC Calc'!P540","v":0.6},{"$f":"'WACC Calc'!Q540","v":0.6},{"$f":"'WACC Calc'!R540","v":0.6},{"$f":"'WACC Calc'!S540","v":0.6},{"$f":"'WACC Calc'!T540","v":0.6},{"$f":"'WACC Calc'!U540","v":0.6},{"$f":"'WACC Calc'!V540","v":0.6},{"$f":"'WACC Calc'!W540","v":0.6},{"$f":"'WACC Calc'!X540","v":0.6},{"$f":"'WACC Calc'!Y540","v":0.6},{"$f":"'WACC Calc'!Z540","v":0.6},{"$f":"'WACC Calc'!AA540","v":0.6},{"$f":"'WACC Calc'!AB540","v":0.6},{"$f":"'WACC Calc'!AC540","v":0.6},{"$f":"'WACC Calc'!AD540","v":0.6},{"$f":"'WACC Calc'!AE540","v":0.6},{"$f":"'WACC Calc'!AF540","v":0.6},{"$f":"'WACC Calc'!AG540","v":0.6},{"$f":"'WACC Calc'!AH540","v":0.6},{"$f":"'WACC Calc'!AI540","v":0.6},{"$f":"'WACC Calc'!AJ540","v":0.6},{"$f":"'WACC Calc'!AK540","v":0.6},{"$f":"'WACC Calc'!AL540","v":0.6},{"$f":"'WACC Calc'!AM540","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F541","v":0.25740000000000002},{"$f":"'WACC Calc'!G541","v":0.25740000000000002},{"$f":"'WACC Calc'!H541","v":0.25740000000000002},{"$f":"'WACC Calc'!I541","v":0.25740000000000002},{"$f":"'WACC Calc'!J541","v":0.25740000000000002},{"$f":"'WACC Calc'!K541","v":0.25740000000000002},{"$f":"'WACC Calc'!L541","v":0.25740000000000002},{"$f":"'WACC Calc'!M541","v":0.25740000000000002},{"$f":"'WACC Calc'!N541","v":0.25740000000000002},{"$f":"'WACC Calc'!O541","v":0.25740000000000002},{"$f":"'WACC Calc'!P541","v":0.25740000000000002},{"$f":"'WACC Calc'!Q541","v":0.25740000000000002},{"$f":"'WACC Calc'!R541","v":0.25740000000000002},{"$f":"'WACC Calc'!S541","v":0.25740000000000002},{"$f":"'WACC Calc'!T541","v":0.25740000000000002},{"$f":"'WACC Calc'!U541","v":0.25740000000000002},{"$f":"'WACC Calc'!V541","v":0.25740000000000002},{"$f":"'WACC Calc'!W541","v":0.25740000000000002},{"$f":"'WACC Calc'!X541","v":0.25740000000000002},{"$f":"'WACC Calc'!Y541","v":0.25740000000000002},{"$f":"'WACC Calc'!Z541","v":0.25740000000000002},{"$f":"'WACC Calc'!AA541","v":0.25740000000000002},{"$f":"'WACC Calc'!AB541","v":0.25740000000000002},{"$f":"'WACC Calc'!AC541","v":0.25740000000000002},{"$f":"'WACC Calc'!AD541","v":0.25740000000000002},{"$f":"'WACC Calc'!AE541","v":0.25740000000000002},{"$f":"'WACC Calc'!AF541","v":0.25740000000000002},{"$f":"'WACC Calc'!AG541","v":0.25740000000000002},{"$f":"'WACC Calc'!AH541","v":0.25740000000000002},{"$f":"'WACC Calc'!AI541","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ541","v":0.25740000000000002},{"$f":"'WACC Calc'!AK541","v":0.25740000000000002},{"$f":"'WACC Calc'!AL541","v":0.25740000000000002},{"$f":"'WACC Calc'!AM541","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM542","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM543","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM544","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM545","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM546","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM547","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L354 / (1 - (1 / (1 + L354)^$S$21))","v":6.7096778007694757E-2},{"$f":" M354 / (1 - (1 / (1 + M354)^$S$21))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",6.7096778007694757E-2,{"$f":" M355 / (1 - (1 / (1 + M355)^$S$21))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)",{"$f":"K315","v":"Gas-CT-AvgCF - Low"},{"$f":"L354","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Mid",{"$f":"L355","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":"L356","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"L354","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"L355","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",{"$f":"L356","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"L354","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"L355","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"L356","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"L354","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"L355","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",{"$f":"L356","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"L354","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"L355","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":"L356","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"L354","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"L355","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",{"$f":"L356","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)",{"$f":"K368","v":"Gas-CT-AvgCF - Low"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K369","v":"Gas-CT-AvgCF - Mid"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)",{"$f":"K389","v":"Gas-CT-AvgCF - Low"},{"$f":" ((L363 * L433 * $S$32 * (L235 * 1 + L389) +L255) * 1000 / (L135 * 8760)) + L275 + L315","v":146.48418031586993},145.72204641883701,142.21048242170647,142.91187290286314,140.37707181600848,139.54170386231959,138.70640347269654,139.16568754188322,139.95495934617611,140.06351119966357,139.62358186775654,139.01052020176695,138.22050757726936,137.65934804401678,137.73220532365508,137.7008611162434,137.80062882930923,137.62403900992817,137.68227543567082,137.44377864513606,137.21736624249968,137.16592228070101,137.04326694127741,136.88305941728382,136.7164351820829,136.48520409831664,136.5462274739933,136.71198591416865,136.81835283593759,136.79411849935707,136.98435886098591,137.15975406690109,137.0658992277078,136.7606997418352]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K390","v":"Gas-CT-AvgCF - Mid"},{"$f":" ((L364 * L434 * $S$32 * (L236 * 1 + L390) +L256) * 1000 / (L136 * 8760)) + L276 + L316","v":147.72848864249448},146.96437557025405,145.28212381393163,146.89424307408399,145.13541070531076,144.81068351099765,144.47879641335871,145.53806483970436,146.89908138222432,146.80387817773925,146.16421361397241,146.25492639089194,145.43010015367111,145.22336277148685,145.13190107414221,146.10913125050109,146.32007323090812,146.42697421906189,146.44997500511928,146.80610089471463,146.63815855927908,146.4756256573522,146.44094228593707,146.87097672935738,146.5880100970021,146.68738376237474,147.16899176818436,147.70156454829893,148.25519591507572,148.50284932901542,149.00188650801707,150.1121384448393,150.75714125074933,150.78228197510268]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":" ((L365 * L435 * $S$32 * (L237 * 1 + L391) +L257) * 1000 / (L137 * 8760)) + L277 + L317","v":149.23977190214777},148.47329921395291,149.97209303047816,153.44798907122333,153.24000306262695,153.27226907738486,153.55155876274046,155.63040524091952,157.99680563345737,160.42630687041279,160.72956954357198,162.33816059620423,162.18573889473254,161.96650284421568,162.58403317601798,163.64312915964786,163.93167258880422,165.22230465013155,165.65670682610573,166.28498989369183,166.67691852349105,167.2135354677155,166.88052342719354,168.69244488621797,168.86964713693084,169.40701206460784,171.10532433177082,170.66070724477549,171.52586106460575,173.22074257058844,175.73014131921616,177.98796150000342,179.335020870872,180.98786200427577]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":" ((L363 *L433 * $S$32 * (L238 * 1 + L392) +L258) * 1000 / (L138 * 8760)) + L278 + L318","v":64.079490092484392},63.421164486022363,60.013408779462694,60.24194437031538,58.506414818308514,58.161045030937302,58.610833447622937,59.664622236798039,60.807056109046613,61.265147218669497,61.179809034444574,60.837101526385894,60.443314827999018,60.102452194640257,60.375359389226332,60.624181749066494,60.937781694242339,60.957214084694506,61.249809980519217,61.242552047885724,61.214411609832098,61.283233963246531,61.312667453066936,61.297062011722034,61.213815383047994,61.199727731371446,61.313243203241321,61.683505775469676,61.855343135231138,62.012632492932582,62.329815414500395,62.633089893788906,62.672321310024664,62.947831109579525]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":" ((L364 *L434 * $S$32 * (L239 * 1 + L393) +L259) * 1000 / (L139 * 8760)) + L279 + L319","v":64.357385618763885},63.698595793433405,62.121667284020916,63.25403090914471,62.306134475737721,62.478556377828049,63.450512402002659,65.112961625066248,66.832294208414652,67.091731362384721,66.811832774861401,67.176845201378256,66.754027328021053,66.770801812311205,66.882309516258942,68.143794951772065,68.571689786868944,68.877473691720041,69.138254140628987,69.728993539337836,69.762216707796284,69.721705262368545,69.841330272553932,70.418077090975757,70.21970486038451,70.539390903382184,71.074257063986309,71.814318466405254,72.4343757329639,72.866201959765917,73.494034271702589,74.734031725092876,75.514063019226583,76.128387778069168]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",{"$f":" ((L365 *L435 * $S$32 * (L240 * 1 + L394) +L260) * 1000 / (L140 * 8760)) + L280 + L320","v":64.694912994865092},64.035603542574222,65.641560595003412,68.629319706806612,69.246436621774237,69.784536889276708,71.390447735145173,74.083012532003593,76.813988718946106,79.604325854045513,80.273639587284251,82.161322283220102,82.417932000699253,82.42611255171208,83.250158144580865,84.598475304801809,85.107761738273695,86.600751185502034,87.277087016684447,88.144082273279324,88.740690752798415,89.401460858948653,89.225452955543275,91.186649843436342,91.449924353582531,92.21145049911658,93.963951336927508,93.73044768245299,94.663187857407124,96.545459661077246,99.185903583671177,101.57573592518631,103.06018272154553,105.31250088904412]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":" ((L363 *L433* $S$32 * (L241 * 1 + L395) +L261) * 1000 / (L141 * 8760)) + L281 + L321","v":38.181514059601128},37.776514161476946,35.548495476731659,35.610807779535207,34.607411399070521,34.46917010079985,34.935973807110386,35.764295819238612,36.655325165673915,37.086465514846907,37.14853655586414,37.024565075028278,36.868694692313738,36.73962986557811,36.84051935168732,37.026074786031387,37.252254765534616,37.276061180055706,37.487928167991058,37.493553845970439,37.481243032232527,37.531238041366962,37.554961715982401,37.547315659245811,37.491040859691992,37.486647426331778,37.565484839886949,37.8264738407848,37.946030691816205,38.059059891206019,38.2809874578899,38.493325506404844,38.523248784667224,38.730223239639955]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":" ((L364 *L434* $S$32 * (L242 * 1 + L396) +L262) * 1000 / (L142 * 8760)) + L282 + L322","v":38.34535003248957},37.939167333497799,36.922694558822442,37.588593775113864,37.119854693879262,37.339016115167439,38.1702940606094,39.424034066349407,40.722590706536863,41.035743175529234,40.981653966869516,41.361510658443756,41.204712015411317,41.343249252111164,41.312501710040188,42.19847029540275,42.503816904697658,42.725775286254937,42.915782513970981,43.335054799549326,43.365278772920107,43.339708956206316,43.425845668768225,43.827833428123434,43.691972654548373,43.918448440465525,44.288638073906142,44.8054006848988,45.234894470234444,45.537817262155421,45.97458453761628,46.834667572604886,47.376865184174434,47.818357015607184]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":" ((L365 *L435* $S$32 * (L243 * 1 + L397) +L263) * 1000 / (L143 * 8760)) + L283 + L323","v":38.544343179429198},38.136753079765853,39.227006774861621,41.132457041816124,41.724142188327903,42.207454082479671,43.487144200012864,45.46028795689449,47.471965743265429,49.541146453289294,50.174818333620351,51.643319430976725,52.002169068305967,52.183195576148798,52.597041349684581,53.543289973527095,53.905081139358032,54.948128532167971,55.425644955392301,56.036125799660987,56.456034894045033,56.915415923185591,56.797194046077273,58.15652946230886,58.339901779995984,58.871987133365977,60.084128640586563,59.927797947095115,60.573512557659853,61.879436211369402,63.707890252862441,65.363084903241472,66.392407261231909,67.966798041644822]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":" ((L363 * L433 * $S$32 * (L244 * 1 + L398) +L264) * 1000 / (L144 * 8760)) + L284 + L324","v":32.610557812979515},32.238285512842673,30.042994426084729,30.138034326875619,29.167365544398272,29.061851844114944,29.595974133200624,30.458168172827289,31.366108315856785,31.814507003234453,31.894767866838521,31.786359708111085,31.654785323622392,31.539507699595141,31.653186051430687,31.856058582580957,32.095853194754085,32.131397838252539,32.358467903431119,32.378592461004203,32.379525776337033,32.438345527749597,32.473094557652153,32.475956208568761,32.425956076224089,32.437084928072466,32.520063173166641,32.795699315705086,32.920294966610939,33.04638248843191,33.277596970724517,33.499287029645451,33.538921309824119,33.786517060812621]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":" ((L364 * L434 * $S$32 * (L245 * 1 + L399) +L265) * 1000 / (L145 * 8760)) + L285 + L325","v":32.707164541820624},32.334187060491473,31.350919503478732,32.050023937432783,31.614490073860789,31.86685671281159,32.766435674253934,34.054542028731021,35.370256258118147,35.700918929869751,35.66528500223842,36.060932143767573,35.928784069644344,36.081309716586432,36.063537678255912,36.967076082489911,37.286236013537781,37.520103929315013,37.725536104783053,38.159518863551611,38.203180248024658,38.186563960020038,38.283886929583076,38.696535743864914,38.567041208671327,38.809265808759683,39.183656704163056,39.715280214097923,40.149886334492635,40.46605801925331,40.912247741614223,41.781819268279925,42.333869602083382,42.816575548174434]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",{"$f":" ((L365 * L435 * $S$32 * (L246 * 1 + L400) +L266) * 1000 / (L146 * 8760)) + L286 + L326","v":32.824504464880022},32.450699675468876,33.574738680816843,35.513974258023538,36.139444714787523,36.656541919191483,38.0057262662027,40.013836749281225,42.04297186661082,44.129968681284581,44.782418254979092,46.266985660232294,46.650916510006894,46.846175804539193,47.273223762864255,48.237349148957733,48.613194954206456,49.66835993987992,50.161570783502881,50.787019091792963,51.220600347814056,51.689091323119243,51.582251126058445,52.952433845023343,53.142283618785086,53.690392916894254,54.906809081799807,54.765598906008023,55.416515163730708,56.735919167415233,58.573960265228401,60.238809170501739,61.278156377023002,62.894481279496148]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":" ((L363 * L433 * $S$32 * (L247 * 1 + L401) +L267) * 1000 / (L147 * 8760)) + L287 + L327","v":67.903674982398556},67.28956757307769,64.539222249694333,64.466871050334419,63.142465291078651,62.833146941328117,62.989951866814593,63.778805172272371,64.693488012520518,65.069752233986094,65.010780677667185,64.761703384489763,64.450240229577417,64.212273032839434,64.154327214048948,64.227614587918211,64.366255887264828,64.263297444671167,64.381878672957939,64.252318269235843,64.112671993441907,64.066626945113526,63.983512662183195,63.864311094116253,63.697783795835932,63.569848519398974,63.569879224616692,63.761223948374408,63.807425772983905,63.826159586711697,63.984145837247183,64.1304999100809,64.058166235066125,64.124780066136964]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":" ((L364 * L434 * $S$32 * (L248 * 1 + L402) +L268) * 1000 / (L148 * 8760)) + L288 + L328","v":68.308914591796736},67.690660774530571,66.356438757069085,66.992297236677899,66.297810304828403,66.412071608981506,66.998844624427875,68.294381083454823,69.697234773459513,69.939798218340343,69.748815520841219,70.106556205856918,69.801232675450478,69.891343858471913,69.663848501261327,70.571337689610218,70.802593922804689,70.934332038321685,71.024848898739435,71.387236579232393,71.296557811239893,71.158737323830451,71.148524300426658,71.516861582350955,71.253850795378696,71.399806783157544,71.746368807035736,72.241378036469968,72.656267468333894,72.900057596199787,73.313022911478299,74.231287147553431,74.769085010455981,75.113102190300054]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":" ((L365 * L435 * $S$32 * (L249 * 1 + L403) +L269) * 1000 / (L149 * 8760)) + L289 + L329","v":68.801105379648916},68.177849655736594,69.307536440287805,71.399258308497878,71.955675962189702,72.387754572587284,73.506673619611519,75.660488553373767,77.918385353243309,80.257445480893054,80.900591792157186,82.574068739352668,82.905043130118329,83.068619535448363,83.344637338591113,84.32147880328364,84.617805908062479,85.727680559728896,86.159130782680847,86.747425777358444,87.119856759357816,87.559243511898302,87.303029853949425,88.812588404121811,88.929014395606771,89.437725215382812,90.787996914511126,90.477130656763421,91.148498611856894,92.587915418613989,94.660802006153162,96.526611774479449,97.644171602114824,99.337787516871373]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":" ((L363* L433 * $S$32 * (L250 * 1 + L404) +L270) * 1000 / (L150 * 8760)) + L290 + L330","v":53.439333656865969},52.941194333897485,50.306817096866503,50.350433983858963,49.141996310955584,48.948646047557425,49.36395756254278,50.289094135527506,51.300621420618015,51.772914956414681,51.810538465917631,51.642252928178976,51.431909153272912,51.265399238025267,51.275351337357982,51.430165115991485,51.63899984184274,51.603971530686621,51.795861215957125,51.739534967622816,51.666974453106988,51.67485867459645,51.650639787722007,51.58915273425422,51.470877327013923,51.411822088957564,51.455414653984647,51.713615368942456,51.805457529955461,51.887480665276684,52.100470841451141,52.301980965237092,52.285587215524046,52.474788729484935]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":" ((L364* L434 * $S$32 * (L251 * 1 + L405) +L271) * 1000 / (L151 * 8760)) + L291 + L331","v":53.678285288614546},53.177691971539602,51.961130454269352,52.714649434069401,52.137823002411118,52.369744806755449,53.218797002447531,54.652605618317651,56.153717080605198,56.493711271414554,56.400733327792906,56.840444826118116,56.63771639066232,56.800327687697106,56.641721136533079,57.631926508834553,57.934400556623089,58.135060161615314,58.29995532720524,58.73664592693261,58.714031955695546,58.630927770514567,58.680469650178175,59.107363720177744,58.893309002185454,59.109150249124525,59.499909865423575,60.062750768319098,60.523946602047879,60.831949682542991,61.300721639171933,62.274946861995538,62.86950102569331,63.337894907264626]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",{"$f":" ((L365* L435 * $S$32 * (L252 * 1 + L406) +L272) * 1000 / (L152 * 8760)) + L292 + L332","v":53.968511147959475},53.464971444094942,54.71437424869395,56.925812136951819,57.601945810691447,58.153740441136819,59.539520665441323,61.83402335995406,64.191894487804149,66.630087468993466,67.372950669620678,69.129830453907175,69.565192268013334,69.802535358752522,70.148645450066198,71.209648144060395,71.578437233157231,72.758437427400224,73.265565338774735,73.929461318950615,74.371146184451078,74.866205128796608,74.670790287459454,76.239928608275008,76.406165927486299,76.985982896505902,78.381224316583229,78.139374746396484,78.857858072621198,80.362609627333597,82.492277793940076,84.415026183133932,85.5903338397586,87.410499307621379]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$437:$I$452,L437:L452)","v":0.68608897820727388},0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$437:$I$452,L438:L453)","v":0.63940468748688639},0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$437:$I$452,L439:L454)","v":0.58270432002182082},0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$353*L430*(1-0/2)-0)/(1-L$353)","v":1.1088078333011684},1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$353*L431*(1-0/2)-0)/(1-L$353)","v":1.1249895413962772},1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",{"$f":"(1-L$353*L432*(1-0/2)-0)/(1-L$353)","v":1.1446430218507722},1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.05,"Depreciation Factor",1,{"$f":"1/((1+L$357)*(1+L$336))^$K437","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,9.5000000000000001E-2,null,{"$f":"K437+1","v":2},{"$f":"1/((1+L$357)*(1+L$336))^$K438","v":0.90231516282363189},0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,8.5500000000000007E-2,null,{"$f":"K438+1","v":3},0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,7.6999999999999999E-2,null,4,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,6.93E-2,null,5,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,6.2300000000000001E-2,null,6,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,7,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,8,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,{"$f":"1/((1+AR$357)*(1+AR$336))^$K444","v":0.66287710899309948},0.66287710899309948]
[null,null,null,null,null,null,null,null,5.91E-2,null,9,{"$f":"1/((1+L$357)*(1+L$336))^$K445","v":0.62966876375019754},0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,10,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696]
[null,null,null,null,null,null,null,null,5.91E-2,null,11,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,12,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073]
[null,null,null,null,null,null,null,null,5.91E-2,null,13,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,14,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042]
[null,null,null,null,null,null,null,null,5.91E-2,null,15,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044]
[null,null,null,null,null,null,null,null,2.9499999999999998E-2,null,16,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,{"$f":"1/((1+AA$357)*(1+AA$336))^$K452","v":0.43940606162704959},0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959]
[]
[null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Values overlap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2017 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2019 Reference Case outputs (converted to 2017$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Electricity sector natural gas prices from the AEO 2019 Reference scenario."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2017 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2019 Reference Case outputs (converted to 2017$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/Mcf)",null,null,null,null,"Electricity sector natural gas prices the AEO 2019. Low cost utilizes the High Oil & Gas Resource scenario, the mid cost utilizes the Reference scenario, and the high cost utilizes the Low Oil & Gas Resource scenario."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Nuclear","index":12,"n_rows":441,"n_cols":45,"rows_kept":441,"cut":false,"hidden":false,"merged":[[9,6,9,19],[11,7,49,7],[11,9,13,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,15,14,19],[15,9,17,9],[15,15,15,19],[22,14,22,17],[23,9,25,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[26,14,26,17],[16,15,16,19],[18,14,18,18],[19,9,21,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[40,18,40,25],[27,9,29,9],[27,14,27,17],[52,7,54,7],[52,9,54,9],[34,14,34,17],[35,9,37,9],[35,14,35,17],[37,14,37,15],[39,9,41,9],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[33,14,33,17],[43,9,45,9],[47,9,49,9],[57,7,67,7],[57,9,59,9],[57,14,57,27],[58,20,58,23],[58,25,58,26],[59,18,59,19],[59,20,59,23],[61,9,63,9],[65,9,67,9],[71,21,71,27],[72,13,72,18],[72,21,72,22],[73,13,73,19],[73,21,73,22],[74,9,76,9],[75,13,75,18],[174,7,176,7],[174,9,176,9],[76,13,76,18],[82,6,82,19],[85,7,122,7],[85,9,87,9],[90,9,92,9],[95,9,97,9],[100,9,102,9],[105,9,107,9],[110,9,112,9],[70,7,76,7],[70,9,72,9],[71,13,71,18],[136,9,165,9],[180,7,182,7],[180,9,182,9],[209,6,209,19],[224,0,241,4],[115,9,117,9],[120,9,122,9],[125,9,127,9],[130,9,132,9],[168,9,170,9],[136,7,170,7],[425,7,425,11],[425,12,425,28],[426,7,426,11],[426,12,426,28],[427,7,427,11],[427,12,427,28],[277,0,294,4],[330,0,347,4],[375,0,392,4],[421,6,421,19],[423,7,423,11],[424,7,424,11],[424,12,424,28],[431,7,431,11],[431,12,431,28],[432,7,432,11],[433,7,433,11],[434,7,434,11],[434,12,434,28],[428,7,428,11],[428,12,428,28],[429,7,429,11],[429,12,429,28],[430,7,430,11],[430,12,430,28],[438,7,438,11],[438,12,438,28],[439,7,439,11],[439,12,439,28],[440,7,440,11],[440,12,440,28],[435,7,435,11],[435,12,435,28],[436,7,436,11],[436,12,436,28],[437,7,437,11],[437,12,437,28]]}
["Nuclear Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2019/index.html?t=cn"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Nuclear",0.92200000000000004,"*",null,"Basis Year:",null,2017]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear Technologies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear","Advanced Nuclear"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Nuclear",{"$f":"L12*8760","v":8076.72}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Nuclear",10.461,null,null,"Inflation Rate",null,null,null,{"$f":"L137","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate - Nominal",null,null,null,{"$f":"L139","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"L142","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Nuclear",{"$f":" $S$32 * (L32 + L58)","v":6742.105118916671},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L144","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity - Nominal",null,null,null,{"$f":"L146","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"L149","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,{"$f":"L152","v":0.6}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Nuclear",{"$f":"(L32 + L58)*($S$32-1)","v":542.38904651808514},null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L154","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WACC - Nominal",null,null,null,{"$f":"L156","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WACC - Real",null,null,null,{"$f":"L159","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,15]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Nuclear",{"$f":"L112","v":6199.7160723985862},"**",null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P41:P46,Q41:Q46)","v":1.0874861106838143}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O49:AD49,O51:AD51)","v":0.68608897820727388}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.1088078333011684}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":"L162","v":6.7096778007694757E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Nuclear",100.888671875,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":"L165","v":4.9101401138875428E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Construction Duration yrs",null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Nuclear",2.314453125,null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,{"$f":"1+(1-$S$28)*((1+$S$24)^(O41+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.2,1.041933533975707]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.2,1.0711966347930009]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Nuclear",{"$f":"L127","v":0.64424511718749999},null,null,3,0.2,1.10155124927078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.2,1.1330380908685802]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0.1,1.1656993916579783]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Nuclear",{"$f":"L44*L20","v":6.739448170898438},null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O48","v":0.94990271229407064},{"$f":"1/((1+$S$30)*(1+$S$20))^P48","v":0.90231516282363189},0.85711162051023382,0.81417265306143727,0.77338481141871873,0.73464033001367912,0.69783684204060492,0.66287710899309948,0.62966876375019754,0.59812406653316696,0.56815967308821447,0.5396964144826073,0.51265908793241377,0.4869762581092042,0.46258006840075044,0.43940606162704959]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Nuclear",{"$f":"$S$29","v":5.2739388000000005E-2}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Nuclear",{"$f":"L62+L66","v":0},null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Nuclear",0,null,null,"Nuclear","Y",{"$f":"L20","v":10.461},1,0.04,0.06,0,0,0,0,0,0,0,"N"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Nuclear",0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Nuclear",{"$f":" (($S$36 * $S$34 * $S$32 * (L32 * 1 + L58) +L36) * 1000 / (L12 * 8760)) + L40 + L48","v":66.992763325938654}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Nuclear",{"$f":"(((L32*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L36/(8760*L12))*1000)+L40","v":56.597147908322455},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2016 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"**Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and Constant refer to the resulting low, mid, and Constant LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"$L$12","v":0.92200000000000004},0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"L87*8760","v":8076.72},8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72,8076.72]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"$L$20","v":10.461},10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"$S$32*(L112+L176)","v":6742.105118916671},6694.8905830988351,6647.6760472809992,6600.4615114631633,6553.2469756453274,6506.0324398274915,6458.8179040096556,6414.6951909577674,6396.9947340608287,6376.720804438025,6353.0731916467585,6322.820293978627,6279.4823967064212,6246.3746789767602,6213.4327113541203,6177.0947633460864,6143.351633451799,6114.434382906159,6077.8207171581944,6043.8118806535849,6008.3572198493903,5976.210832959976,5940.8794751941023,5906.3042247495259,5877.8021517099287,5836.0573310896534,5810.5708415799854,5770.121243208042,5743.3064061325222,5705.144291402582,5672.3104150417221,5639.3793074299247,5605.9431703757409,5529.5558840370504]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"(L112+L176)*($S$32-1)","v":542.38904651808514},538.59073032272079,534.79241412735644,530.99409793199209,527.19578173662774,523.39746554126339,519.59914934589915,516.04956418816278,514.62559737513743,512.9945997618795,511.09219599806153,508.65841010608722,505.17196182843901,502.50851129851515,499.85839503747644,496.9350788587949,494.22051067466083,491.8941749568495,488.9486778303139,486.21273407393875,483.36047660701587,480.77436324532556,477.93202526441007,475.15051462478198,472.85757911768621,469.49929071162563,467.44895294613212,464.19486261291541,462.0376619081797,458.96759511800013,456.32617458557729,453.67693199097101,450.98706077475646,444.8418543929842]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",6199.7160723985862,6156.2998527761147,6112.8836331536431,6069.4674135311716,6026.0511939087,5982.6349742862285,5939.218754663757,5898.6456267696049,5882.369136685691,5863.7262046761452,5841.980995648697,5814.1618838725399,5774.3104348779825,5743.8661676782449,5713.5743163166435,5680.159684487292,5649.1311227771384,5622.5402079493097,5588.8720393278809,5557.599146579646,5524.9967432423746,5495.4364697146502,5462.9474499296921,5431.1537101247441,5404.9445725922424,5366.5580403780277,5343.1218886338529,5305.9263805951268,5281.2687442243423,5246.1766962845822,5215.984240456145,5185.7023754389538,5154.9561096009847,5084.7140296440666]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"$L$36","v":100.888671875},100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875,100.888671875]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"$L$40","v":2.314453125},2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125,2.314453125]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",0.64424511718749999,0.64623632812499998,0.64723242187499996,0.64922363281249995,0.65021972656249993,0.65121484374999994,0.65320703125000001,0.65420214843750002,0.65619335937500001,0.65718945312499999,0.65818554687499997,0.65918066406249998,0.66117285156249994,0.66316406250000004,0.66416015625000002,0.66615136718750001,0.66814257812499989,0.66913867187499998,0.67112988281249997,0.67312109374999995,0.67411718750000005,0.67610839843750004,0.67809960937500002,0.68009179687499999,0.68108691406249999,0.68307910156249996,0.68507031250000006,0.68706152343750004,0.68905273437500003,0.691044921875,0.69303613281249998,0.69502734374999997,0.69701953125000005,0.69901074218749992]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"L127*L97","v":6.739448170898438},6.7602782285156247,6.7706983652343746,6.7915284228515622,6.8019485595703122,6.8123584804687498,6.8331987539062506,6.8436086748046883,6.864438732421875,6.8748588691406249,6.8852790058593749,6.8956889267578125,6.9165292001953125,6.937359257812501,6.94777939453125,6.9686094521484376,6.9894395097656243,6.9998596464843752,7.0206897041015628,7.0415197617187495,7.0519398984375004,7.0727699560546879,7.0936000136718755,7.1144402871093755,7.1248502080078122,7.1456904814453122,7.1665205390625006,7.1873505966796882,7.2081806542968758,7.2290209277343749,7.2498509853515625,7.2706810429687501,7.2915213164062509,7.3123513740234367]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM576","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F577","v":3.73E-2},{"$f":"'WACC Calc'!G577","v":3.73E-2},{"$f":"'WACC Calc'!H577","v":3.73E-2},{"$f":"'WACC Calc'!I577","v":3.73E-2},{"$f":"'WACC Calc'!J577","v":3.73E-2},{"$f":"'WACC Calc'!K577","v":3.73E-2},{"$f":"'WACC Calc'!L577","v":3.73E-2},{"$f":"'WACC Calc'!M577","v":3.73E-2},{"$f":"'WACC Calc'!N577","v":3.73E-2},{"$f":"'WACC Calc'!O577","v":3.73E-2},{"$f":"'WACC Calc'!P577","v":3.73E-2},{"$f":"'WACC Calc'!Q577","v":3.73E-2},{"$f":"'WACC Calc'!R577","v":3.73E-2},{"$f":"'WACC Calc'!S577","v":3.73E-2},{"$f":"'WACC Calc'!T577","v":3.73E-2},{"$f":"'WACC Calc'!U577","v":3.73E-2},{"$f":"'WACC Calc'!V577","v":3.73E-2},{"$f":"'WACC Calc'!W577","v":3.73E-2},{"$f":"'WACC Calc'!X577","v":3.73E-2},{"$f":"'WACC Calc'!Y577","v":3.73E-2},{"$f":"'WACC Calc'!Z577","v":3.73E-2},{"$f":"'WACC Calc'!AA577","v":3.73E-2},{"$f":"'WACC Calc'!AB577","v":3.73E-2},{"$f":"'WACC Calc'!AC577","v":3.73E-2},{"$f":"'WACC Calc'!AD577","v":3.73E-2},{"$f":"'WACC Calc'!AE577","v":3.73E-2},{"$f":"'WACC Calc'!AF577","v":3.73E-2},{"$f":"'WACC Calc'!AG577","v":3.73E-2},{"$f":"'WACC Calc'!AH577","v":3.73E-2},{"$f":"'WACC Calc'!AI577","v":3.73E-2},{"$f":"'WACC Calc'!AJ577","v":3.73E-2},{"$f":"'WACC Calc'!AK577","v":3.73E-2},{"$f":"'WACC Calc'!AL577","v":3.73E-2},{"$f":"'WACC Calc'!AM577","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F578","v":3.73E-2},{"$f":"'WACC Calc'!G578","v":3.73E-2},{"$f":"'WACC Calc'!H578","v":3.73E-2},{"$f":"'WACC Calc'!I578","v":3.73E-2},{"$f":"'WACC Calc'!J578","v":3.73E-2},{"$f":"'WACC Calc'!K578","v":3.73E-2},{"$f":"'WACC Calc'!L578","v":3.73E-2},{"$f":"'WACC Calc'!M578","v":3.73E-2},{"$f":"'WACC Calc'!N578","v":3.73E-2},{"$f":"'WACC Calc'!O578","v":3.73E-2},{"$f":"'WACC Calc'!P578","v":3.73E-2},{"$f":"'WACC Calc'!Q578","v":3.73E-2},{"$f":"'WACC Calc'!R578","v":3.73E-2},{"$f":"'WACC Calc'!S578","v":3.73E-2},{"$f":"'WACC Calc'!T578","v":3.73E-2},{"$f":"'WACC Calc'!U578","v":3.73E-2},{"$f":"'WACC Calc'!V578","v":3.73E-2},{"$f":"'WACC Calc'!W578","v":3.73E-2},{"$f":"'WACC Calc'!X578","v":3.73E-2},{"$f":"'WACC Calc'!Y578","v":3.73E-2},{"$f":"'WACC Calc'!Z578","v":3.73E-2},{"$f":"'WACC Calc'!AA578","v":3.73E-2},{"$f":"'WACC Calc'!AB578","v":3.73E-2},{"$f":"'WACC Calc'!AC578","v":3.73E-2},{"$f":"'WACC Calc'!AD578","v":3.73E-2},{"$f":"'WACC Calc'!AE578","v":3.73E-2},{"$f":"'WACC Calc'!AF578","v":3.73E-2},{"$f":"'WACC Calc'!AG578","v":3.73E-2},{"$f":"'WACC Calc'!AH578","v":3.73E-2},{"$f":"'WACC Calc'!AI578","v":3.73E-2},{"$f":"'WACC Calc'!AJ578","v":3.73E-2},{"$f":"'WACC Calc'!AK578","v":3.73E-2},{"$f":"'WACC Calc'!AL578","v":3.73E-2},{"$f":"'WACC Calc'!AM578","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F579","v":3.73E-2},{"$f":"'WACC Calc'!G579","v":3.73E-2},{"$f":"'WACC Calc'!H579","v":3.73E-2},{"$f":"'WACC Calc'!I579","v":3.73E-2},{"$f":"'WACC Calc'!J579","v":3.73E-2},{"$f":"'WACC Calc'!K579","v":3.73E-2},{"$f":"'WACC Calc'!L579","v":3.73E-2},{"$f":"'WACC Calc'!M579","v":3.73E-2},{"$f":"'WACC Calc'!N579","v":3.73E-2},{"$f":"'WACC Calc'!O579","v":3.73E-2},{"$f":"'WACC Calc'!P579","v":3.73E-2},{"$f":"'WACC Calc'!Q579","v":3.73E-2},{"$f":"'WACC Calc'!R579","v":3.73E-2},{"$f":"'WACC Calc'!S579","v":3.73E-2},{"$f":"'WACC Calc'!T579","v":3.73E-2},{"$f":"'WACC Calc'!U579","v":3.73E-2},{"$f":"'WACC Calc'!V579","v":3.73E-2},{"$f":"'WACC Calc'!W579","v":3.73E-2},{"$f":"'WACC Calc'!X579","v":3.73E-2},{"$f":"'WACC Calc'!Y579","v":3.73E-2},{"$f":"'WACC Calc'!Z579","v":3.73E-2},{"$f":"'WACC Calc'!AA579","v":3.73E-2},{"$f":"'WACC Calc'!AB579","v":3.73E-2},{"$f":"'WACC Calc'!AC579","v":3.73E-2},{"$f":"'WACC Calc'!AD579","v":3.73E-2},{"$f":"'WACC Calc'!AE579","v":3.73E-2},{"$f":"'WACC Calc'!AF579","v":3.73E-2},{"$f":"'WACC Calc'!AG579","v":3.73E-2},{"$f":"'WACC Calc'!AH579","v":3.73E-2},{"$f":"'WACC Calc'!AI579","v":3.73E-2},{"$f":"'WACC Calc'!AJ579","v":3.73E-2},{"$f":"'WACC Calc'!AK579","v":3.73E-2},{"$f":"'WACC Calc'!AL579","v":3.73E-2},{"$f":"'WACC Calc'!AM579","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM580","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM581","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM582","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F583","v":3.73E-2},{"$f":"'WACC Calc'!G583","v":3.73E-2},{"$f":"'WACC Calc'!H583","v":3.73E-2},{"$f":"'WACC Calc'!I583","v":3.73E-2},{"$f":"'WACC Calc'!J583","v":3.73E-2},{"$f":"'WACC Calc'!K583","v":3.73E-2},{"$f":"'WACC Calc'!L583","v":3.73E-2},{"$f":"'WACC Calc'!M583","v":3.73E-2},{"$f":"'WACC Calc'!N583","v":3.73E-2},{"$f":"'WACC Calc'!O583","v":3.73E-2},{"$f":"'WACC Calc'!P583","v":3.73E-2},{"$f":"'WACC Calc'!Q583","v":3.73E-2},{"$f":"'WACC Calc'!R583","v":3.73E-2},{"$f":"'WACC Calc'!S583","v":3.73E-2},{"$f":"'WACC Calc'!T583","v":3.73E-2},{"$f":"'WACC Calc'!U583","v":3.73E-2},{"$f":"'WACC Calc'!V583","v":3.73E-2},{"$f":"'WACC Calc'!W583","v":3.73E-2},{"$f":"'WACC Calc'!X583","v":3.73E-2},{"$f":"'WACC Calc'!Y583","v":3.73E-2},{"$f":"'WACC Calc'!Z583","v":3.73E-2},{"$f":"'WACC Calc'!AA583","v":3.73E-2},{"$f":"'WACC Calc'!AB583","v":3.73E-2},{"$f":"'WACC Calc'!AC583","v":3.73E-2},{"$f":"'WACC Calc'!AD583","v":3.73E-2},{"$f":"'WACC Calc'!AE583","v":3.73E-2},{"$f":"'WACC Calc'!AF583","v":3.73E-2},{"$f":"'WACC Calc'!AG583","v":3.73E-2},{"$f":"'WACC Calc'!AH583","v":3.73E-2},{"$f":"'WACC Calc'!AI583","v":3.73E-2},{"$f":"'WACC Calc'!AJ583","v":3.73E-2},{"$f":"'WACC Calc'!AK583","v":3.73E-2},{"$f":"'WACC Calc'!AL583","v":3.73E-2},{"$f":"'WACC Calc'!AM583","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM584","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM585","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM586","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM587","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM588","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM589","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F590","v":0.6},{"$f":"'WACC Calc'!G590","v":0.6},{"$f":"'WACC Calc'!H590","v":0.6},{"$f":"'WACC Calc'!I590","v":0.6},{"$f":"'WACC Calc'!J590","v":0.6},{"$f":"'WACC Calc'!K590","v":0.6},{"$f":"'WACC Calc'!L590","v":0.6},{"$f":"'WACC Calc'!M590","v":0.6},{"$f":"'WACC Calc'!N590","v":0.6},{"$f":"'WACC Calc'!O590","v":0.6},{"$f":"'WACC Calc'!P590","v":0.6},{"$f":"'WACC Calc'!Q590","v":0.6},{"$f":"'WACC Calc'!R590","v":0.6},{"$f":"'WACC Calc'!S590","v":0.6},{"$f":"'WACC Calc'!T590","v":0.6},{"$f":"'WACC Calc'!U590","v":0.6},{"$f":"'WACC Calc'!V590","v":0.6},{"$f":"'WACC Calc'!W590","v":0.6},{"$f":"'WACC Calc'!X590","v":0.6},{"$f":"'WACC Calc'!Y590","v":0.6},{"$f":"'WACC Calc'!Z590","v":0.6},{"$f":"'WACC Calc'!AA590","v":0.6},{"$f":"'WACC Calc'!AB590","v":0.6},{"$f":"'WACC Calc'!AC590","v":0.6},{"$f":"'WACC Calc'!AD590","v":0.6},{"$f":"'WACC Calc'!AE590","v":0.6},{"$f":"'WACC Calc'!AF590","v":0.6},{"$f":"'WACC Calc'!AG590","v":0.6},{"$f":"'WACC Calc'!AH590","v":0.6},{"$f":"'WACC Calc'!AI590","v":0.6},{"$f":"'WACC Calc'!AJ590","v":0.6},{"$f":"'WACC Calc'!AK590","v":0.6},{"$f":"'WACC Calc'!AL590","v":0.6},{"$f":"'WACC Calc'!AM590","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F591","v":0.6},{"$f":"'WACC Calc'!G591","v":0.6},{"$f":"'WACC Calc'!H591","v":0.6},{"$f":"'WACC Calc'!I591","v":0.6},{"$f":"'WACC Calc'!J591","v":0.6},{"$f":"'WACC Calc'!K591","v":0.6},{"$f":"'WACC Calc'!L591","v":0.6},{"$f":"'WACC Calc'!M591","v":0.6},{"$f":"'WACC Calc'!N591","v":0.6},{"$f":"'WACC Calc'!O591","v":0.6},{"$f":"'WACC Calc'!P591","v":0.6},{"$f":"'WACC Calc'!Q591","v":0.6},{"$f":"'WACC Calc'!R591","v":0.6},{"$f":"'WACC Calc'!S591","v":0.6},{"$f":"'WACC Calc'!T591","v":0.6},{"$f":"'WACC Calc'!U591","v":0.6},{"$f":"'WACC Calc'!V591","v":0.6},{"$f":"'WACC Calc'!W591","v":0.6},{"$f":"'WACC Calc'!X591","v":0.6},{"$f":"'WACC Calc'!Y591","v":0.6},{"$f":"'WACC Calc'!Z591","v":0.6},{"$f":"'WACC Calc'!AA591","v":0.6},{"$f":"'WACC Calc'!AB591","v":0.6},{"$f":"'WACC Calc'!AC591","v":0.6},{"$f":"'WACC Calc'!AD591","v":0.6},{"$f":"'WACC Calc'!AE591","v":0.6},{"$f":"'WACC Calc'!AF591","v":0.6},{"$f":"'WACC Calc'!AG591","v":0.6},{"$f":"'WACC Calc'!AH591","v":0.6},{"$f":"'WACC Calc'!AI591","v":0.6},{"$f":"'WACC Calc'!AJ591","v":0.6},{"$f":"'WACC Calc'!AK591","v":0.6},{"$f":"'WACC Calc'!AL591","v":0.6},{"$f":"'WACC Calc'!AM591","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F592","v":0.6},{"$f":"'WACC Calc'!G592","v":0.6},{"$f":"'WACC Calc'!H592","v":0.6},{"$f":"'WACC Calc'!I592","v":0.6},{"$f":"'WACC Calc'!J592","v":0.6},{"$f":"'WACC Calc'!K592","v":0.6},{"$f":"'WACC Calc'!L592","v":0.6},{"$f":"'WACC Calc'!M592","v":0.6},{"$f":"'WACC Calc'!N592","v":0.6},{"$f":"'WACC Calc'!O592","v":0.6},{"$f":"'WACC Calc'!P592","v":0.6},{"$f":"'WACC Calc'!Q592","v":0.6},{"$f":"'WACC Calc'!R592","v":0.6},{"$f":"'WACC Calc'!S592","v":0.6},{"$f":"'WACC Calc'!T592","v":0.6},{"$f":"'WACC Calc'!U592","v":0.6},{"$f":"'WACC Calc'!V592","v":0.6},{"$f":"'WACC Calc'!W592","v":0.6},{"$f":"'WACC Calc'!X592","v":0.6},{"$f":"'WACC Calc'!Y592","v":0.6},{"$f":"'WACC Calc'!Z592","v":0.6},{"$f":"'WACC Calc'!AA592","v":0.6},{"$f":"'WACC Calc'!AB592","v":0.6},{"$f":"'WACC Calc'!AC592","v":0.6},{"$f":"'WACC Calc'!AD592","v":0.6},{"$f":"'WACC Calc'!AE592","v":0.6},{"$f":"'WACC Calc'!AF592","v":0.6},{"$f":"'WACC Calc'!AG592","v":0.6},{"$f":"'WACC Calc'!AH592","v":0.6},{"$f":"'WACC Calc'!AI592","v":0.6},{"$f":"'WACC Calc'!AJ592","v":0.6},{"$f":"'WACC Calc'!AK592","v":0.6},{"$f":"'WACC Calc'!AL592","v":0.6},{"$f":"'WACC Calc'!AM592","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F593","v":0.25740000000000002},{"$f":"'WACC Calc'!G593","v":0.25740000000000002},{"$f":"'WACC Calc'!H593","v":0.25740000000000002},{"$f":"'WACC Calc'!I593","v":0.25740000000000002},{"$f":"'WACC Calc'!J593","v":0.25740000000000002},{"$f":"'WACC Calc'!K593","v":0.25740000000000002},{"$f":"'WACC Calc'!L593","v":0.25740000000000002},{"$f":"'WACC Calc'!M593","v":0.25740000000000002},{"$f":"'WACC Calc'!N593","v":0.25740000000000002},{"$f":"'WACC Calc'!O593","v":0.25740000000000002},{"$f":"'WACC Calc'!P593","v":0.25740000000000002},{"$f":"'WACC Calc'!Q593","v":0.25740000000000002},{"$f":"'WACC Calc'!R593","v":0.25740000000000002},{"$f":"'WACC Calc'!S593","v":0.25740000000000002},{"$f":"'WACC Calc'!T593","v":0.25740000000000002},{"$f":"'WACC Calc'!U593","v":0.25740000000000002},{"$f":"'WACC Calc'!V593","v":0.25740000000000002},{"$f":"'WACC Calc'!W593","v":0.25740000000000002},{"$f":"'WACC Calc'!X593","v":0.25740000000000002},{"$f":"'WACC Calc'!Y593","v":0.25740000000000002},{"$f":"'WACC Calc'!Z593","v":0.25740000000000002},{"$f":"'WACC Calc'!AA593","v":0.25740000000000002},{"$f":"'WACC Calc'!AB593","v":0.25740000000000002},{"$f":"'WACC Calc'!AC593","v":0.25740000000000002},{"$f":"'WACC Calc'!AD593","v":0.25740000000000002},{"$f":"'WACC Calc'!AE593","v":0.25740000000000002},{"$f":"'WACC Calc'!AF593","v":0.25740000000000002},{"$f":"'WACC Calc'!AG593","v":0.25740000000000002},{"$f":"'WACC Calc'!AH593","v":0.25740000000000002},{"$f":"'WACC Calc'!AI593","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ593","v":0.25740000000000002},{"$f":"'WACC Calc'!AK593","v":0.25740000000000002},{"$f":"'WACC Calc'!AL593","v":0.25740000000000002},{"$f":"'WACC Calc'!AM593","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM594","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM595","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM596","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM597","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM598","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM599","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L155 / (1 - (1 / (1 + L155)^$S$21))","v":6.7096778007694757E-2},{"$f":" M155 / (1 - (1 / (1 + M155)^$S$21))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",6.7096778007694757E-2,{"$f":" M156 / (1 - (1 / (1 + M156)^$S$21))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"L156","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":" ((L165 * L187 * $S$32 * (L112 * 1 + L176) +L117) * 1000 / (L87 * 8760)) + L122 + L132","v":66.992763325938654},66.695326927892097,66.387480608947087,66.090044210900516,65.782197891955505,65.474341357190198,65.176915174963938,64.889900176734216,64.791413977553859,64.665170444670494,64.516185394456485,64.322664844629912,64.051370530237065,63.84902618204012,63.637389210789017,63.413270340744781,63.206642769722116,63.02213584257624,62.796158398549835,62.587739737142627,62.359165059331218,62.163300905293667,61.945967316585545,61.733740755369872,61.552022264789677,61.291466653019398,61.140495917871206,60.888660998826744,60.728736062088934,60.492330960021903,60.291832537456827,60.090678692889171,59.886130732661094,59.392044981837714]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$189:$I$204,L189:L204)","v":0.68608897820727388},0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$154*L186*(1-0/2)-0)/(1-L$154)","v":1.1088078333011684},1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.05,"Depreciation Factor",1,{"$f":"1/((1+L$158)*(1+L$137))^$K189","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,9.5000000000000001E-2,null,{"$f":"K189+1","v":2},{"$f":"1/((1+L$158)*(1+L$137))^$K190","v":0.90231516282363189},0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,8.5500000000000007E-2,null,{"$f":"K190+1","v":3},0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,7.6999999999999999E-2,null,4,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,6.93E-2,null,5,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,6.2300000000000001E-2,null,6,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,7,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,8,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,{"$f":"1/((1+AR$158)*(1+AR$137))^$K196","v":0.66287710899309948},0.66287710899309948]
[null,null,null,null,null,null,null,null,5.91E-2,null,9,{"$f":"1/((1+L$158)*(1+L$137))^$K197","v":0.62966876375019754},0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,10,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696]
[null,null,null,null,null,null,null,null,5.91E-2,null,11,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,12,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073]
[null,null,null,null,null,null,null,null,5.91E-2,null,13,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,14,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042]
[null,null,null,null,null,null,null,null,5.91E-2,null,15,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044]
[null,null,null,null,null,null,null,null,2.9499999999999998E-2,null,16,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,{"$f":"1/((1+AA$158)*(1+AA$137))^$K204","v":0.43940606162704959},0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959]
[]
[null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2017 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2019 Reference Case outputs (converted to 2017$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2019 Reference scenario nuclear fuel prices"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2017 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2019 Reference Case outputs (converted to 2017$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2019 Reference scenario nuclear fuel prices"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Biopower","index":13,"n_rows":504,"n_cols":45,"rows_kept":504,"cut":false,"hidden":false,"merged":[[9,6,9,19],[11,7,49,7],[11,9,13,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,15,14,19],[15,9,17,9],[15,15,15,19],[22,14,22,17],[23,9,25,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[26,14,26,17],[16,15,16,19],[18,14,18,18],[19,9,21,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[34,14,34,17],[35,9,37,9],[35,14,35,17],[37,14,37,15],[39,9,41,9],[43,9,45,9],[27,9,29,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[33,14,33,17],[56,25,56,26],[57,7,67,7],[57,9,59,9],[57,18,57,19],[57,20,57,23],[61,9,63,9],[65,9,67,9],[47,9,49,9],[52,7,54,7],[52,9,54,9],[55,14,55,27],[70,7,76,7],[70,9,72,9],[74,9,76,9],[82,6,82,19],[85,7,192,7],[85,9,93,9],[96,9,104,9],[107,9,115,9],[118,9,126,9],[129,9,137,9],[240,7,248,7],[240,9,248,9],[252,7,260,7],[252,9,260,9],[280,6,280,19],[296,0,313,4],[140,9,148,9],[151,9,159,9],[162,9,170,9],[173,9,181,9],[184,9,192,9],[228,9,236,9],[196,7,236,7],[196,9,225,9],[488,7,488,11],[488,12,488,28],[489,7,489,11],[489,12,489,28],[490,7,490,11],[490,12,490,28],[340,0,357,4],[393,0,410,4],[438,0,455,4],[484,6,484,19],[486,7,486,11],[487,7,487,11],[487,12,487,28],[494,7,494,11],[494,12,494,28],[495,7,495,11],[496,7,496,11],[497,7,497,11],[497,12,497,28],[491,7,491,11],[491,12,491,28],[492,7,492,11],[492,12,492,28],[493,7,493,11],[493,12,493,28],[501,7,501,11],[501,12,501,28],[502,7,502,11],[502,12,502,28],[503,7,503,11],[503,12,503,28],[498,7,498,11],[498,12,498,28],[499,7,499,11],[499,12,499,28],[500,7,500,11],[500,12,500,28]]}
["Biopower Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2019/index.html?t=cb"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Dedicated",0.55600000000000005,"*",null,"Basis Year:",null,2017]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L12","v":0.55600000000000005}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L12","v":0.55600000000000005},null,null,"Biopower Technologies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dedicated","Dedicated biomass plant"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Dedicated",{"$f":"L12*8760","v":4870.5600000000004},null,null,"CofireOld","Pulverized with sulfur dioxide (SO2) scrubbers and biomass co-firing"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L13*8760","v":4870.5600000000004},null,null,"CofireNew","Advanced super critical with SO2 & NOx controls & biomass co-firing"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L14*8760","v":4870.5600000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Dedicated",{"$f":"L109","v":13.5},null,null,"Inflation Rate",null,null,null,{"$f":"L197","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L112","v":9.6697626418988651},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L115","v":9.6697626418988651},null,null,"Interest Rate - Nominal",null,null,null,{"$f":"L199","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"L202","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Dedicated",{"$f":" $S$32 * (L32 + L58)","v":3989.8176251074042},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L204","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":" $S$32 * (L33 + L59)","v":4183.5829570798514},null,null,"Rate of Return on Equity - Nominal",null,null,null,{"$f":"L206","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":" $S$32 * (L34 + L60)","v":4183.5829570798514},null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"L209","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,{"$f":"L212","v":0.6}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Dedicated",{"$f":"(L32+L58)*($S$32-1)","v":162.52076844860628},null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L214","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"(L33+L59)*($S$32-1)","v":170.41358301052844},null,null,"WACC - Nominal",null,null,null,{"$f":"L216","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"(L34+L60)*($S$32-1)","v":170.41358301052844},null,null,"WACC - Real",null,null,null,{"$f":"L219","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Dedicated",{"$f":"L142","v":3827.2968566587979},"**",null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P41:P44,Q41:Q44)","v":1.0424635910240017}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L145","v":4013.1693740693227},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O47:T47,O49:T49)","v":0.86848872861724324}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L148","v":4013.1693740693227},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.0455844347615428}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":"L222","v":6.7096778007694757E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Dedicated",{"$f":"L153","v":111.708984375},null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":"L225","v":4.9101401138875428E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L156","v":33.214191839999998}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L159","v":33.214191839999998},null,null,"Construction Duration yrs",null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Dedicated",{"$f":"L164","v":5.56640625},null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L167","v":4.7646802799999994},null,null,0,0.4,{"$f":"1+(1-$S$28)*((1+$S$24)^(O41+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L170","v":4.7646802799999994},null,null,1,0.3,{"$f":"1+(1-$S$28)*((1+$S$24)^(O42+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.2,{"$f":"1+(1-$S$28)*((1+$S$24)^(O43+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Dedicated",{"$f":"L175","v":3.0621564927999998},null,null,3,0.1,{"$f":"1+(1-$S$28)*((1+$S$24)^(O44+0.5)-1)","v":1.10155124927078}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L178","v":3.1356482486271999}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L181","v":3.1356482486271999},null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Dedicated",{"$f":"L44*L20","v":41.339112652799997},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L45*L21","v":30.320974292710904},null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O46","v":0.94990271229407064},0.90231516282363189,0.85711162051023382,0.81417265306143727,0.77338481141871873,0.73464033001367912]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L46*L22","v":30.320974292710904},null,"Factor"]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Dedicated",{"$f":"$S$29","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"$S$29","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"$S$29","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Dedicated",{"$f":"L62+L66","v":0},null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L63+L67","v":0},null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L64+L68","v":0},null,null,"Dedicated","Y",{"$f":"L20","v":13.5},0.4,0.09,7.5999999999999998E-2,0.08,0,0,0,6.3E-2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CofireOld","N",{"$f":"L21","v":9.6697626418988651},0.4,7.0000000000000007E-2,0.1,0.2,0.19,4.3611999999999999E-6,210.55,0.2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Dedicated",0,null,null,"CofireNew","Y",{"$f":"L22","v":9.6697626418988651},0.4,7.0000000000000007E-2,0.1,0.1,0.08,4.3611999999999999E-6,210.55,0.2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",0,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Dedicated",0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Dedicated",{"$f":" (($S$36 * $S$34 * $S$32 * (L32 * 1 + L58) +L36) * 1000 / (L12 * 8760)) + L40 + L48","v":111.89699169555672}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":" (($S$36 * $S$34 * $S$32 * (L33 * 1 + L59) +L37) * 1000 / (L13 * 8760)) + L41 + L49","v":86.003397419567889}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":" (($S$36 * $S$34 * $S$32 * (L34 * 1 + L60) +L38) * 1000 / (L14 * 8760)) + L42 + L50","v":86.003397419567889}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Dedicated",{"$f":"(((L32*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L36/(8760*L12))*1000)+L40+L48","v":110.18389071375549},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"(((L33*$S$36*(1-$S$28*$S$33))/(8760*L13*(1-$S$28))+L37/(8760*L13))*1000)+L41+L49","v":84.207099757709855}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"(((L34*$S$36*(1-$S$28*$S$33))/(8760*L14*(1-$S$28))+L38/(8760*L14))*1000)+L42+L50","v":84.207099757709855}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2016 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"The same CF is assumed for all biomass technologies."]
[null,null,null,null,null,null,null,null,null,null,null,null,"**Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and Constant refer to the resulting low, mid, and Constant LCOE projections."]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Dedicated - Low",{"$f":"$L$12","v":0.55600000000000005},{"$f":"L86","v":0.55600000000000005},{"$f":"M86","v":0.55600000000000005},{"$f":"N86","v":0.55600000000000005},{"$f":"O86","v":0.55600000000000005},{"$f":"P86","v":0.55600000000000005},{"$f":"Q86","v":0.55600000000000005},{"$f":"R86","v":0.55600000000000005},{"$f":"S86","v":0.55600000000000005},{"$f":"T86","v":0.55600000000000005},{"$f":"U86","v":0.55600000000000005},{"$f":"V86","v":0.55600000000000005},{"$f":"W86","v":0.55600000000000005},{"$f":"X86","v":0.55600000000000005},{"$f":"Y86","v":0.55600000000000005},{"$f":"Z86","v":0.55600000000000005},{"$f":"AA86","v":0.55600000000000005},{"$f":"AB86","v":0.55600000000000005},{"$f":"AC86","v":0.55600000000000005},{"$f":"AD86","v":0.55600000000000005},{"$f":"AE86","v":0.55600000000000005},{"$f":"AF86","v":0.55600000000000005},{"$f":"AG86","v":0.55600000000000005},{"$f":"AH86","v":0.55600000000000005},{"$f":"AI86","v":0.55600000000000005},{"$f":"AJ86","v":0.55600000000000005},{"$f":"AK86","v":0.55600000000000005},{"$f":"AL86","v":0.55600000000000005},{"$f":"AM86","v":0.55600000000000005},{"$f":"AN86","v":0.55600000000000005},{"$f":"AO86","v":0.55600000000000005},{"$f":"AP86","v":0.55600000000000005},{"$f":"AQ86","v":0.55600000000000005},{"$f":"AR86","v":0.55600000000000005}]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"$L$12","v":0.55600000000000005},{"$f":"L87","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",{"$f":"$L$12","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"$L$13","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"$L$13","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"$L$13","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"$L$14","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"$L$14","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"$L$14","v":0.55600000000000005},{"$f":"L94","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Dedicated - Low",{"$f":"L86*8760","v":4870.5600000000004},{"$f":"M86*8760","v":4870.5600000000004},4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"L87*8760","v":4870.5600000000004},{"$f":"M87*8760","v":4870.5600000000004},4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",{"$f":"L88*8760","v":4870.5600000000004},{"$f":"M88*8760","v":4870.5600000000004},4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L89*8760","v":4870.5600000000004},{"$f":"M89*8760","v":4870.5600000000004},4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L90*8760","v":4870.5600000000004},{"$f":"M90*8760","v":4870.5600000000004},4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"L91*8760","v":4870.5600000000004},{"$f":"M91*8760","v":4870.5600000000004},4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"L92*8760","v":4870.5600000000004},{"$f":"M92*8760","v":4870.5600000000004},4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L93*8760","v":4870.5600000000004},{"$f":"M93*8760","v":4870.5600000000004},4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"L94*8760","v":4870.5600000000004},{"$f":"M94*8760","v":4870.5600000000004},4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Dedicated - Low",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW) ","Dedicated - Low",{"$f":"$S$32*(L141+L241)","v":3989.8176251074042},3963.7002417278786,3937.582858348354,3908.0297409770656,4035.8060346008619,3939.1151309562679,3915.6751351917223,3894.0899312378456,3888.5485660911772,3881.4665482084411,3872.3502967665704,3859.2192730366955,3838.0955529073062,3823.2172858846507,3808.4416149333547,3791.5824087664905,3776.3132406287982,3764.014458374244,3746.9791422819571,3731.5469678488212,3715.2197469473522,3700.9375196951896,3684.6827801034142,3668.8946706009738,3656.8830661153015,3636.6285966033811,3626.5063863344476,3607.0456508242291,3596.108868163918,3578.068191994706,3563.3654835601305,3548.6043119556139,3533.5251377928935,3491.3271833971144]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"$S$32*(L142+L242)","v":3989.8176251074042},3963.7002417278786,3937.582858348354,3908.0297409770656,4035.8060346008619,3939.1151309562679,3915.6751351917223,3894.0899312378456,3888.5485660911772,3881.4665482084411,3872.3502967665704,3859.2192730366955,3838.0955529073062,3823.2172858846507,3808.4416149333547,3791.5824087664905,3776.3132406287982,3764.014458374244,3746.9791422819571,3731.5469678488212,3715.2197469473522,3700.9375196951896,3684.6827801034142,3668.8946706009738,3656.8830661153015,3636.6285966033811,3626.5063863344476,3607.0456508242291,3596.108868163918,3578.068191994706,3563.3654835601305,3548.6043119556139,3533.5251377928935,3491.3271833971144]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",{"$f":"$S$32*(L143+L243)","v":3989.8176251074042},3963.7002417278786,3937.582858348354,3908.0297409770656,4035.8060346008619,3939.1151309562679,3915.6751351917223,3894.0899312378456,3888.5485660911772,3881.4665482084411,3872.3502967665704,3859.2192730366955,3838.0955529073062,3823.2172858846507,3808.4416149333547,3791.5824087664905,3776.3132406287982,3764.014458374244,3746.9791422819571,3731.5469678488212,3715.2197469473522,3700.9375196951896,3684.6827801034142,3668.8946706009738,3656.8830661153015,3636.6285966033811,3626.5063863344476,3607.0456508242291,3596.108868163918,3578.068191994706,3563.3654835601305,3548.6043119556139,3533.5251377928935,3491.3271833971144]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"$S$32*(L144+L244)","v":4183.5829570798514},4188.4061227944849,4193.2292885091201,4198.0524542237545,4202.8756199383897,4091.5110554538533,4073.945552049091,4058.1434308854937,4057.7859536664164,4055.9659186013387,4052.2015954842923,4044.5681541619479,4029.1974459817734,4019.8694895955005,4010.6417766352506,3999.3885044567842,3989.6796874933898,3982.8686561779673,3971.4378794699769,3961.5700965294459,3950.8248989383269,3942.0829779828764,3931.4048308138085,3921.1828926078297,3914.6815653386457,3900.0534814102793,3895.4258198265798,3881.5680230918138,3876.1487011457671,3863.688412428221,3854.5389522492314,3845.3322351301108,3835.8101196675971,3799.1915648516165]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"$S$32*(L145+L245)","v":4183.5829570798514},4188.4061227944849,4193.2292885091201,4198.0524542237545,4202.8756199383897,4091.5110554538533,4073.945552049091,4058.1434308854937,4057.7859536664164,4055.9659186013387,4052.2015954842923,4044.5681541619479,4029.1974459817734,4019.8694895955005,4010.6417766352506,3999.3885044567842,3989.6796874933898,3982.8686561779673,3971.4378794699769,3961.5700965294459,3950.8248989383269,3942.0829779828764,3931.4048308138085,3921.1828926078297,3914.6815653386457,3900.0534814102793,3895.4258198265798,3881.5680230918138,3876.1487011457671,3863.688412428221,3854.5389522492314,3845.3322351301108,3835.8101196675971,3799.1915648516165]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"$S$32*(L146+L246)","v":4183.5829570798514},4188.4061227944849,4193.2292885091201,4198.0524542237545,4202.8756199383897,4091.5110554538533,4073.945552049091,4058.1434308854937,4057.7859536664164,4055.9659186013387,4052.2015954842923,4044.5681541619479,4029.1974459817734,4019.8694895955005,4010.6417766352506,3999.3885044567842,3989.6796874933898,3982.8686561779673,3971.4378794699769,3961.5700965294459,3950.8248989383269,3942.0829779828764,3931.4048308138085,3921.1828926078297,3914.6815653386457,3900.0534814102793,3895.4258198265798,3881.5680230918138,3876.1487011457671,3863.688412428221,3854.5389522492314,3845.3322351301108,3835.8101196675971,3799.1915648516165]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"$S$32*(L147+L247)","v":4183.5829570798514},4188.4061227944849,4193.2292885091201,4198.0524542237545,4202.8756199383897,4091.5110554538533,4073.945552049091,4058.1434308854937,4057.7859536664164,4055.9659186013387,4052.2015954842923,4044.5681541619479,4029.1974459817734,4019.8694895955005,4010.6417766352506,3999.3885044567842,3989.6796874933898,3982.8686561779673,3971.4378794699769,3961.5700965294459,3950.8248989383269,3942.0829779828764,3931.4048308138085,3921.1828926078297,3914.6815653386457,3900.0534814102793,3895.4258198265798,3881.5680230918138,3876.1487011457671,3863.688412428221,3854.5389522492314,3845.3322351301108,3835.8101196675971,3799.1915648516165]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"$S$32*(L148+L248)","v":4183.5829570798514},{"$f":"$S$32*(M148+M248)","v":4188.4061227944849},{"$f":"$S$32*(N148+N248)","v":4193.2292885091201},4198.0524542237545,4202.8756199383897,4091.5110554538533,4073.945552049091,4058.1434308854937,4057.7859536664164,4055.9659186013387,4052.2015954842923,4044.5681541619479,4029.1974459817734,4019.8694895955005,4010.6417766352506,3999.3885044567842,3989.6796874933898,3982.8686561779673,3971.4378794699769,3961.5700965294459,3950.8248989383269,3942.0829779828764,3931.4048308138085,3921.1828926078297,3914.6815653386457,3900.0534814102793,3895.4258198265798,3881.5680230918138,3876.1487011457671,3863.688412428221,3854.5389522492314,3845.3322351301108,3835.8101196675971,3799.1915648516165]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"$S$32*(L149+L249)","v":4183.5829570798514},4188.4061227944849,4193.2292885091201,4198.0524542237545,4202.8756199383897,4091.5110554538533,4073.945552049091,4058.1434308854937,4057.7859536664164,4055.9659186013387,4052.2015954842923,4044.5681541619479,4029.1974459817734,4019.8694895955005,4010.6417766352506,3999.3885044567842,3989.6796874933898,3982.8686561779673,3971.4378794699769,3961.5700965294459,3950.8248989383269,3942.0829779828764,3931.4048308138085,3921.1828926078297,3914.6815653386457,3900.0534814102793,3895.4258198265798,3881.5680230918138,3876.1487011457671,3863.688412428221,3854.5389522492314,3845.3322351301108,3835.8101196675971,3799.1915648516165]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Dedicated - Low",{"$f":"(L141+L241)*($S$32-1)","v":162.52076844860628},161.45690598281425,160.39304351702222,159.18923026124605,164.39405498771339,160.45545893173789,159.50065686256224,158.62140766790523,158.39568634264376,158.10720824749822,157.73586791846159,157.20099032063189,156.34053915456406,155.73448955107108,155.13261908405099,154.44587813518407,153.82390561100337,153.32292844091569,152.62901385076978,152.00040144705403,151.33533032429426,150.75355973569083,150.09144105819459,149.448330036643,148.95905073248943,148.13400752026803,147.72169058102918,146.92897923758511,146.48348160102049,145.74861479009107,145.14971636976571,144.54843651745588,143.93420318581838,142.21531660508734]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"(L142+L242)*($S$32-1)","v":162.52076844860628},161.45690598281425,160.39304351702222,159.18923026124605,164.39405498771339,160.45545893173789,159.50065686256224,158.62140766790523,158.39568634264376,158.10720824749822,157.73586791846159,157.20099032063189,156.34053915456406,155.73448955107108,155.13261908405099,154.44587813518407,153.82390561100337,153.32292844091569,152.62901385076978,152.00040144705403,151.33533032429426,150.75355973569083,150.09144105819459,149.448330036643,148.95905073248943,148.13400752026803,147.72169058102918,146.92897923758511,146.48348160102049,145.74861479009107,145.14971636976571,144.54843651745588,143.93420318581838,142.21531660508734]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",{"$f":"(L143+L243)*($S$32-1)","v":162.52076844860628},161.45690598281425,160.39304351702222,159.18923026124605,164.39405498771339,160.45545893173789,159.50065686256224,158.62140766790523,158.39568634264376,158.10720824749822,157.73586791846159,157.20099032063189,156.34053915456406,155.73448955107108,155.13261908405099,154.44587813518407,153.82390561100337,153.32292844091569,152.62901385076978,152.00040144705403,151.33533032429426,150.75355973569083,150.09144105819459,149.448330036643,148.95905073248943,148.13400752026803,147.72169058102918,146.92897923758511,146.48348160102049,145.74861479009107,145.14971636976571,144.54843651745588,143.93420318581838,142.21531660508734]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"(L144+L244)*($S$32-1)","v":170.41358301052844},170.61004928341384,170.80651555629925,171.00298182918465,171.19944810207011,166.66313684712046,165.94762566847311,165.30394389754085,165.289382461955,165.21524536468056,165.0619098633731,164.75097014978621,164.12486150529045,163.74489761159961,163.36901702199935,162.91062753810496,162.51514971383341,162.23770995409498,161.77209002127987,161.37013689533066,160.93244326275675,160.57635086834347,160.14138845988563,159.72500921442446,159.46018490338963,158.86432622904616,158.67582359875794,158.11134171362966,157.89059168194916,157.38303572632759,157.01034267644431,156.63531732900177,156.24744458201562,154.75582861673439]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"(L145+L245)*($S$32-1)","v":170.41358301052844},170.61004928341384,170.80651555629925,171.00298182918465,171.19944810207011,166.66313684712046,165.94762566847311,165.30394389754085,165.289382461955,165.21524536468056,165.0619098633731,164.75097014978621,164.12486150529045,163.74489761159961,163.36901702199935,162.91062753810496,162.51514971383341,162.23770995409498,161.77209002127987,161.37013689533066,160.93244326275675,160.57635086834347,160.14138845988563,159.72500921442446,159.46018490338963,158.86432622904616,158.67582359875794,158.11134171362966,157.89059168194916,157.38303572632759,157.01034267644431,156.63531732900177,156.24744458201562,154.75582861673439]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"(L146+L246)*($S$32-1)","v":170.41358301052844},170.61004928341384,170.80651555629925,171.00298182918465,171.19944810207011,166.66313684712046,165.94762566847311,165.30394389754085,165.289382461955,165.21524536468056,165.0619098633731,164.75097014978621,164.12486150529045,163.74489761159961,163.36901702199935,162.91062753810496,162.51514971383341,162.23770995409498,161.77209002127987,161.37013689533066,160.93244326275675,160.57635086834347,160.14138845988563,159.72500921442446,159.46018490338963,158.86432622904616,158.67582359875794,158.11134171362966,157.89059168194916,157.38303572632759,157.01034267644431,156.63531732900177,156.24744458201562,154.75582861673439]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"(L147+L247)*($S$32-1)","v":170.41358301052844},170.61004928341384,170.80651555629925,171.00298182918465,171.19944810207011,166.66313684712046,165.94762566847311,165.30394389754085,165.289382461955,165.21524536468056,165.0619098633731,164.75097014978621,164.12486150529045,163.74489761159961,163.36901702199935,162.91062753810496,162.51514971383341,162.23770995409498,161.77209002127987,161.37013689533066,160.93244326275675,160.57635086834347,160.14138845988563,159.72500921442446,159.46018490338963,158.86432622904616,158.67582359875794,158.11134171362966,157.89059168194916,157.38303572632759,157.01034267644431,156.63531732900177,156.24744458201562,154.75582861673439]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"(L148+L248)*($S$32-1)","v":170.41358301052844},{"$f":"(M148+M248)*($S$32-1)","v":170.61004928341384},{"$f":"(N148+N248)*($S$32-1)","v":170.80651555629925},171.00298182918465,171.19944810207011,166.66313684712046,165.94762566847311,165.30394389754085,165.289382461955,165.21524536468056,165.0619098633731,164.75097014978621,164.12486150529045,163.74489761159961,163.36901702199935,162.91062753810496,162.51514971383341,162.23770995409498,161.77209002127987,161.37013689533066,160.93244326275675,160.57635086834347,160.14138845988563,159.72500921442446,159.46018490338963,158.86432622904616,158.67582359875794,158.11134171362966,157.89059168194916,157.38303572632759,157.01034267644431,156.63531732900177,156.24744458201562,154.75582861673439]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"(L149+L249)*($S$32-1)","v":170.41358301052844},170.61004928341384,170.80651555629925,171.00298182918465,171.19944810207011,166.66313684712046,165.94762566847311,165.30394389754085,165.289382461955,165.21524536468056,165.0619098633731,164.75097014978621,164.12486150529045,163.74489761159961,163.36901702199935,162.91062753810496,162.51514971383341,162.23770995409498,161.77209002127987,161.37013689533066,160.93244326275675,160.57635086834347,160.14138845988563,159.72500921442446,159.46018490338963,158.86432622904616,158.67582359875794,158.11134171362966,157.89059168194916,157.38303572632759,157.01034267644431,156.63531732900177,156.24744458201562,154.75582861673439]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Dedicated - Low",3827.2968566587979,3802.2433357450645,3777.1898148313317,3748.8405107158196,3871.4119796131486,3778.6596720245302,3756.1744783291601,3735.4685235699403,3730.1528797485335,3723.3593399609426,3714.6144288481087,3702.0182827160638,3681.7550137527423,3667.4827963335797,3653.3089958493038,3637.1365306313064,3622.4893350177949,3610.6915299333282,3594.3501284311874,3579.546566401767,3563.8844166230579,3550.1839599594987,3534.5913390452197,3519.446340564331,3507.9240153828123,3488.4945890831132,3478.7846957534184,3460.1166715866439,3449.6253865628973,3432.3195772046151,3418.2157671903647,3404.0558754381582,3389.5909346070753,3349.1118667920268]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",3827.2968566587979,3802.2433357450645,3777.1898148313317,3748.8405107158196,3871.4119796131486,3778.6596720245302,3756.1744783291601,3735.4685235699403,3730.1528797485335,3723.3593399609426,3714.6144288481087,3702.0182827160638,3681.7550137527423,3667.4827963335797,3653.3089958493038,3637.1365306313064,3622.4893350177949,3610.6915299333282,3594.3501284311874,3579.546566401767,3563.8844166230579,3550.1839599594987,3534.5913390452197,3519.446340564331,3507.9240153828123,3488.4945890831132,3478.7846957534184,3460.1166715866439,3449.6253865628973,3432.3195772046151,3418.2157671903647,3404.0558754381582,3389.5909346070753,3349.1118667920268]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",3827.2968566587979,3802.2433357450645,3777.1898148313317,3748.8405107158196,3871.4119796131486,3778.6596720245302,3756.1744783291601,3735.4685235699403,3730.1528797485335,3723.3593399609426,3714.6144288481087,3702.0182827160638,3681.7550137527423,3667.4827963335797,3653.3089958493038,3637.1365306313064,3622.4893350177949,3610.6915299333282,3594.3501284311874,3579.546566401767,3563.8844166230579,3550.1839599594987,3534.5913390452197,3519.446340564331,3507.9240153828123,3488.4945890831132,3478.7846957534184,3460.1166715866439,3449.6253865628973,3432.3195772046151,3418.2157671903647,3404.0558754381582,3389.5909346070753,3349.1118667920268]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L147","v":4013.1693740693227},4017.7960735110714,4022.4227729528207,4027.0494723945694,4031.6761718363196,3924.8479186067329,3907.9979263806181,3892.839486987953,3892.4965712044614,3890.7506732366583,3887.1396856209194,3879.8171840121618,3865.0725844764829,3856.1245919839007,3847.2727596132513,3836.4778769186792,3827.1645377795562,3820.6309462238723,3809.6657894486971,3800.1999596341152,3789.8924556755701,3781.5066271145329,3771.263442353923,3761.4578833934052,3755.2213804352559,3741.1891551812332,3736.7499962278216,3723.4566813781839,3718.2581094638181,3706.3053767018932,3697.528609572787,3688.6969178011091,3679.5626750855813,3644.4357362348819]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L144","v":4013.1693740693227},4017.7960735110714,4022.4227729528207,4027.0494723945694,4031.6761718363196,3924.8479186067329,3907.9979263806181,3892.839486987953,3892.4965712044614,3890.7506732366583,3887.1396856209194,3879.8171840121618,3865.0725844764829,3856.1245919839007,3847.2727596132513,3836.4778769186792,3827.1645377795562,3820.6309462238723,3809.6657894486971,3800.1999596341152,3789.8924556755701,3781.5066271145329,3771.263442353923,3761.4578833934052,3755.2213804352559,3741.1891551812332,3736.7499962278216,3723.4566813781839,3718.2581094638181,3706.3053767018932,3697.528609572787,3688.6969178011091,3679.5626750855813,3644.4357362348819]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"L145","v":4013.1693740693227},4017.7960735110714,4022.4227729528207,4027.0494723945694,4031.6761718363196,3924.8479186067329,3907.9979263806181,3892.839486987953,3892.4965712044614,3890.7506732366583,3887.1396856209194,3879.8171840121618,3865.0725844764829,3856.1245919839007,3847.2727596132513,3836.4778769186792,3827.1645377795562,3820.6309462238723,3809.6657894486971,3800.1999596341152,3789.8924556755701,3781.5066271145329,3771.263442353923,3761.4578833934052,3755.2213804352559,3741.1891551812332,3736.7499962278216,3723.4566813781839,3718.2581094638181,3706.3053767018932,3697.528609572787,3688.6969178011091,3679.5626750855813,3644.4357362348819]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",4013.1693740693227,4017.7960735110714,4022.4227729528207,4027.0494723945694,4031.6761718363196,3924.8479186067329,3907.9979263806181,3892.839486987953,3892.4965712044614,3890.7506732366583,3887.1396856209194,3879.8171840121618,3865.0725844764829,3856.1245919839007,3847.2727596132513,3836.4778769186792,3827.1645377795562,3820.6309462238723,3809.6657894486971,3800.1999596341152,3789.8924556755701,3781.5066271145329,3771.263442353923,3761.4578833934052,3755.2213804352559,3741.1891551812332,3736.7499962278216,3723.4566813781839,3718.2581094638181,3706.3053767018932,3697.528609572787,3688.6969178011091,3679.5626750855813,3644.4357362348819]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L147","v":4013.1693740693227},4017.7960735110714,4022.4227729528207,4027.0494723945694,4031.6761718363196,3924.8479186067329,3907.9979263806181,3892.839486987953,3892.4965712044614,3890.7506732366583,3887.1396856209194,3879.8171840121618,3865.0725844764829,3856.1245919839007,3847.2727596132513,3836.4778769186792,3827.1645377795562,3820.6309462238723,3809.6657894486971,3800.1999596341152,3789.8924556755701,3781.5066271145329,3771.263442353923,3761.4578833934052,3755.2213804352559,3741.1891551812332,3736.7499962278216,3723.4566813781839,3718.2581094638181,3706.3053767018932,3697.528609572787,3688.6969178011091,3679.5626750855813,3644.4357362348819]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"L148","v":4013.1693740693227},4017.7960735110714,4022.4227729528207,4027.0494723945694,4031.6761718363196,3924.8479186067329,3907.9979263806181,3892.839486987953,3892.4965712044614,3890.7506732366583,3887.1396856209194,3879.8171840121618,3865.0725844764829,3856.1245919839007,3847.2727596132513,3836.4778769186792,3827.1645377795562,3820.6309462238723,3809.6657894486971,3800.1999596341152,3789.8924556755701,3781.5066271145329,3771.263442353923,3761.4578833934052,3755.2213804352559,3741.1891551812332,3736.7499962278216,3723.4566813781839,3718.2581094638181,3706.3053767018932,3697.528609572787,3688.6969178011091,3679.5626750855813,3644.4357362348819]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Dedicated - Low",111.708984375,{"$f":"L152","v":111.708984375},{"$f":"M152","v":111.708984375},111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"L152","v":111.708984375},{"$f":"L153","v":111.708984375},111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",{"$f":"L153","v":111.708984375},111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375,111.708984375]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",33.214191839999998,{"$f":"L155","v":33.214191839999998},{"$f":"M155","v":33.214191839999998},33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L155","v":33.214191839999998},{"$f":"L156","v":33.214191839999998},33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"L156","v":33.214191839999998},33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",33.214191839999998,{"$f":"L158","v":33.214191839999998},{"$f":"M158","v":33.214191839999998},{"$f":"N158","v":33.214191839999998},{"$f":"O158","v":33.214191839999998},{"$f":"P158","v":33.214191839999998},{"$f":"Q158","v":33.214191839999998},{"$f":"R158","v":33.214191839999998},{"$f":"S158","v":33.214191839999998},{"$f":"T158","v":33.214191839999998},{"$f":"U158","v":33.214191839999998},{"$f":"V158","v":33.214191839999998},{"$f":"W158","v":33.214191839999998},{"$f":"X158","v":33.214191839999998},{"$f":"Y158","v":33.214191839999998},{"$f":"Z158","v":33.214191839999998},{"$f":"AA158","v":33.214191839999998},{"$f":"AB158","v":33.214191839999998},{"$f":"AC158","v":33.214191839999998},{"$f":"AD158","v":33.214191839999998},{"$f":"AE158","v":33.214191839999998},{"$f":"AF158","v":33.214191839999998},{"$f":"AG158","v":33.214191839999998},{"$f":"AH158","v":33.214191839999998},{"$f":"AI158","v":33.214191839999998},{"$f":"AJ158","v":33.214191839999998},{"$f":"AK158","v":33.214191839999998},{"$f":"AL158","v":33.214191839999998},{"$f":"AM158","v":33.214191839999998},{"$f":"AN158","v":33.214191839999998},{"$f":"AO158","v":33.214191839999998},{"$f":"AP158","v":33.214191839999998},{"$f":"AQ158","v":33.214191839999998},{"$f":"AR158","v":33.214191839999998}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L158","v":33.214191839999998},33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"L159","v":33.214191839999998},33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998,33.214191839999998]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Dedicated - Low",5.56640625,{"$f":"L163","v":5.56640625},{"$f":"$M$163","v":5.56640625},5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"L163","v":5.56640625},5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",{"$f":"L164","v":5.56640625},5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625,5.56640625]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L169","v":4.7646802799999994},4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L166","v":4.7646802799999994},4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"L167","v":4.7646802799999994},4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L169","v":4.7646802799999994},4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"L170","v":4.7646802799999994},4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994,4.7646802799999994]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Dedicated - Low",3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998,3.0621564927999998]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Dedicated - Low",{"$f":"L174*L108","v":41.339112652799997},41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"L175*L109","v":41.339112652799997},41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",{"$f":"L176*L110","v":41.339112652799997},41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997,41.339112652799997]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L177*L111","v":30.320974292710904},30.320974292710904,30.320974292710904,30.320974292710904,30.081513022949899,29.842051753188894,29.602590483427893,29.363129213666888,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L178*L112","v":30.320974292710904},30.320974292710904,30.320974292710904,30.320974292710904,30.081513022949899,29.842051753188894,29.602590483427893,29.363129213666888,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"L179*L113","v":30.320974292710904},30.320974292710904,30.320974292710904,30.320974292710904,30.081513022949899,29.842051753188894,29.602590483427893,29.363129213666888,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"L180*L114","v":30.320974292710904},30.320974292710904,30.320974292710904,30.320974292710904,30.081513022949899,29.842051753188894,29.602590483427893,29.363129213666888,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L181*L115","v":30.320974292710904},30.320974292710904,30.320974292710904,30.320974292710904,30.081513022949899,29.842051753188894,29.602590483427893,29.363129213666888,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"L182*L116","v":30.320974292710904},30.320974292710904,30.320974292710904,30.320974292710904,30.081513022949899,29.842051753188894,29.602590483427893,29.363129213666888,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM602","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F603","v":3.73E-2},{"$f":"'WACC Calc'!G603","v":3.73E-2},{"$f":"'WACC Calc'!H603","v":3.73E-2},{"$f":"'WACC Calc'!I603","v":3.73E-2},{"$f":"'WACC Calc'!J603","v":3.73E-2},{"$f":"'WACC Calc'!K603","v":3.73E-2},{"$f":"'WACC Calc'!L603","v":3.73E-2},{"$f":"'WACC Calc'!M603","v":3.73E-2},{"$f":"'WACC Calc'!N603","v":3.73E-2},{"$f":"'WACC Calc'!O603","v":3.73E-2},{"$f":"'WACC Calc'!P603","v":3.73E-2},{"$f":"'WACC Calc'!Q603","v":3.73E-2},{"$f":"'WACC Calc'!R603","v":3.73E-2},{"$f":"'WACC Calc'!S603","v":3.73E-2},{"$f":"'WACC Calc'!T603","v":3.73E-2},{"$f":"'WACC Calc'!U603","v":3.73E-2},{"$f":"'WACC Calc'!V603","v":3.73E-2},{"$f":"'WACC Calc'!W603","v":3.73E-2},{"$f":"'WACC Calc'!X603","v":3.73E-2},{"$f":"'WACC Calc'!Y603","v":3.73E-2},{"$f":"'WACC Calc'!Z603","v":3.73E-2},{"$f":"'WACC Calc'!AA603","v":3.73E-2},{"$f":"'WACC Calc'!AB603","v":3.73E-2},{"$f":"'WACC Calc'!AC603","v":3.73E-2},{"$f":"'WACC Calc'!AD603","v":3.73E-2},{"$f":"'WACC Calc'!AE603","v":3.73E-2},{"$f":"'WACC Calc'!AF603","v":3.73E-2},{"$f":"'WACC Calc'!AG603","v":3.73E-2},{"$f":"'WACC Calc'!AH603","v":3.73E-2},{"$f":"'WACC Calc'!AI603","v":3.73E-2},{"$f":"'WACC Calc'!AJ603","v":3.73E-2},{"$f":"'WACC Calc'!AK603","v":3.73E-2},{"$f":"'WACC Calc'!AL603","v":3.73E-2},{"$f":"'WACC Calc'!AM603","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F604","v":3.73E-2},{"$f":"'WACC Calc'!G604","v":3.73E-2},{"$f":"'WACC Calc'!H604","v":3.73E-2},{"$f":"'WACC Calc'!I604","v":3.73E-2},{"$f":"'WACC Calc'!J604","v":3.73E-2},{"$f":"'WACC Calc'!K604","v":3.73E-2},{"$f":"'WACC Calc'!L604","v":3.73E-2},{"$f":"'WACC Calc'!M604","v":3.73E-2},{"$f":"'WACC Calc'!N604","v":3.73E-2},{"$f":"'WACC Calc'!O604","v":3.73E-2},{"$f":"'WACC Calc'!P604","v":3.73E-2},{"$f":"'WACC Calc'!Q604","v":3.73E-2},{"$f":"'WACC Calc'!R604","v":3.73E-2},{"$f":"'WACC Calc'!S604","v":3.73E-2},{"$f":"'WACC Calc'!T604","v":3.73E-2},{"$f":"'WACC Calc'!U604","v":3.73E-2},{"$f":"'WACC Calc'!V604","v":3.73E-2},{"$f":"'WACC Calc'!W604","v":3.73E-2},{"$f":"'WACC Calc'!X604","v":3.73E-2},{"$f":"'WACC Calc'!Y604","v":3.73E-2},{"$f":"'WACC Calc'!Z604","v":3.73E-2},{"$f":"'WACC Calc'!AA604","v":3.73E-2},{"$f":"'WACC Calc'!AB604","v":3.73E-2},{"$f":"'WACC Calc'!AC604","v":3.73E-2},{"$f":"'WACC Calc'!AD604","v":3.73E-2},{"$f":"'WACC Calc'!AE604","v":3.73E-2},{"$f":"'WACC Calc'!AF604","v":3.73E-2},{"$f":"'WACC Calc'!AG604","v":3.73E-2},{"$f":"'WACC Calc'!AH604","v":3.73E-2},{"$f":"'WACC Calc'!AI604","v":3.73E-2},{"$f":"'WACC Calc'!AJ604","v":3.73E-2},{"$f":"'WACC Calc'!AK604","v":3.73E-2},{"$f":"'WACC Calc'!AL604","v":3.73E-2},{"$f":"'WACC Calc'!AM604","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F605","v":3.73E-2},{"$f":"'WACC Calc'!G605","v":3.73E-2},{"$f":"'WACC Calc'!H605","v":3.73E-2},{"$f":"'WACC Calc'!I605","v":3.73E-2},{"$f":"'WACC Calc'!J605","v":3.73E-2},{"$f":"'WACC Calc'!K605","v":3.73E-2},{"$f":"'WACC Calc'!L605","v":3.73E-2},{"$f":"'WACC Calc'!M605","v":3.73E-2},{"$f":"'WACC Calc'!N605","v":3.73E-2},{"$f":"'WACC Calc'!O605","v":3.73E-2},{"$f":"'WACC Calc'!P605","v":3.73E-2},{"$f":"'WACC Calc'!Q605","v":3.73E-2},{"$f":"'WACC Calc'!R605","v":3.73E-2},{"$f":"'WACC Calc'!S605","v":3.73E-2},{"$f":"'WACC Calc'!T605","v":3.73E-2},{"$f":"'WACC Calc'!U605","v":3.73E-2},{"$f":"'WACC Calc'!V605","v":3.73E-2},{"$f":"'WACC Calc'!W605","v":3.73E-2},{"$f":"'WACC Calc'!X605","v":3.73E-2},{"$f":"'WACC Calc'!Y605","v":3.73E-2},{"$f":"'WACC Calc'!Z605","v":3.73E-2},{"$f":"'WACC Calc'!AA605","v":3.73E-2},{"$f":"'WACC Calc'!AB605","v":3.73E-2},{"$f":"'WACC Calc'!AC605","v":3.73E-2},{"$f":"'WACC Calc'!AD605","v":3.73E-2},{"$f":"'WACC Calc'!AE605","v":3.73E-2},{"$f":"'WACC Calc'!AF605","v":3.73E-2},{"$f":"'WACC Calc'!AG605","v":3.73E-2},{"$f":"'WACC Calc'!AH605","v":3.73E-2},{"$f":"'WACC Calc'!AI605","v":3.73E-2},{"$f":"'WACC Calc'!AJ605","v":3.73E-2},{"$f":"'WACC Calc'!AK605","v":3.73E-2},{"$f":"'WACC Calc'!AL605","v":3.73E-2},{"$f":"'WACC Calc'!AM605","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM606","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM607","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM608","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F609","v":3.73E-2},{"$f":"'WACC Calc'!G609","v":3.73E-2},{"$f":"'WACC Calc'!H609","v":3.73E-2},{"$f":"'WACC Calc'!I609","v":3.73E-2},{"$f":"'WACC Calc'!J609","v":3.73E-2},{"$f":"'WACC Calc'!K609","v":3.73E-2},{"$f":"'WACC Calc'!L609","v":3.73E-2},{"$f":"'WACC Calc'!M609","v":3.73E-2},{"$f":"'WACC Calc'!N609","v":3.73E-2},{"$f":"'WACC Calc'!O609","v":3.73E-2},{"$f":"'WACC Calc'!P609","v":3.73E-2},{"$f":"'WACC Calc'!Q609","v":3.73E-2},{"$f":"'WACC Calc'!R609","v":3.73E-2},{"$f":"'WACC Calc'!S609","v":3.73E-2},{"$f":"'WACC Calc'!T609","v":3.73E-2},{"$f":"'WACC Calc'!U609","v":3.73E-2},{"$f":"'WACC Calc'!V609","v":3.73E-2},{"$f":"'WACC Calc'!W609","v":3.73E-2},{"$f":"'WACC Calc'!X609","v":3.73E-2},{"$f":"'WACC Calc'!Y609","v":3.73E-2},{"$f":"'WACC Calc'!Z609","v":3.73E-2},{"$f":"'WACC Calc'!AA609","v":3.73E-2},{"$f":"'WACC Calc'!AB609","v":3.73E-2},{"$f":"'WACC Calc'!AC609","v":3.73E-2},{"$f":"'WACC Calc'!AD609","v":3.73E-2},{"$f":"'WACC Calc'!AE609","v":3.73E-2},{"$f":"'WACC Calc'!AF609","v":3.73E-2},{"$f":"'WACC Calc'!AG609","v":3.73E-2},{"$f":"'WACC Calc'!AH609","v":3.73E-2},{"$f":"'WACC Calc'!AI609","v":3.73E-2},{"$f":"'WACC Calc'!AJ609","v":3.73E-2},{"$f":"'WACC Calc'!AK609","v":3.73E-2},{"$f":"'WACC Calc'!AL609","v":3.73E-2},{"$f":"'WACC Calc'!AM609","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM610","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM611","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM612","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM613","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM614","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM615","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F616","v":0.6},{"$f":"'WACC Calc'!G616","v":0.6},{"$f":"'WACC Calc'!H616","v":0.6},{"$f":"'WACC Calc'!I616","v":0.6},{"$f":"'WACC Calc'!J616","v":0.6},{"$f":"'WACC Calc'!K616","v":0.6},{"$f":"'WACC Calc'!L616","v":0.6},{"$f":"'WACC Calc'!M616","v":0.6},{"$f":"'WACC Calc'!N616","v":0.6},{"$f":"'WACC Calc'!O616","v":0.6},{"$f":"'WACC Calc'!P616","v":0.6},{"$f":"'WACC Calc'!Q616","v":0.6},{"$f":"'WACC Calc'!R616","v":0.6},{"$f":"'WACC Calc'!S616","v":0.6},{"$f":"'WACC Calc'!T616","v":0.6},{"$f":"'WACC Calc'!U616","v":0.6},{"$f":"'WACC Calc'!V616","v":0.6},{"$f":"'WACC Calc'!W616","v":0.6},{"$f":"'WACC Calc'!X616","v":0.6},{"$f":"'WACC Calc'!Y616","v":0.6},{"$f":"'WACC Calc'!Z616","v":0.6},{"$f":"'WACC Calc'!AA616","v":0.6},{"$f":"'WACC Calc'!AB616","v":0.6},{"$f":"'WACC Calc'!AC616","v":0.6},{"$f":"'WACC Calc'!AD616","v":0.6},{"$f":"'WACC Calc'!AE616","v":0.6},{"$f":"'WACC Calc'!AF616","v":0.6},{"$f":"'WACC Calc'!AG616","v":0.6},{"$f":"'WACC Calc'!AH616","v":0.6},{"$f":"'WACC Calc'!AI616","v":0.6},{"$f":"'WACC Calc'!AJ616","v":0.6},{"$f":"'WACC Calc'!AK616","v":0.6},{"$f":"'WACC Calc'!AL616","v":0.6},{"$f":"'WACC Calc'!AM616","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F617","v":0.6},{"$f":"'WACC Calc'!G617","v":0.6},{"$f":"'WACC Calc'!H617","v":0.6},{"$f":"'WACC Calc'!I617","v":0.6},{"$f":"'WACC Calc'!J617","v":0.6},{"$f":"'WACC Calc'!K617","v":0.6},{"$f":"'WACC Calc'!L617","v":0.6},{"$f":"'WACC Calc'!M617","v":0.6},{"$f":"'WACC Calc'!N617","v":0.6},{"$f":"'WACC Calc'!O617","v":0.6},{"$f":"'WACC Calc'!P617","v":0.6},{"$f":"'WACC Calc'!Q617","v":0.6},{"$f":"'WACC Calc'!R617","v":0.6},{"$f":"'WACC Calc'!S617","v":0.6},{"$f":"'WACC Calc'!T617","v":0.6},{"$f":"'WACC Calc'!U617","v":0.6},{"$f":"'WACC Calc'!V617","v":0.6},{"$f":"'WACC Calc'!W617","v":0.6},{"$f":"'WACC Calc'!X617","v":0.6},{"$f":"'WACC Calc'!Y617","v":0.6},{"$f":"'WACC Calc'!Z617","v":0.6},{"$f":"'WACC Calc'!AA617","v":0.6},{"$f":"'WACC Calc'!AB617","v":0.6},{"$f":"'WACC Calc'!AC617","v":0.6},{"$f":"'WACC Calc'!AD617","v":0.6},{"$f":"'WACC Calc'!AE617","v":0.6},{"$f":"'WACC Calc'!AF617","v":0.6},{"$f":"'WACC Calc'!AG617","v":0.6},{"$f":"'WACC Calc'!AH617","v":0.6},{"$f":"'WACC Calc'!AI617","v":0.6},{"$f":"'WACC Calc'!AJ617","v":0.6},{"$f":"'WACC Calc'!AK617","v":0.6},{"$f":"'WACC Calc'!AL617","v":0.6},{"$f":"'WACC Calc'!AM617","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F618","v":0.6},{"$f":"'WACC Calc'!G618","v":0.6},{"$f":"'WACC Calc'!H618","v":0.6},{"$f":"'WACC Calc'!I618","v":0.6},{"$f":"'WACC Calc'!J618","v":0.6},{"$f":"'WACC Calc'!K618","v":0.6},{"$f":"'WACC Calc'!L618","v":0.6},{"$f":"'WACC Calc'!M618","v":0.6},{"$f":"'WACC Calc'!N618","v":0.6},{"$f":"'WACC Calc'!O618","v":0.6},{"$f":"'WACC Calc'!P618","v":0.6},{"$f":"'WACC Calc'!Q618","v":0.6},{"$f":"'WACC Calc'!R618","v":0.6},{"$f":"'WACC Calc'!S618","v":0.6},{"$f":"'WACC Calc'!T618","v":0.6},{"$f":"'WACC Calc'!U618","v":0.6},{"$f":"'WACC Calc'!V618","v":0.6},{"$f":"'WACC Calc'!W618","v":0.6},{"$f":"'WACC Calc'!X618","v":0.6},{"$f":"'WACC Calc'!Y618","v":0.6},{"$f":"'WACC Calc'!Z618","v":0.6},{"$f":"'WACC Calc'!AA618","v":0.6},{"$f":"'WACC Calc'!AB618","v":0.6},{"$f":"'WACC Calc'!AC618","v":0.6},{"$f":"'WACC Calc'!AD618","v":0.6},{"$f":"'WACC Calc'!AE618","v":0.6},{"$f":"'WACC Calc'!AF618","v":0.6},{"$f":"'WACC Calc'!AG618","v":0.6},{"$f":"'WACC Calc'!AH618","v":0.6},{"$f":"'WACC Calc'!AI618","v":0.6},{"$f":"'WACC Calc'!AJ618","v":0.6},{"$f":"'WACC Calc'!AK618","v":0.6},{"$f":"'WACC Calc'!AL618","v":0.6},{"$f":"'WACC Calc'!AM618","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F619","v":0.25740000000000002},{"$f":"'WACC Calc'!G619","v":0.25740000000000002},{"$f":"'WACC Calc'!H619","v":0.25740000000000002},{"$f":"'WACC Calc'!I619","v":0.25740000000000002},{"$f":"'WACC Calc'!J619","v":0.25740000000000002},{"$f":"'WACC Calc'!K619","v":0.25740000000000002},{"$f":"'WACC Calc'!L619","v":0.25740000000000002},{"$f":"'WACC Calc'!M619","v":0.25740000000000002},{"$f":"'WACC Calc'!N619","v":0.25740000000000002},{"$f":"'WACC Calc'!O619","v":0.25740000000000002},{"$f":"'WACC Calc'!P619","v":0.25740000000000002},{"$f":"'WACC Calc'!Q619","v":0.25740000000000002},{"$f":"'WACC Calc'!R619","v":0.25740000000000002},{"$f":"'WACC Calc'!S619","v":0.25740000000000002},{"$f":"'WACC Calc'!T619","v":0.25740000000000002},{"$f":"'WACC Calc'!U619","v":0.25740000000000002},{"$f":"'WACC Calc'!V619","v":0.25740000000000002},{"$f":"'WACC Calc'!W619","v":0.25740000000000002},{"$f":"'WACC Calc'!X619","v":0.25740000000000002},{"$f":"'WACC Calc'!Y619","v":0.25740000000000002},{"$f":"'WACC Calc'!Z619","v":0.25740000000000002},{"$f":"'WACC Calc'!AA619","v":0.25740000000000002},{"$f":"'WACC Calc'!AB619","v":0.25740000000000002},{"$f":"'WACC Calc'!AC619","v":0.25740000000000002},{"$f":"'WACC Calc'!AD619","v":0.25740000000000002},{"$f":"'WACC Calc'!AE619","v":0.25740000000000002},{"$f":"'WACC Calc'!AF619","v":0.25740000000000002},{"$f":"'WACC Calc'!AG619","v":0.25740000000000002},{"$f":"'WACC Calc'!AH619","v":0.25740000000000002},{"$f":"'WACC Calc'!AI619","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ619","v":0.25740000000000002},{"$f":"'WACC Calc'!AK619","v":0.25740000000000002},{"$f":"'WACC Calc'!AL619","v":0.25740000000000002},{"$f":"'WACC Calc'!AM619","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM620","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM621","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM622","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM623","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM624","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM625","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L215 / (1 - (1 / (1 + L215)^$S$21))","v":6.7096778007694757E-2},{"$f":" M215 / (1 - (1 / (1 + M215)^$S$21))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",6.7096778007694757E-2,{"$f":" M216 / (1 - (1 / (1 + M216)^$S$21))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Dedicated - Low",{"$f":"L215","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"L216","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",{"$f":"L217","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L215","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L216","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"L217","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"L215","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L216","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"L217","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Dedicated - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Dedicated - Low",{"$f":" ((L224 * L269 * $S$32 * (L141 * 1 + L241) +L152) * 1000 / (L86 * 8760)) + L163 + L185","v":111.89699169555672},{"$f":" ((M224 * M269 * $S$32 * (M141 * 1 + M241) +M152) * 1000 / (M86 * 8760)) + M163 + M185","v":111.62169324886193},111.34639480216715,111.03488092694171,112.38174690688612,111.36254620074878,111.11546959545718,110.88794400325904,110.82953351108691,110.75488328697179,110.65879058790021,110.52037892606502,110.29771774842978,110.14088872228551,109.9851411421143,109.8074314074598,109.64648196587358,109.51684280555972,109.33727672916488,109.17460906874773,109.00250689114057,108.85196060858516,108.68062244288851,108.51420293756868,108.38759086433129,108.17409229465335,108.06739597199112,107.86226400376717,107.74698142608817,107.55681803741575,107.40183954146818,107.24624479619578,107.08729804551587,106.64249731145907]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":" ((L225 * L270 * $S$32 * (L142 * 1 + L242) +L153) * 1000 / (L87 * 8760)) + L164 + L186","v":111.89699169555672},{"$f":" ((M225 * M270 * $S$32 * (M142 * 1 + M242) +M153) * 1000 / (M87 * 8760)) + M164 + M186","v":111.62169324886193},111.34639480216715,111.03488092694171,112.38174690688612,111.36254620074878,111.11546959545718,110.88794400325904,110.82953351108691,110.75488328697179,110.65879058790021,110.52037892606502,110.29771774842978,110.14088872228551,109.9851411421143,109.8074314074598,109.64648196587358,109.51684280555972,109.33727672916488,109.17460906874773,109.00250689114057,108.85196060858516,108.68062244288851,108.51420293756868,108.38759086433129,108.17409229465335,108.06739597199112,107.86226400376717,107.74698142608817,107.55681803741575,107.40183954146818,107.24624479619578,107.08729804551587,106.64249731145907]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",111.89699169555672,{"$f":" ((M226 * M271 * $S$32 * (M143 * 1 + M243) +M154) * 1000 / (M88 * 8760)) + M165 + M187","v":111.62169324886193},111.34639480216715,111.03488092694171,112.38174690688612,111.36254620074878,111.11546959545718,110.88794400325904,110.82953351108691,110.75488328697179,110.65879058790021,110.52037892606502,110.29771774842978,110.14088872228551,109.9851411421143,109.8074314074598,109.64648196587358,109.51684280555972,109.33727672916488,109.17460906874773,109.00250689114057,108.85196060858516,108.68062244288851,108.51420293756868,108.38759086433129,108.17409229465335,108.06739597199112,107.86226400376717,107.74698142608817,107.55681803741575,107.40183954146818,107.24624479619578,107.08729804551587,106.64249731145907]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":" ((L224 * L269 * $S$32 * (L144 * 1 + L244) +L155) * 1000 / (L89 * 8760)) + L166 + L188","v":86.003397419567889},{"$f":" ((M224 * M269 * $S$32 * (M144 * 1 + M244) +M155) * 1000 / (M89 * 8760)) + M166 + M188","v":86.054237506038106},86.105077592508295,86.155917678978497,85.967296495687691,84.553962209096497,84.129346257778309,83.723317788401445,83.480088418225833,83.460903769478108,83.421224744519108,83.340762069202839,83.178742313046172,83.080418071805724,82.983150477744459,82.864531843329715,82.762193022076971,82.690399216615006,82.569909540199276,82.465895088354173,82.352631973007689,82.260485021485337,82.147928672079843,82.040181135911183,81.97165186279635,81.817459969792338,81.768680655750472,81.622608215787594,81.565484158135817,81.434142588444033,81.337699842294114,81.240653561461897,81.140282725762731,80.75429339771425]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":" ((L225 * L270 * $S$32 * (L145 * 1 + L245) +L156) * 1000 / (L90 * 8760)) + L167 + L189","v":86.003397419567889},{"$f":" ((M225 * M270 * $S$32 * (M145 * 1 + M245) +M156) * 1000 / (M90 * 8760)) + M167 + M189","v":86.054237506038106},86.105077592508295,86.155917678978497,85.967296495687691,84.553962209096497,84.129346257778309,83.723317788401445,83.480088418225833,83.460903769478108,83.421224744519108,83.340762069202839,83.178742313046172,83.080418071805724,82.983150477744459,82.864531843329715,82.762193022076971,82.690399216615006,82.569909540199276,82.465895088354173,82.352631973007689,82.260485021485337,82.147928672079843,82.040181135911183,81.97165186279635,81.817459969792338,81.768680655750472,81.622608215787594,81.565484158135817,81.434142588444033,81.337699842294114,81.240653561461897,81.140282725762731,80.75429339771425]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",86.003397419567889,{"$f":" ((M226 * M271 * $S$32 * (M146 * 1 + M246) +M157) * 1000 / (M91 * 8760)) + M168 + M190","v":86.054237506038106},86.105077592508295,86.155917678978497,85.967296495687691,84.553962209096497,84.129346257778309,83.723317788401445,83.480088418225833,83.460903769478108,83.421224744519108,83.340762069202839,83.178742313046172,83.080418071805724,82.983150477744459,82.864531843329715,82.762193022076971,82.690399216615006,82.569909540199276,82.465895088354173,82.352631973007689,82.260485021485337,82.147928672079843,82.040181135911183,81.97165186279635,81.817459969792338,81.768680655750472,81.622608215787594,81.565484158135817,81.434142588444033,81.337699842294114,81.240653561461897,81.140282725762731,80.75429339771425]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":" ((L224* L269 * $S$32 * (L147 * 1 + L247) +L158) * 1000 / (L92 * 8760)) + L169 + L191","v":86.003397419567889},{"$f":" ((M224* M269 * $S$32 * (M147 * 1 + M247) +M158) * 1000 / (M92 * 8760)) + M169 + M191","v":86.054237506038106},86.105077592508295,86.155917678978497,85.967296495687691,84.553962209096497,84.129346257778309,83.723317788401445,83.480088418225833,83.460903769478108,83.421224744519108,83.340762069202839,83.178742313046172,83.080418071805724,82.983150477744459,82.864531843329715,82.762193022076971,82.690399216615006,82.569909540199276,82.465895088354173,82.352631973007689,82.260485021485337,82.147928672079843,82.040181135911183,81.97165186279635,81.817459969792338,81.768680655750472,81.622608215787594,81.565484158135817,81.434142588444033,81.337699842294114,81.240653561461897,81.140282725762731,80.75429339771425]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":" ((L225* L270 * $S$32 * (L148 * 1 + L248) +L159) * 1000 / (L93 * 8760)) + L170 + L192","v":86.003397419567889},{"$f":" ((M225* M270 * $S$32 * (M148 * 1 + M248) +M159) * 1000 / (M93 * 8760)) + M170 + M192","v":86.054237506038106},86.105077592508295,86.155917678978497,85.967296495687691,84.553962209096497,84.129346257778309,83.723317788401445,83.480088418225833,83.460903769478108,83.421224744519108,83.340762069202839,83.178742313046172,83.080418071805724,82.983150477744459,82.864531843329715,82.762193022076971,82.690399216615006,82.569909540199276,82.465895088354173,82.352631973007689,82.260485021485337,82.147928672079843,82.040181135911183,81.97165186279635,81.817459969792338,81.768680655750472,81.622608215787594,81.565484158135817,81.434142588444033,81.337699842294114,81.240653561461897,81.140282725762731,80.75429339771425]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",86.003397419567889,{"$f":" ((M226* M271 * $S$32 * (M149 * 1 + M249) +M160) * 1000 / (M94 * 8760)) + M171 + M193","v":86.054237506038106},86.105077592508295,86.155917678978497,85.967296495687691,84.553962209096497,84.129346257778309,83.723317788401445,83.480088418225833,83.460903769478108,83.421224744519108,83.340762069202839,83.178742313046172,83.080418071805724,82.983150477744459,82.864531843329715,82.762193022076971,82.690399216615006,82.569909540199276,82.465895088354173,82.352631973007689,82.260485021485337,82.147928672079843,82.040181135911183,81.97165186279635,81.817459969792338,81.768680655750472,81.622608215787594,81.565484158135817,81.434142588444033,81.337699842294114,81.240653561461897,81.140282725762731,80.75429339771425]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$273:$I$278,L273:L278)","v":0.86848872861724324},0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$273:$I$278,L273:L278)","v":0.86848872861724324},0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$273:$I$278,L273:L278)","v":0.86848872861724324},0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$214*L266*(1-0/2)-0)/(1-L$214)","v":1.0455844347615428},1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$214*L267*(1-0/2)-0)/(1-L$214)","v":1.0455844347615428},1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",{"$f":"(1-L$214*L268*(1-0/2)-0)/(1-L$214)","v":1.0455844347615428},1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$218)*(1+L$197))^$K273","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,0.32,null,{"$f":"K273+1","v":2},{"$f":"1/((1+L$218)*(1+L$197))^$K274","v":0.90231516282363189},0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,0.192,null,{"$f":"K274+1","v":3},0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,{"$f":"1/((1+AB$218)*(1+AB$197))^$K275","v":0.85711162051023382},0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K275+1","v":4},{"$f":"1/((1+L$218)*(1+L$197))^$K276","v":0.81417265306143727},0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K276+1","v":5},0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,{"$f":"K277+1","v":6},0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2017 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2019 Reference Case outputs (converted to 2017$).  Material price index is removed. CoFire assumes an upgrade cost of $290/kW per the Electricity Market Module documentation."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2019 (converted to 2017$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2019 (converted to 2017$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Fuel cost listed is an average of the range of fuel prices across the United States."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2017 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2019: Table 8.2 (converted to 2017$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2019 Reference Case outputs (converted to 2017$).  Material price index is removed. CoFire assumes an upgrade cost of $290/kW per the Electricity Market Module documentation."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2019 (converted to 2017$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2019 (converted to 2017$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Fuel cost listed is an average of the range of fuel prices across the United States."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Storage","index":14,"n_rows":28,"n_cols":82,"rows_kept":28,"cut":false,"hidden":false,"merged":[[4,7,5,19],[25,9,27,9],[9,9,11,9],[15,9,17,9],[20,9,22,9],[9,7,22,7]]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Reference: Battery Storage cost values from W. Cole and A. W. Frazier, “Cost Projections for Utility-scale Battery Storage,” NREL/TP-6A20-73222. Golden, CO: National Renewable Energy Laboratory. https://www.nrel.gov/docs/fy19osti/73222.pdf.\n"]
[]
[]
[null,null,null,null,null,null,null,null,null,"For an 4-hour storage device with a 15-year life:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery Pack Capital Cost ($/kWh)"]
[null,null,null,null,null,null,null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"CAPEX ($/kW)","Battery Storage - Low",null,{"$f":"AX10*4+AX19","v":1484.375},1323.09646390336,1161.81792780672,1073.097286046934,984.37664428714811,895.65600252736203,806.93536076757619,718.21471900779056,671.74200189552175,625.26928478325294,{"$f":"BH10*4+BH19","v":578.79656767098413},532.32385055871543,485.85113344644657,476.34535040075514,466.83956735506376,457.33378430937245,447.82800126368102,438.32221821798964,428.81643517229827,419.3106521266069,{"$f":"BR10*4+BR19","v":409.80486908091552},400.29908603522415,390.79330298953272,381.2875199438414,371.78173689815003,362.27595385245866,352.77017080676728,343.26438776107591,333.75860471538465,324.25282166969328,{"$f":"CB10*4+CB19","v":314.7470386240019},305.24125557831064,295.73547253261972,null,null,null,"Low",204.1015625,181.92576378671203,159.74996507342399,147.55087683145342,135.35178858948285,123.15270034751228,110.95361210554172,98.754523863571194,92.364525260634238,85.974526657697282,79.584528054760327,73.194529451823371,66.804530848886401,65.497485680103836,64.19044051132127,62.883395342538712,61.57635017375614,60.269305004973575,58.962259836191016,57.655214667408451,56.348169498625886,55.041124329843313,53.734079161060748,52.42703399227819,51.119988823495625,49.812943654713067,48.505898485930501,47.198853317147943,45.891808148365385,44.584762979582827,43.277717810800269,41.970672642017711,40.663627473235209]
[null,null,null,null,null,null,null,null,null,null,"Battery Storage - Mid",null,1484.375,1384.2199618045338,1284.064923609068,1220.7636690925328,1157.4624145759976,1094.1611600594629,1030.8599055429277,967.55865102639291,936.11500870384475,904.67136638129648,873.22772405874832,841.78408173620028,810.34043941365223,800.21118392098151,790.08192842831079,779.95267293564007,769.82341744296946,759.69416195029862,749.56490645762801,739.4356509649574,729.30639547228668,719.17713997961619,709.04788448694546,698.91862899427485,688.78937350160425,678.66011800893364,668.53086251626291,658.40160702359231,648.2723515309217,638.14309603825109,628.01384054558048,617.88458505290987,607.75532956023926,null,null,null,"Mid",204.1015625,190.33024474812342,176.55892699624687,167.85500450022329,159.15108200419968,150.44715950817613,141.74323701215255,133.03931451612902,128.71581369677864,124.39231287742827,120.0688120580779,115.74531123872752,111.42181041937718,110.02903778913496,108.63626515889274,107.24349252865052,105.85071989840829,104.45794726816607,103.06517463792385,101.67240200768164,100.27962937743942,98.886856747197214,97.494084116955008,96.101311486712788,94.708538856470582,93.315766226228376,91.922993595986156,90.530220965743951,89.137448335501745,87.744675705259525,86.351903075017319,84.959130444775113,83.566357814532893]
[null,null,null,null,null,null,null,null,null,null,"Battery Storage - High",null,1484.375,1484.375,1438.595210280374,1426.1567592172078,1413.7183081540416,1401.2798570908753,1388.8414060277091,1376.4029549645429,1363.9645039013767,1351.5260528382105,1339.0876017750443,1326.6491507118781,1314.2106996487119,1310.1716874634074,1306.1326752781029,1302.0936630927986,1298.0546509074941,1294.0156387221896,1289.9766265368853,1285.9376143515808,1281.8986021662763,1277.859589980972,1273.8205777956673,1269.781565610363,1265.7425534250585,1261.703541239754,1257.6645290544498,1253.6255168691453,1249.5865046838408,1245.5474924985365,1241.5084803132318,1237.4694681279275,1233.4304559426228,null,null,null,"High",204.1015625,{"$f":"AX12","v":204.1015625},192.65661507009347,189.54700230430191,186.43738953851036,183.32777677271881,180.21816400692725,177.1085512411357,173.99893847534415,170.88932570955259,167.77971294376104,164.67010017796949,161.56048741217796,160.55073436585184,159.54098131952574,158.53122827319962,157.52147522687352,156.51172218054739,155.5019691342213,154.4922160878952,153.4824630415691,152.47270999524298,151.46295694891685,150.45320390259076,149.44345085626463,148.43369780993854,147.42394476361241,146.41419171728631,145.40443867096019,144.39468562463409,143.38493257830797,142.37517953198187,141.36542648565572]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Battery Storage - Low",null,{"$f":"0.025*M10","v":37.109375},{"$f":"0.025*N10","v":33.077411597584003},29.045448195168003,26.827432151173351,24.609416107178703,22.391400063184051,20.173384019189406,17.955367975194765,16.793550047388045,15.631732119581324,14.469914191774604,13.308096263967887,12.146278336161165,11.90863376001888,11.670989183876594,11.433344607734313,11.195700031592025,10.958055455449742,10.720410879307458,10.482766303165173,10.245121727022889,10.007477150880604,9.7698325747383183,9.5321879985960347,9.2945434224537511,9.0568988463114675,8.8192542701691821,8.5816096940268984,8.3439651178846166,8.106320541742333,7.8686759656000476,7.6310313894577666,7.3933868133154936]
[null,null,null,null,null,null,null,null,null,null,"Battery Storage - Mid",null,{"$f":"0.025*M11","v":37.109375},34.605499045113348,32.101623090226703,30.519091727313324,28.936560364399941,27.354029001486573,25.771497638573194,24.188966275659823,23.402875217596119,22.616784159532415,21.830693101468711,21.044602043405007,20.258510985341307,20.00527959802454,19.75204821070777,19.498816823391003,19.245585436074236,18.992354048757466,18.7391226614407,18.485891274123937,18.232659886807166,17.979428499490407,17.726197112173637,17.472965724856873,17.219734337540107,16.96650295022334,16.713271562906574,16.460040175589807,16.206808788273044,15.953577400956277,15.700346013639512,15.447114626322747,15.193883239005983,null,null,null,"Balance of System (BOS) Capital Cost ($/kW)"]
[null,null,null,null,null,null,null,null,null,null,"Battery Storage - High",null,37.109375,37.109375,35.964880257009348,35.653918980430198,35.342957703851042,35.031996427271885,34.721035150692728,34.410073874113571,34.099112597534422,33.788151320955265,33.477190044376108,33.166228767796952,32.855267491217795,32.754292186585182,32.65331688195257,32.552341577319964,32.451366272687352,32.350390968054739,32.249415663422134,32.148440358789522,32.047465054156909,31.946489749524304,31.845514444891684,31.744539140259079,31.643563835626466,31.542588530993854,31.441613226361245,31.340637921728632,31.23966261709602,31.138687312463414,31.037712007830795,30.936736703198189,30.83576139856557,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low",667.96875,595.39340875651203,522.81806751302395,482.89377872112033,442.96948992921665,403.04520113731297,363.12091234540929,323.19662355350573,302.2839008529848,281.37117815246381,260.45845545194288,239.54573275142192,218.63301005090096,214.35540768033982,210.07780530977871,205.8002029392176,201.52260056865649,197.24499819809535,192.9673958275342,188.68979345697312,184.41219108641198,180.13458871585087,175.85698634528973,171.57938397472864,167.3017816041675,163.02417923360639,158.74657686304531,154.46897449248416,150.19137212192308,145.91376975136197,141.63616738080086,137.35856501023977,133.08096263967886]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mid",667.96875,622.89898281204023,577.82921562408058,549.3436510916398,520.85808655919902,492.37252202675825,463.88695749431747,435.40139296187681,421.25175391673014,407.10211487158341,392.95247582643674,378.80283678129013,364.65319773614351,360.09503276444173,355.53686779273983,350.97870282103804,346.42053784933626,341.86237287763441,337.30420790593257,332.74604293423084,328.187877962529,323.62971299082727,319.07154801912543,314.5133830474237,309.95521807572192,305.39705310402013,300.83888813231835,296.28072316061656,291.72255818891477,287.16439321721299,282.6062282455112,278.04806327380942,273.48989830210763]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Battery Storage - Low",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"High",667.96875,{"$f":"AX21","v":667.96875},{"$f":"AY21","v":667.96875},667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875,667.96875]
[null,null,null,null,null,null,null,null,null,null,"Battery Storage - Mid",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Battery Storage - High",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Total System Cost ($/kW) = Battery Pack Cost ($/kWh) * Storage Duration (hr) + BOS Cost ($/kW)"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Round-Trip Efficiency","Battery Storage - Low",null,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Battery Storage - Mid",null,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Battery Storage - High",null,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]

{"sheet":"WACC Calc","index":15,"n_rows":1045,"n_cols":40,"rows_kept":1045,"cut":false,"hidden":false,"merged":[[261,0,285,0],[548,0,572,0],[1027,0,1047,0],[2,1,2,4],[3,1,3,4],[6,1,6,4],[9,1,9,4],[10,1,10,4],[13,1,13,4],[60,1,60,4],[63,1,63,4],[64,1,64,4],[16,1,16,4],[19,1,19,4],[20,1,20,4],[23,1,23,4],[28,1,28,4],[29,1,29,4],[102,1,102,4],[103,1,103,4],[129,1,129,4],[62,1,62,4],[65,1,65,4],[68,1,68,4],[71,1,71,4],[72,1,72,4],[75,1,75,4],[46,1,46,4],[49,1,49,4],[54,1,54,4],[55,1,55,4],[58,1,58,4],[61,1,61,4],[67,1,67,4],[69,1,69,4],[70,1,70,4],[73,1,73,4],[74,1,74,4],[32,1,32,4],[35,1,35,4],[36,1,36,4],[39,1,39,4],[42,1,42,4],[45,1,45,4],[57,1,57,4],[59,1,59,4],[66,1,66,4],[76,1,76,4],[77,1,77,4],[101,1,101,4],[53,0,77,0],[79,0,103,0],[80,1,80,4],[81,1,81,4],[82,1,82,4],[83,1,83,4],[84,1,84,4],[85,1,85,4],[86,1,86,4],[87,1,87,4],[88,1,88,4],[89,1,89,4],[90,1,90,4],[91,1,91,4],[92,1,92,4],[93,1,93,4],[94,1,94,4],[95,1,95,4],[56,1,56,4],[96,1,96,4],[97,1,97,4],[98,1,98,4],[99,1,99,4],[100,1,100,4],[105,0,129,0],[106,1,106,4],[107,1,107,4],[108,1,108,4],[109,1,109,4],[110,1,110,4],[111,1,111,4],[112,1,112,4],[113,1,113,4],[114,1,114,4],[115,1,115,4],[116,1,116,4],[117,1,117,4],[118,1,118,4],[119,1,119,4],[120,1,120,4],[121,1,121,4],[122,1,122,4],[123,1,123,4],[124,1,124,4],[125,1,125,4],[126,1,126,4],[127,1,127,4],[128,1,128,4],[131,0,155,0],[132,1,132,4],[133,1,133,4],[134,1,134,4],[135,1,135,4],[136,1,136,4],[137,1,137,4],[138,1,138,4],[139,1,139,4],[140,1,140,4],[141,1,141,4],[142,1,142,4],[143,1,143,4],[144,1,144,4],[145,1,145,4],[146,1,146,4],[147,1,147,4],[148,1,148,4],[149,1,149,4],[150,1,150,4],[151,1,151,4],[152,1,152,4],[153,1,153,4],[154,1,154,4],[155,1,155,4],[183,0,207,0],[184,1,184,4],[185,1,185,4],[186,1,186,4],[187,1,187,4],[188,1,188,4],[189,1,189,4],[190,1,190,4],[191,1,191,4],[192,1,192,4],[193,1,193,4],[194,1,194,4],[195,1,195,4],[196,1,196,4],[197,1,197,4],[198,1,198,4],[199,1,199,4],[200,1,200,4],[201,1,201,4],[202,1,202,4],[203,1,203,4],[204,1,204,4],[205,1,205,4],[206,1,206,4],[207,1,207,4],[209,0,233,0],[210,1,210,4],[211,1,211,4],[212,1,212,4],[213,1,213,4],[214,1,214,4],[215,1,215,4],[216,1,216,4],[217,1,217,4],[218,1,218,4],[219,1,219,4],[220,1,220,4],[221,1,221,4],[222,1,222,4],[223,1,223,4],[224,1,224,4],[225,1,225,4],[226,1,226,4],[227,1,227,4],[228,1,228,4],[229,1,229,4],[230,1,230,4],[231,1,231,4],[232,1,232,4],[233,1,233,4],[235,0,259,0],[236,1,236,4],[237,1,237,4],[238,1,238,4],[239,1,239,4],[240,1,240,4],[241,1,241,4],[242,1,242,4],[243,1,243,4],[244,1,244,4],[245,1,245,4],[246,1,246,4],[247,1,247,4],[248,1,248,4],[249,1,249,4],[250,1,250,4],[251,1,251,4],[252,1,252,4],[253,1,253,4],[254,1,254,4],[255,1,255,4],[256,1,256,4],[257,1,257,4],[258,1,258,4],[259,1,259,4],[262,1,262,4],[263,1,263,4],[264,1,264,4],[265,1,265,4],[266,1,266,4],[267,1,267,4],[268,1,268,4],[269,1,269,4],[270,1,270,4],[271,1,271,4],[272,1,272,4],[273,1,273,4],[274,1,274,4],[275,1,275,4],[276,1,276,4],[277,1,277,4],[278,1,278,4],[279,1,279,4],[280,1,280,4],[281,1,281,4],[282,1,282,4],[283,1,283,4],[284,1,284,4],[285,1,285,4],[287,0,311,0],[288,1,288,4],[289,1,289,4],[290,1,290,4],[291,1,291,4],[292,1,292,4],[293,1,293,4],[294,1,294,4],[295,1,295,4],[296,1,296,4],[297,1,297,4],[298,1,298,4],[299,1,299,4],[300,1,300,4],[301,1,301,4],[302,1,302,4],[303,1,303,4],[304,1,304,4],[305,1,305,4],[306,1,306,4],[307,1,307,4],[308,1,308,4],[309,1,309,4],[310,1,310,4],[311,1,311,4],[314,0,338,0],[315,1,315,4],[316,1,316,4],[317,1,317,4],[318,1,318,4],[319,1,319,4],[320,1,320,4],[321,1,321,4],[322,1,322,4],[323,1,323,4],[324,1,324,4],[325,1,325,4],[326,1,326,4],[327,1,327,4],[328,1,328,4],[329,1,329,4],[330,1,330,4],[331,1,331,4],[332,1,332,4],[333,1,333,4],[334,1,334,4],[335,1,335,4],[336,1,336,4],[337,1,337,4],[338,1,338,4],[341,1,341,4],[342,1,342,4],[354,1,354,4],[355,1,355,4],[356,1,356,4],[357,1,357,4],[358,1,358,4],[359,1,359,4],[360,1,360,4],[343,1,343,4],[344,1,344,4],[345,1,345,4],[346,1,346,4],[347,1,347,4],[348,1,348,4],[349,1,349,4],[350,1,350,4],[351,1,351,4],[361,1,361,4],[362,1,362,4],[363,1,363,4],[364,1,364,4],[4,1,4,4],[5,1,5,4],[7,1,7,4],[8,1,8,4],[11,1,11,4],[12,1,12,4],[14,1,14,4],[15,1,15,4],[17,1,17,4],[18,1,18,4],[21,1,21,4],[22,1,22,4],[24,1,24,4],[25,1,25,4],[178,1,178,4],[179,1,179,4],[180,1,180,4],[181,1,181,4],[352,1,352,4],[353,1,353,4],[2,0,25,0],[340,0,364,0],[366,0,390,0],[367,1,367,4],[368,1,368,4],[369,1,369,4],[370,1,370,4],[371,1,371,4],[372,1,372,4],[373,1,373,4],[374,1,374,4],[375,1,375,4],[376,1,376,4],[377,1,377,4],[378,1,378,4],[379,1,379,4],[380,1,380,4],[381,1,381,4],[382,1,382,4],[383,1,383,4],[384,1,384,4],[385,1,385,4],[386,1,386,4],[387,1,387,4],[388,1,388,4],[389,1,389,4],[390,1,390,4],[392,0,416,0],[393,1,393,4],[394,1,394,4],[395,1,395,4],[396,1,396,4],[397,1,397,4],[398,1,398,4],[399,1,399,4],[400,1,400,4],[401,1,401,4],[402,1,402,4],[403,1,403,4],[404,1,404,4],[405,1,405,4],[406,1,406,4],[407,1,407,4],[408,1,408,4],[409,1,409,4],[410,1,410,4],[411,1,411,4],[412,1,412,4],[413,1,413,4],[414,1,414,4],[415,1,415,4],[416,1,416,4],[418,0,442,0],[419,1,419,4],[420,1,420,4],[421,1,421,4],[422,1,422,4],[423,1,423,4],[424,1,424,4],[425,1,425,4],[426,1,426,4],[427,1,427,4],[428,1,428,4],[429,1,429,4],[430,1,430,4],[431,1,431,4],[432,1,432,4],[433,1,433,4],[434,1,434,4],[435,1,435,4],[436,1,436,4],[437,1,437,4],[438,1,438,4],[439,1,439,4],[440,1,440,4],[441,1,441,4],[442,1,442,4],[444,0,468,0],[445,1,445,4],[446,1,446,4],[447,1,447,4],[448,1,448,4],[449,1,449,4],[450,1,450,4],[451,1,451,4],[452,1,452,4],[453,1,453,4],[454,1,454,4],[455,1,455,4],[456,1,456,4],[457,1,457,4],[458,1,458,4],[459,1,459,4],[460,1,460,4],[461,1,461,4],[462,1,462,4],[463,1,463,4],[464,1,464,4],[465,1,465,4],[466,1,466,4],[467,1,467,4],[468,1,468,4],[470,0,494,0],[471,1,471,4],[472,1,472,4],[473,1,473,4],[474,1,474,4],[475,1,475,4],[476,1,476,4],[477,1,477,4],[478,1,478,4],[479,1,479,4],[480,1,480,4],[481,1,481,4],[482,1,482,4],[483,1,483,4],[484,1,484,4],[485,1,485,4],[486,1,486,4],[487,1,487,4],[488,1,488,4],[489,1,489,4],[490,1,490,4],[491,1,491,4],[492,1,492,4],[493,1,493,4],[494,1,494,4],[496,0,520,0],[497,1,497,4],[498,1,498,4],[499,1,499,4],[500,1,500,4],[501,1,501,4],[502,1,502,4],[503,1,503,4],[504,1,504,4],[505,1,505,4],[506,1,506,4],[507,1,507,4],[508,1,508,4],[509,1,509,4],[510,1,510,4],[511,1,511,4],[512,1,512,4],[513,1,513,4],[514,1,514,4],[515,1,515,4],[516,1,516,4],[517,1,517,4],[518,1,518,4],[519,1,519,4],[520,1,520,4],[522,0,546,0],[523,1,523,4],[524,1,524,4],[525,1,525,4],[526,1,526,4],[527,1,527,4],[528,1,528,4],[529,1,529,4],[530,1,530,4],[531,1,531,4],[532,1,532,4],[533,1,533,4],[534,1,534,4],[535,1,535,4],[536,1,536,4],[537,1,537,4],[571,1,571,4],[538,1,538,4],[539,1,539,4],[540,1,540,4],[541,1,541,4],[542,1,542,4],[543,1,543,4],[544,1,544,4],[545,1,545,4],[546,1,546,4],[595,1,595,4],[596,1,596,4],[549,1,549,4],[550,1,550,4],[551,1,551,4],[552,1,552,4],[553,1,553,4],[554,1,554,4],[555,1,555,4],[556,1,556,4],[557,1,557,4],[558,1,558,4],[559,1,559,4],[560,1,560,4],[561,1,561,4],[562,1,562,4],[563,1,563,4],[564,1,564,4],[565,1,565,4],[566,1,566,4],[567,1,567,4],[568,1,568,4],[569,1,569,4],[570,1,570,4],[620,1,620,4],[621,1,621,4],[572,1,572,4],[574,0,598,0],[575,1,575,4],[576,1,576,4],[577,1,577,4],[578,1,578,4],[579,1,579,4],[580,1,580,4],[581,1,581,4],[582,1,582,4],[583,1,583,4],[584,1,584,4],[585,1,585,4],[586,1,586,4],[587,1,587,4],[588,1,588,4],[589,1,589,4],[590,1,590,4],[591,1,591,4],[592,1,592,4],[593,1,593,4],[594,1,594,4],[176,1,176,4],[177,1,177,4],[597,1,597,4],[598,1,598,4],[600,0,624,0],[601,1,601,4],[602,1,602,4],[603,1,603,4],[604,1,604,4],[605,1,605,4],[606,1,606,4],[607,1,607,4],[608,1,608,4],[609,1,609,4],[610,1,610,4],[611,1,611,4],[612,1,612,4],[613,1,613,4],[614,1,614,4],[615,1,615,4],[616,1,616,4],[617,1,617,4],[618,1,618,4],[619,1,619,4],[648,1,648,4],[649,1,649,4],[622,1,622,4],[623,1,623,4],[624,1,624,4],[157,0,181,0],[158,1,158,4],[159,1,159,4],[160,1,160,4],[161,1,161,4],[162,1,162,4],[163,1,163,4],[164,1,164,4],[165,1,165,4],[166,1,166,4],[167,1,167,4],[168,1,168,4],[169,1,169,4],[170,1,170,4],[171,1,171,4],[172,1,172,4],[173,1,173,4],[174,1,174,4],[175,1,175,4],[672,1,672,4],[673,1,673,4],[626,0,650,0],[627,1,627,4],[628,1,628,4],[629,1,629,4],[630,1,630,4],[631,1,631,4],[632,1,632,4],[633,1,633,4],[634,1,634,4],[635,1,635,4],[636,1,636,4],[637,1,637,4],[638,1,638,4],[639,1,639,4],[640,1,640,4],[641,1,641,4],[642,1,642,4],[643,1,643,4],[644,1,644,4],[645,1,645,4],[646,1,646,4],[647,1,647,4],[674,1,674,4],[675,1,675,4],[650,1,650,4],[651,0,675,0],[652,1,652,4],[653,1,653,4],[654,1,654,4],[655,1,655,4],[656,1,656,4],[657,1,657,4],[658,1,658,4],[659,1,659,4],[660,1,660,4],[661,1,661,4],[662,1,662,4],[663,1,663,4],[664,1,664,4],[665,1,665,4],[666,1,666,4],[667,1,667,4],[668,1,668,4],[669,1,669,4],[670,1,670,4],[671,1,671,4],[677,0,701,0],[678,1,678,4],[679,1,679,4],[680,1,680,4],[681,1,681,4],[682,1,682,4],[683,1,683,4],[684,1,684,4],[685,1,685,4],[686,1,686,4],[687,1,687,4],[688,1,688,4],[689,1,689,4],[690,1,690,4],[691,1,691,4],[692,1,692,4],[693,1,693,4],[694,1,694,4],[695,1,695,4],[696,1,696,4],[697,1,697,4],[698,1,698,4],[699,1,699,4],[700,1,700,4],[701,1,701,4],[704,1,704,4],[705,1,705,4],[706,1,706,4],[707,1,707,4],[708,1,708,4],[709,1,709,4],[710,1,710,4],[720,1,720,4],[721,1,721,4],[722,1,722,4],[723,1,723,4],[724,1,724,4],[725,1,725,4],[726,1,726,4],[727,1,727,4],[703,0,727,0],[711,1,711,4],[712,1,712,4],[713,1,713,4],[714,1,714,4],[715,1,715,4],[716,1,716,4],[717,1,717,4],[718,1,718,4],[719,1,719,4],[730,1,730,4],[731,1,731,4],[732,1,732,4],[733,1,733,4],[734,1,734,4],[735,1,735,4],[736,1,736,4],[737,1,737,4],[738,1,738,4],[739,1,739,4],[740,1,740,4],[741,1,741,4],[742,1,742,4],[743,1,743,4],[744,1,744,4],[745,1,745,4],[746,1,746,4],[747,1,747,4],[748,1,748,4],[749,1,749,4],[750,1,750,4],[751,1,751,4],[752,1,752,4],[753,1,753,4],[756,1,756,4],[757,1,757,4],[758,1,758,4],[759,1,759,4],[760,1,760,4],[761,1,761,4],[762,1,762,4],[763,1,763,4],[764,1,764,4],[765,1,765,4],[766,1,766,4],[767,1,767,4],[768,1,768,4],[769,1,769,4],[770,1,770,4],[771,1,771,4],[772,1,772,4],[773,1,773,4],[774,1,774,4],[775,1,775,4],[776,1,776,4],[777,1,777,4],[778,1,778,4],[779,1,779,4],[755,0,779,0],[729,0,753,0],[781,0,805,0],[782,1,782,4],[783,1,783,4],[784,1,784,4],[785,1,785,4],[786,1,786,4],[787,1,787,4],[788,1,788,4],[789,1,789,4],[790,1,790,4],[791,1,791,4],[792,1,792,4],[793,1,793,4],[794,1,794,4],[795,1,795,4],[796,1,796,4],[797,1,797,4],[798,1,798,4],[799,1,799,4],[800,1,800,4],[801,1,801,4],[802,1,802,4],[803,1,803,4],[804,1,804,4],[805,1,805,4],[807,0,831,0],[808,1,808,4],[809,1,809,4],[810,1,810,4],[811,1,811,4],[812,1,812,4],[813,1,813,4],[814,1,814,4],[815,1,815,4],[816,1,816,4],[817,1,817,4],[818,1,818,4],[819,1,819,4],[820,1,820,4],[821,1,821,4],[822,1,822,4],[823,1,823,4],[824,1,824,4],[838,1,838,4],[839,1,839,4],[840,1,840,4],[841,1,841,4],[842,1,842,4],[843,1,843,4],[844,1,844,4],[825,1,825,4],[826,1,826,4],[827,1,827,4],[828,1,828,4],[829,1,829,4],[830,1,830,4],[831,1,831,4],[834,1,834,4],[835,1,835,4],[869,1,869,4],[870,1,870,4],[871,1,871,4],[872,1,872,4],[854,1,854,4],[855,1,855,4],[856,1,856,4],[857,1,857,4],[833,0,857,0],[860,1,860,4],[861,1,861,4],[862,1,862,4],[863,1,863,4],[845,1,845,4],[846,1,846,4],[847,1,847,4],[848,1,848,4],[849,1,849,4],[850,1,850,4],[851,1,851,4],[852,1,852,4],[853,1,853,4],[836,1,836,4],[837,1,837,4],[882,1,882,4],[883,1,883,4],[859,0,883,0],[886,1,886,4],[887,1,887,4],[888,1,888,4],[889,1,889,4],[890,1,890,4],[891,1,891,4],[885,0,909,0],[873,1,873,4],[874,1,874,4],[875,1,875,4],[876,1,876,4],[877,1,877,4],[878,1,878,4],[879,1,879,4],[880,1,880,4],[881,1,881,4],[864,1,864,4],[865,1,865,4],[866,1,866,4],[867,1,867,4],[868,1,868,4],[892,1,892,4],[893,1,893,4],[894,1,894,4],[895,1,895,4],[896,1,896,4],[897,1,897,4],[898,1,898,4],[899,1,899,4],[900,1,900,4],[901,1,901,4],[902,1,902,4],[903,1,903,4],[904,1,904,4],[905,1,905,4],[906,1,906,4],[907,1,907,4],[908,1,908,4],[909,1,909,4],[911,0,935,0],[938,1,938,4],[939,1,939,4],[921,1,921,4],[922,1,922,4],[923,1,923,4],[924,1,924,4],[925,1,925,4],[926,1,926,4],[927,1,927,4],[928,1,928,4],[929,1,929,4],[912,1,912,4],[913,1,913,4],[914,1,914,4],[915,1,915,4],[916,1,916,4],[917,1,917,4],[918,1,918,4],[919,1,919,4],[920,1,920,4],[937,0,961,0],[946,1,946,4],[947,1,947,4],[948,1,948,4],[930,1,930,4],[931,1,931,4],[932,1,932,4],[933,1,933,4],[934,1,934,4],[935,1,935,4],[940,1,940,4],[941,1,941,4],[942,1,942,4],[943,1,943,4],[944,1,944,4],[945,1,945,4],[958,1,958,4],[959,1,959,4],[960,1,960,4],[961,1,961,4],[964,1,964,4],[965,1,965,4],[966,1,966,4],[967,1,967,4],[949,1,949,4],[950,1,950,4],[951,1,951,4],[952,1,952,4],[953,1,953,4],[954,1,954,4],[955,1,955,4],[956,1,956,4],[957,1,957,4],[968,1,968,4],[969,1,969,4],[970,1,970,4],[971,1,971,4],[972,1,972,4],[973,1,973,4],[974,1,974,4],[975,1,975,4],[976,1,976,4],[991,1,991,4],[992,1,992,4],[993,1,993,4],[994,1,994,4],[995,1,995,4],[989,0,1013,0],[977,1,977,4],[978,1,978,4],[979,1,979,4],[980,1,980,4],[981,1,981,4],[982,1,982,4],[983,1,983,4],[984,1,984,4],[985,1,985,4],[27,0,51,0],[1016,0,1025,0],[1005,1,1005,4],[1006,1,1006,4],[1007,1,1007,4],[1008,1,1008,4],[1009,1,1009,4],[1010,1,1010,4],[1011,1,1011,4],[1012,1,1012,4],[1013,1,1013,4],[996,1,996,4],[997,1,997,4],[998,1,998,4],[999,1,999,4],[1000,1,1000,4],[1001,1,1001,4],[1002,1,1002,4],[1003,1,1003,4],[1004,1,1004,4],[986,1,986,4],[987,1,987,4],[963,0,987,0],[990,1,990,4]]}
[]
[null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["AEO","Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F4)/(1+F$3) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F5)/(1+F$3) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"(1+F6)/(1+F$3) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F11)/(1+F$3) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F12)/(1+F$3) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"(1+F13)/(1+F$3) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.38900000000000001,0.25739999999999996,{"$f":"G20","v":0.25739999999999996},{"$f":"H20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F17*F4*(1-F$20)+(1-F17)*(F11)","v":5.2735622570000008E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F18*F5*(1-F$20)+(1-F18)*(F12)","v":5.2735622570000008E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F19*F6*(1-F$20)+(1-F19)*(F13)","v":5.2735622570000008E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F21)/(1+F$3)-1","v":2.7059143970731725E-2},3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Mid",null,null,null,2.7059143970731725E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Constant",null,null,null,2.7059143970731725E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
["ReEDs",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate - Nominal",null,null,null,{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08}]
[null,null,null,null,null,{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08}]
[null,null,null,null,null,{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08}]
[null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+F30)/(1+F$29)-1","v":5.3658536585366123E-2},5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2]
[null,null,null,null,null,{"$f":"(1+F31)/(1+F$29)-1","v":5.3658536585366123E-2},5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2]
[null,null,null,null,null,{"$f":"(1+F32)/(1+F$29)-1","v":5.3658536585366123E-2},5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"Rate of Return on Equity - Nominal",null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,null,null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,null,null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+F37)/(1+F$29) - 1","v":0.10243902439024399},0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399]
[null,null,null,null,null,{"$f":"(1+F38)/(1+F$29) - 1","v":0.10243902439024399},0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399]
[null,null,null,null,null,{"$f":"(1+F39)/(1+F$29) - 1","v":0.10243902439024399},0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399]
[null,"Debt Fraction",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"WACC - Nominal",null,null,null,{"$f":"IF(F46>0,F43*F30*(1-F$46)+(1-F43)*F37,F43*F30+(1-F43)*F37)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,{"$f":"IF(F47>0,F44*F31*(1-F$46)+(1-F44)*F38,F44*F31+(1-F44)*F38)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"IF(P47>0,P44*P31*(1-P$46)+(1-P44)*P38,P44*P31+(1-P44)*P38)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"IF(Z47>0,Z44*Z31*(1-Z$46)+(1-Z44)*Z38,Z44*Z31+(1-Z44)*Z38)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"IF(AJ47>0,AJ44*AJ31*(1-AJ$46)+(1-AJ44)*AJ38,AJ44*AJ31+(1-AJ44)*AJ38)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,"WACC - Real",null,null,null,{"$f":" ((1+((1-F43)*((1+F40)*(1+F$29)-1)) + (F43*((1+F33)*(1+F$29)-1)*(1-F$46))) / (1+F$29)) - 1","v":5.4439024390244173E-2},5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2]
[null,null,null,null,null,{"$f":" ((1+((1-F44)*((1+F41)*(1+F$29)-1)) + (F44*((1+F34)*(1+F$29)-1)*(1-F$46))) / (1+F$29)) - 1","v":5.4439024390244173E-2},5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2]
[null,null,null,null,null,{"$f":" ((1+((1-F45)*((1+F42)*(1+F$29)-1)) + (F45*((1+F35)*(1+F$29)-1)*(1-F$46))) / (1+F$29)) - 1","v":5.4439024390244173E-2},5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2]
[]
["Land Wind Market Factors",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F56)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F57)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F10","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F63)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F64)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H69+($L69-$H69)/4","v":0.46153846153846145},{"$f":"I69+($L69-$H69)/4","v":0.52307692307692299},0.58461538461538454,{"$f":"L719","v":0.64615384615384597},{"$f":"M719","v":0.65384615384615363},0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H70+($L70-$H70)/4","v":0.4557692307692307},0.5115384615384615,0.56730769230769229,{"$f":"L720","v":0.62307692307692297},0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H71+($L71-$H71)/4","v":0.44999999999999996},0.49999999999999994,0.54999999999999993,{"$f":"L721","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38900000000000001},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F69*F56*(1-F$72)+(1-F69)*(F63)","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1606444908000009E-2,7.7423166150400013E-2,7.2874541186276925E-2,6.8526400215876943E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F70*F57*(1-F$72)+(1-F70)*(F64)","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1993762096650005E-2,7.8198349691200014E-2,7.4040219078788466E-2,7.0078889136738473E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,"WACC Nominal - Constant",null,null,null,6.711669838000002E-2,7.7011610770400002E-2,8.3020371399200016E-2,8.2381079285300002E-2,7.8973533232000001E-2,7.5205896971300007E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F73)/(1+F$55)-1","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.5225799910244122E-2,5.1144552341853888E-2,4.6706869450026334E-2,4.2464780698416638E-2,4.2164960006904284E-2,4.1722612872345355E-2,4.0987139549448548E-2,4.0354243504030274E-2,3.979203628397765E-2,3.9307654635797329E-2,3.8658636273170677E-2,3.8542303361951413E-2,3.8635816708683102E-2,3.8753177642146364E-2,3.8686463827316997E-2,3.8612914827512279E-2,3.8561966875512166E-2,3.8796471250927E-2,3.8771814336390431E-2,3.876319671765871E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.8635830948487992E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073082E-2,3.846295011219536E-2,3.8515549055219811E-2,3.851153163395149E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F74)/(1+F$55)-1","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.5603670338195244E-2,5.1900828967024415E-2,4.7844116174427853E-2,4.3979404035842551E-2,4.392737023330584E-2,4.3736275121050827E-2,4.3259513239699787E-2,4.2884701398063996E-2,4.2580271476623022E-2,4.2345988554386649E-2,4.1958250058536484E-2,4.1852558348292712E-2,4.1943397745170863E-2,4.2060970179902624E-2,4.2002953344878247E-2,4.1931954709170993E-2,4.1886031959317283E-2,4.2109432712097661E-2,4.2089428991805011E-2,4.2088861063609873E-2,4.2146657626731754E-2,4.2061465476000093E-2,4.1972793546243947E-2,4.1933291655804839E-2,4.1820411740780772E-2,4.1796150030829482E-2,4.1762008129268446E-2,4.1749949062146463E-2,4.180822440731724E-2,4.1859069070439014E-2,4.1861052196682902E-2]
[null,"WACC Real - Constant",null,null,null,4.1089461834146412E-2,5.0743034897951178E-2,5.6605240389463463E-2,5.5981540766146365E-2,5.2657105592195386E-2,4.8981362898829373E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
["Off-Shore Wind Market Factors",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F3","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F82)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F83)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F10","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11+4%*(2030-F158)/(2030-2017)","v":0.13587885000000002},{"$f":"G11+4%*(2030-G158)/(2030-2017)","v":0.13997413692307692},0.14385120384615385,0.14336105076923078,0.14025712769230769,0.13686393461538462,0.13353455153846155,0.13055204846153845,0.12752637538461539,0.12435038230769231,0.12124332923076925,0.11818736615384615,0.11508165307692307,0.11197456,{"$f":"T11","v":0.11200802000000001},{"$f":"U11","v":0.11206550000000001},0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F11+4%*(2030-F158)/(2030-2017)","v":0.13587885000000002},{"$f":"G11+4%*(2030-G158)/(2030-2017)","v":0.13997413692307692},0.14385120384615385,0.14336105076923078,0.14025712769230769,0.13686393461538462,0.13353455153846155,0.13055204846153845,0.12752637538461539,0.12435038230769231,0.12124332923076925,0.11818736615384615,0.11508165307692307,0.11197456,{"$f":"T11","v":0.11200802000000001},{"$f":"U11","v":0.11206550000000001},0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F11+4%","v":0.13587885000000002},{"$f":"G11+4%","v":0.14305106000000001},0.15000505,0.15259182000000002,0.15256482000000002,0.15224855000000001,0.15199609,0.15209051000000001,0.15214176000000001,0.15204269000000001,0.15201256000000002,0.15203352000000001,0.15200473,0.15197456000000001,0.15200802000000002,0.15206550000000002,0.15218883000000002,0.15224525,0.15220646000000002,0.15222635000000001,0.15230738000000002,0.15234888000000002,0.15245556000000002,0.15254224000000002,0.15253830000000002,0.15248714000000002,0.15242018000000002,0.15233703000000001,0.15233332000000002,0.15234420000000001,0.15242062000000001,0.15242921000000001,0.15245795000000001,0.15253994000000001]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F89)/(1+F$55) - 1","v":0.10817448780487826},0.11216988968105079,0.1159523939962479,0.11547419587242036,0.11244597823639779,0.10913554596622888,0.10588736735459681,0.10297760825515967,0.10002573208255172,9.6927202251407163E-2,9.3895930956848117E-2,9.0914503564728077E-2,8.7884539587242072E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F90)/(1+F$55) - 1","v":0.10817448780487826},0.11216988968105079,0.1159523939962479,0.11547419587242036,0.11244597823639779,0.10913554596622888,0.10588736735459681,0.10297760825515967,0.10002573208255172,9.6927202251407163E-2,9.3895930956848117E-2,9.0914503564728077E-2,8.7884539587242072E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,0.10817448780487826,0.11517176585365863,0.12195614634146357,0.12447982439024408,0.12445348292682934,0.12414492682926825,0.12389862439024402,0.12399074146341471,0.12404074146341482,0.12394408780487809,0.12391469268292687,0.12393514146341467,0.12390705365853671,0.12387761951219511,0.12391026341463429,0.12396634146341468,0.12408666341463426,0.12414170731707319,0.12410386341463409,0.12412326829268316,0.12420232195121961,0.12424280975609747,0.12434688780487813,0.12443145365853669,0.12442760975609768,0.12437769756097583,0.12431237073170753,0.12423124878048797,0.12422762926829289,0.12423824390243898,0.1243128,0.12432118048780505,0.12434921951219535,0.12442920975609773]
[null,"Debt Fraction - Low",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H95+($L95-$H95)/4","v":0.46153846153846145},{"$f":"I95+($L95-$H95)/4","v":0.52307692307692299},0.58461538461538454,{"$f":"L745","v":0.64615384615384597},{"$f":"M745","v":0.65384615384615363},0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H96+($L96-$H96)/4","v":0.4557692307692307},0.5115384615384615,0.56730769230769229,{"$f":"L746","v":0.62307692307692297},0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H97+($L97-$H97)/4","v":0.44999999999999996},0.49999999999999994,0.54999999999999993,{"$f":"L747","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38900000000000001},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F95*F82*(1-F$98)+(1-F95)*(F89)","v":9.1116698380000014E-2},9.9165456924246151E-2,0.10332806370689232,9.8174492245278133E-2,9.0630266742115995E-2,8.3099393257282855E-2,7.6147701991024871E-2,7.4609616551455635E-2,7.2972778785869843E-2,7.1082823955344404E-2,6.934534811234086E-2,6.7727665593443814E-2,6.6237091563822514E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F96*F83*(1-F$98)+(1-F96)*(F90)","v":9.1116698380000014E-2},9.9165456924246151E-2,0.10332806370689232,9.8739324226827518E-2,9.1724976910134912E-2,8.4691106652752965E-2,7.8197232332004749E-2,7.6913128453635515E-2,7.5510155371857998E-2,7.3838042490810663E-2,7.2294097039524274E-2,7.0845961695491136E-2,6.9493395664695867E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,"WACC Nominal - Constant",null,null,null,9.1116698380000014E-2,0.10101161077040001,0.10702037139920001,0.10438107928530001,9.8973533232000005E-2,9.3205896971300009E-2,8.7631378057600004E-2,8.7832024971200004E-2,8.7893685804000005E-2,8.7670184103200002E-2,8.7550538274400014E-2,8.7502719336000012E-2,8.7518930534800005E-2,8.7389310440000006E-2,8.7291883668000003E-2,8.7382253251200012E-2,8.7502981785600009E-2,8.7452428934000001E-2,8.7382269455600015E-2,8.734034946920001E-2,8.7557954027600013E-2,8.7542219738400012E-2,8.7549888544800003E-2,8.7611240677600011E-2,8.7530332719600007E-2,8.7442500047600014E-2,8.7399974412800008E-2,8.7286776493200005E-2,8.7263535798400016E-2,8.7232069230000014E-2,8.7226537958800004E-2,8.7282336170000002E-2,8.7332653812800004E-2,8.7340837078400013E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F99)/(1+F$81)-1","v":6.4504095980487897E-2},7.2356543340728052E-2,7.6417623128675505E-2,7.1389748531978769E-2,6.4029528528893653E-2,5.6682334885153951E-2,4.990019706441462E-2,4.8399625903859267E-2,4.6802711010604847E-2,4.4958852639360503E-2,4.3263754255942422E-2,4.1685527408237943E-2,4.0231308842753721E-2,3.8658636273170677E-2,3.8542303361951413E-2,3.8635816708683102E-2,3.8753177642146364E-2,3.8686463827316997E-2,3.8612914827512279E-2,3.8561966875512166E-2,3.8796471250927E-2,3.8771814336390431E-2,3.876319671765871E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.8635830948487992E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073082E-2,3.846295011219536E-2,3.8515549055219811E-2,3.851153163395149E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F100)/(1+F$81)-1","v":6.4504095980487897E-2},7.2356543340728052E-2,7.6417623128675505E-2,7.1940804123734159E-2,6.5097538448912307E-2,5.8235226002685936E-2,5.1899738860492706E-2,5.0646954588912774E-2,4.9278200362788294E-2,4.7646870722742207E-2,4.614058247758468E-2,4.4727767507796168E-2,4.3408190892386456E-2,4.1958250058536484E-2,4.1852558348292712E-2,4.1943397745170863E-2,4.2060970179902624E-2,4.2002953344878247E-2,4.1931954709170993E-2,4.1886031959317283E-2,4.2109432712097661E-2,4.2089428991805011E-2,4.2088861063609873E-2,4.2146657626731754E-2,4.2061465476000093E-2,4.1972793546243947E-2,4.1933291655804839E-2,4.1820411740780772E-2,4.1796150030829482E-2,4.1762008129268446E-2,4.1749949062146463E-2,4.180822440731724E-2,4.1859069070439014E-2,4.1861052196682902E-2]
[null,"WACC Real - Constant",null,null,null,6.4504095980487897E-2,7.4157669044292662E-2,8.0019874535804947E-2,7.7444955400292725E-2,7.2169300714146623E-2,6.6542338508585486E-2,6.1103783470829232E-2,6.1299536557268386E-2,6.1359693467317289E-2,6.1141643027512238E-2,6.1024915389658485E-2,6.0978262766829383E-2,6.0994078570536736E-2,6.0867619941463502E-2,6.0772569432195223E-2,6.0860734879219613E-2,6.0978518815219651E-2,6.0929198960000042E-2,6.0860750688390253E-2,6.0819853140682945E-2,6.1032150270829311E-2,6.1016799744780581E-2,6.1024281507122025E-2,6.1084137246439019E-2,6.1005202653268364E-2,6.0919512241561113E-2,6.0878023817365845E-2,6.0767586822634279E-2,6.0744912974048937E-2,6.071421388292686E-2,6.0708817520780611E-2,6.076325480000011E-2,6.0812345183219652E-2,6.0820328856975747E-2]
[]
["Utility PV Market Factors",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F108)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F109)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F10","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F115)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F116)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H121","v":0.39999999999999997},{"$f":"I121","v":0.39999999999999997},{"$f":"J121+($M121-$J121)/3","v":0.4846153846153845},{"$f":"K121+($M121-$J121)/3","v":0.5692307692307691},{"$f":"M771","v":0.65384615384615363},0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H122","v":0.39999999999999997},0.39999999999999997,{"$f":"J122+($M122-$J122)/3","v":0.47564102564102556},0.55128205128205121,{"$f":"M772","v":0.62692307692307681},0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H123","v":0.39999999999999997},0.39999999999999997,{"$f":"J123+($M123-$J123)/3","v":0.46666666666666662},0.53333333333333333,{"$f":"M773","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38900000000000001},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F121*F108*(1-F$124)+(1-F121)*(F115)","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,7.9609569009676945E-2,7.3701363285415405E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F122*F109*(1-F$124)+(1-F122)*(F116)","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.0213994583571813E-2,7.4908854668307698E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,"WACC Nominal - Constant",null,null,null,6.711669838000002E-2,7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.0818420157466681E-2,7.6116346051200004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,{"$f":"AM123*AM110*(1-AM$124)+(1-AM123)*(AM117)","v":7.1340837078399999E-2}]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F125)/(1+F$107)-1","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.3277628302123903E-2,4.7513525156502867E-2,4.2164960006904284E-2,4.1722612872345355E-2,4.0987139549448548E-2,4.0354243504030274E-2,3.979203628397765E-2,3.9307654635797329E-2,3.8658636273170677E-2,3.8542303361951413E-2,3.8635816708683102E-2,3.8753177642146364E-2,3.8686463827316997E-2,3.8612914827512279E-2,3.8561966875512166E-2,3.8796471250927E-2,3.8771814336390431E-2,3.876319671765871E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.8635830948487992E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073082E-2,3.846295011219536E-2,3.8515549055219811E-2,3.851153163395149E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F126)/(1+F$107)-1","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.3867311788850625E-2,4.869156553005638E-2,4.392737023330584E-2,4.3736275121050827E-2,4.3259513239699787E-2,4.2884701398063996E-2,4.2580271476623022E-2,4.2345988554386649E-2,4.1958250058536484E-2,4.1852558348292712E-2,4.1943397745170863E-2,4.2060970179902624E-2,4.2002953344878247E-2,4.1931954709170993E-2,4.1886031959317283E-2,4.2109432712097661E-2,4.2089428991805011E-2,4.2088861063609873E-2,4.2146657626731754E-2,4.2061465476000093E-2,4.1972793546243947E-2,4.1933291655804839E-2,4.1820411740780772E-2,4.1796150030829482E-2,4.1762008129268446E-2,4.1749949062146463E-2,4.180822440731724E-2,4.1859069070439014E-2,4.1861052196682902E-2]
[null,"WACC Real - Constant",null,null,null,4.1089461834146412E-2,5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.4456995275577347E-2,4.9869605903609893E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
["Distributed PV Market Factors",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F134)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F135)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F10","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F141)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F142)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H147","v":0.39999999999999997},{"$f":"I147","v":0.39999999999999997},{"$f":"J147+($M147-$J147)/3","v":0.4846153846153845},{"$f":"K147+($M147-$J147)/3","v":0.5692307692307691},{"$f":"M797","v":0.65384615384615363},0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H148","v":0.39999999999999997},0.39999999999999997,{"$f":"J148+($M148-$J148)/3","v":0.47564102564102556},0.55128205128205121,{"$f":"M798","v":0.62692307692307681},0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H149","v":0.39999999999999997},0.39999999999999997,{"$f":"J149+($M149-$J149)/3","v":0.46666666666666662},0.53333333333333333,{"$f":"M799","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38900000000000001},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F147*F134*(1-F$150)+(1-F147)*(F141)","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,7.9609569009676945E-2,7.3701363285415405E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F148*F135*(1-F$150)+(1-F148)*(F142)","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.0213994583571813E-2,7.4908854668307698E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,"WACC Nominal - Constant",null,null,null,6.711669838000002E-2,7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.0818420157466681E-2,7.6116346051200004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F151)/(1+F$133)-1","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.3277628302123903E-2,4.7513525156502867E-2,4.2164960006904284E-2,4.1722612872345355E-2,4.0987139549448548E-2,4.0354243504030274E-2,3.979203628397765E-2,3.9307654635797329E-2,3.8658636273170677E-2,3.8542303361951413E-2,3.8635816708683102E-2,3.8753177642146364E-2,3.8686463827316997E-2,3.8612914827512279E-2,3.8561966875512166E-2,3.8796471250927E-2,3.8771814336390431E-2,3.876319671765871E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.8635830948487992E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073082E-2,3.846295011219536E-2,3.8515549055219811E-2,3.851153163395149E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F152)/(1+F$133)-1","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.3867311788850625E-2,4.869156553005638E-2,4.392737023330584E-2,4.3736275121050827E-2,4.3259513239699787E-2,4.2884701398063996E-2,4.2580271476623022E-2,4.2345988554386649E-2,4.1958250058536484E-2,4.1852558348292712E-2,4.1943397745170863E-2,4.2060970179902624E-2,4.2002953344878247E-2,4.1931954709170993E-2,4.1886031959317283E-2,4.2109432712097661E-2,4.2089428991805011E-2,4.2088861063609873E-2,4.2146657626731754E-2,4.2061465476000093E-2,4.1972793546243947E-2,4.1933291655804839E-2,4.1820411740780772E-2,4.1796150030829482E-2,4.1762008129268446E-2,4.1749949062146463E-2,4.180822440731724E-2,4.1859069070439014E-2,4.1861052196682902E-2]
[null,"WACC Real - Constant",null,null,null,4.1089461834146412E-2,5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.4456995275577347E-2,4.9869605903609893E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
["CSP Market Factors",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F160)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F161)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11+4%*(2030-F158)/(2030-2017)","v":0.13587885000000002},{"$f":"G11+4%*(2030-G158)/(2030-2017)","v":0.13997413692307692},0.14385120384615385,0.14336105076923078,0.14025712769230769,0.13686393461538462,0.13353455153846155,0.13055204846153845,0.12752637538461539,0.12435038230769231,0.12124332923076925,0.11818736615384615,0.11508165307692307,{"$f":"S11","v":0.11197456},{"$f":"T11","v":0.11200802000000001},{"$f":"U11","v":0.11206550000000001},0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F12+4%*(2030-F158)/(2030-2017)","v":0.13587885000000002},{"$f":"G12+4%*(2030-G158)/(2030-2017)","v":0.13997413692307692},0.14385120384615385,0.14336105076923078,0.14025712769230769,0.13686393461538462,0.13353455153846155,0.13055204846153845,0.12752637538461539,0.12435038230769231,0.12124332923076925,0.11818736615384615,0.11508165307692307,{"$f":"S12","v":0.11197456},{"$f":"T12","v":0.11200802000000001},{"$f":"U12","v":0.11206550000000001},0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F13+4%","v":0.13587885000000002},0.14305106000000001,0.15000505,0.15259182000000002,0.15256482000000002,0.15224855000000001,0.15199609,0.15209051000000001,0.15214176000000001,0.15204269000000001,0.15201256000000002,0.15203352000000001,0.15200473,0.15197456000000001,0.15200802000000002,{"$f":"U13+4%","v":0.15206550000000002},0.15218883000000002,0.15224525,0.15220646000000002,0.15222635000000001,0.15230738000000002,0.15234888000000002,0.15245556000000002,0.15254224000000002,0.15253830000000002,0.15248714000000002,0.15242018000000002,0.15233703000000001,0.15233332000000002,0.15234420000000001,0.15242062000000001,0.15242921000000001,0.15245795000000001,0.15253994000000001]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F167)/(1+F$55) - 1","v":0.10817448780487826},0.11216988968105079,0.1159523939962479,0.11547419587242036,0.11244597823639779,0.10913554596622888,0.10588736735459681,0.10297760825515967,0.10002573208255172,9.6927202251407163E-2,9.3895930956848117E-2,9.0914503564728077E-2,8.7884539587242072E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F168)/(1+F$55) - 1","v":0.10817448780487826},0.11216988968105079,0.1159523939962479,0.11547419587242036,0.11244597823639779,0.10913554596622888,0.10588736735459681,0.10297760825515967,0.10002573208255172,9.6927202251407163E-2,9.3895930956848117E-2,9.0914503564728077E-2,8.7884539587242072E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,0.10817448780487826,0.11517176585365863,0.12195614634146357,0.12447982439024408,0.12445348292682934,0.12414492682926825,0.12389862439024402,0.12399074146341471,0.12404074146341482,0.12394408780487809,0.12391469268292687,0.12393514146341467,0.12390705365853671,0.12387761951219511,0.12391026341463429,0.12396634146341468,0.12408666341463426,0.12414170731707319,0.12410386341463409,0.12412326829268316,0.12420232195121961,0.12424280975609747,0.12434688780487813,0.12443145365853669,0.12442760975609768,0.12437769756097583,0.12431237073170753,0.12423124878048797,0.12422762926829289,0.12423824390243898,0.1243128,0.12432118048780505,0.12434921951219535,0.12442920975609773]
[null,"Debt Fraction - Low",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H173","v":0.39999999999999997},{"$f":"I173","v":0.39999999999999997},{"$f":"J173+($M173-$J173)/3","v":0.46923076923076906},{"$f":"K173+($M173-$J173)/3","v":0.53846153846153821},{"$f":"M849","v":0.60769230769230731},{"$f":"N849","v":0.62307692307692264},0.63846153846153797,0.6538461538461533,0.66923076923076863,0.68461538461538396,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H174","v":0.39999999999999997},0.39999999999999997,{"$f":"J174+($M174-$J174)/3","v":0.46025641025641012},0.52051282051282033,{"$f":"M850","v":0.58076923076923048},0.59230769230769198,0.60384615384615348,0.61538461538461497,0.62692307692307647,0.63846153846153797,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"H175","v":0.39999999999999997},0.39999999999999997,{"$f":"J175+($M175-$J175)/3","v":0.43333333333333329},0.46666666666666662,{"$f":"M851","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38900000000000001},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F173*F160*(1-F$176)+(1-F173)*(F167)","v":9.1116698380000014E-2},9.9165456924246151E-2,0.10332806370689232,0.10419936671513849,0.10230717520098463,9.3710815893750313E-2,8.5712176915597654E-2,7.8558494098049728E-2,7.6144499518355072E-2,7.3531907097981103E-2,7.1114597468650939E-2,6.8861591448733772E-2,6.6779808913968092E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F174*F161*(1-F$176)+(1-F174)*(F168)","v":9.1116698380000014E-2},9.9165456924246151E-2,0.10332806370689232,0.10419936671513849,0.10230717520098463,9.4536148765475558E-2,8.7306256069693125E-2,8.0862006000229608E-2,7.8681876104343226E-2,7.6287125633447361E-2,7.4063346395834354E-2,7.1979887550781094E-2,7.0036113014841445E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,"WACC Nominal - Constant",null,null,null,9.1116698380000014E-2,0.10101161077040001,0.10702037139920001,0.10973782825360001,0.10969179058560002,0.10573009609860001,0.10193464737813335,9.8541772476000003E-2,9.8601698170000002E-2,9.8398935086000006E-2,9.829420856200001E-2,9.8257852780000002E-2,9.8266563779000005E-2,9.8153518699999998E-2,9.8077906390000011E-2,9.8162794376000007E-2,9.8283956488000007E-2,9.8251232445000003E-2,9.818630121300001E-2,9.8154682891000003E-2,9.8349525023000012E-2,9.8343329782000014E-2,9.8367500454000015E-2,9.8433073898000017E-2,9.8364993933000008E-2,9.828327337300001E-2,9.8236675344000005E-2,9.8128485411000013E-2,9.8108499832000012E-2,9.8084091025000014E-2,9.8092218299E-2,9.8140148475000008E-2,9.8186869844000005E-2,9.8207354231999999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F177)/(1+F$159)-1","v":6.4504095980487897E-2},7.2356543340728052E-2,7.6417623128675505E-2,7.7267674844037515E-2,7.5421634342424104E-2,6.7034942335366221E-2,5.9231392112778281E-2,5.2252189363950929E-2,4.9897072700834322E-2,4.7348202046811005E-2,4.4989851188927732E-2,4.2791796535350146E-2,4.0760789184359325E-2,3.8658636273170677E-2,3.8542303361951413E-2,3.8635816708683102E-2,3.8753177642146364E-2,3.8686463827316997E-2,3.8612914827512279E-2,3.8561966875512166E-2,3.8796471250927E-2,3.8771814336390431E-2,3.876319671765871E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.8635830948487992E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073082E-2,3.846295011219536E-2,3.8515549055219811E-2,3.851153163395149E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F178)/(1+F$159)-1","v":6.4504095980487897E-2},7.2356543340728052E-2,7.6417623128675505E-2,7.7267674844037515E-2,7.5421634342424104E-2,6.7840145137049612E-2,6.0786591287505631E-2,5.4499518049004658E-2,5.237256205301799E-2,5.003622013019271E-2,4.7866679410570212E-2,4.5834036634908593E-2,4.3937671233991837E-2,4.1958250058536484E-2,4.1852558348292712E-2,4.1943397745170863E-2,4.2060970179902624E-2,4.2002953344878247E-2,4.1931954709170993E-2,4.1886031959317283E-2,4.2109432712097661E-2,4.2089428991805011E-2,4.2088861063609873E-2,4.2146657626731754E-2,4.2061465476000093E-2,4.1972793546243947E-2,4.1933291655804839E-2,4.1820411740780772E-2,4.1796150030829482E-2,4.1762008129268446E-2,4.1749949062146463E-2,4.180822440731724E-2,4.1859069070439014E-2,4.1861052196682902E-2]
[null,"WACC Real - Constant",null,null,null,6.4504095980487897E-2,7.4157669044292662E-2,8.0019874535804947E-2,8.2671051954731789E-2,8.2626137156682988E-2,7.8761069364488012E-2,7.5058192564032566E-2,7.1748070708292921E-2,7.1806534800000099E-2,7.1608717157073176E-2,7.1506544938536587E-2,7.1471075882926893E-2,7.1479574418536806E-2,7.1369286536585363E-2,7.129551842926829E-2,7.1378335976585383E-2,7.1496542915121974E-2,7.1464617019512344E-2,7.1401269476097706E-2,7.1370422332682981E-2,7.1560512217561101E-2,7.1554468079999989E-2,7.1578049223414819E-2,7.1642023315122039E-2,7.1575603837073176E-2,7.1495876461463492E-2,7.1450414969756126E-2,7.1344863815610005E-2,7.1325365689756337E-2,7.1301552219512399E-2,7.1309481267317176E-2,7.1356242414634119E-2,7.1401824238048972E-2,7.1421809006829484E-2]
[]
["Geotherm Market Factors",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F186)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F187)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F186","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11","v":9.5878850000000015E-2},{"$f":"G11","v":0.10305106},0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F12","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F13","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F193)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F194)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F121","v":0.39999999999999997},{"$f":"G121","v":0.39999999999999997},0.39999999999999997,0.39999999999999997,0.39999999999999997,0.4846153846153845,0.5692307692307691,0.65384615384615363,0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F122","v":0.39999999999999997},0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.47564102564102556,0.55128205128205121,0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F123","v":0.39999999999999997},0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.46666666666666662,0.53333333333333333,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38900000000000001},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F199*F186*(1-F$202)+(1-F199)*(F193)+6%*(2030-F184)/(2030-2017)","v":0.12711669838000003},{"$f":"G199*G186*(1-G$202)+(1-G199)*(G193)+6%*(2030-G184)/(2030-2017)","v":0.1323962261550154},{"$f":"H199*H186*(1-H$202)+(1-H199)*(H193)+6%*(2030-H184)/(2030-2017)","v":0.13378960216843078},0.13189167440744617,0.12723025212406155,0.11653264593275386,0.10600905559310772,9.5911391699384618E-2,9.0842601271076934E-2,8.5473356499723097E-2,8.0209253437784636E-2,7.5017606421846184E-2,6.9905730617076958E-2,6.4625102180000005E-2,{"$f":"T199*T186*(1-T$202)+(1-T199)*(T193)","v":6.4505860945999999E-2},6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F200*F187*(1-F$202)+(1-F200)*(F194)+6%","v":0.12711669838},{"$f":"G200*G187*(1-G$202)+(1-G200)*(G194)+6%","v":0.1370116107704},0.14302037139920001,0.14573782825360002,0.1456917905856,0.14021399458357181,0.13490885466830771,0.13002555448913847,0.12982968199907693,0.12934100107069232,0.12895681893301539,0.12864477826353848,0.12840463826824616,0.12800720631000001,0.12789887230699998,0.12799198268879999,0.12811249443440001,0.12805302717850001,0.12798025357690002,0.12793318275830001,0.12816216852990001,0.12814166471659999,0.12814108259019999,0.12820032406740001,0.1281130021129,0.12802211338489999,0.1279816239472,0.1278659220343,0.12784105378159999,0.1278060583325,0.12779369778869998,0.12785343001749999,0.12790554579719998,0.12790757850160001]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F201*F188*(1-F$202)+(1-F201)*(F195)+6%","v":0.12711669838},{"$f":"G201*G188*(1-G$202)+(1-G201)*(G195)+6%","v":0.1370116107704},0.14302037139920001,0.14573782825360002,0.1456917905856,0.14081842015746668,0.13611634605119999,0.1318320249712,0.13189368580400002,0.1316701841032,0.1315505382744,0.131502719336,0.13151893053480002,0.13138931044000002,0.13129188366800001,0.13138225325120001,0.13150298178559999,0.131452428934,0.1313822694556,0.13134034946920001,0.13155795402760001,0.13154221973840002,0.13154988854480001,0.13161124067759999,0.13153033271960002,0.1314425000476,0.13139997441279999,0.1312867764932,0.1312635357984,0.13123206923,0.13122653795879999,0.13128233617000001,0.13133265381280002,0.1313408370784]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F203)/(1+F$185)-1","v":9.9626047200000123E-2},0.10477680600489303,0.10613619723749368,0.10428456039750844,9.9736831340548004E-2,8.9300142373418545E-2,7.9033224968885651E-2,6.918184556037521E-2,6.4236684166904423E-2,5.8998396585095758E-2,5.3862686280765626E-2,4.8797664801801144E-2,4.3810468894709409E-2,3.8658636273170677E-2,3.8542303361951413E-2,3.8635816708683102E-2,3.8753177642146364E-2,3.8686463827316997E-2,3.8612914827512279E-2,3.8561966875512166E-2,3.8796471250927E-2,3.8771814336390431E-2,3.876319671765871E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.8635830948487992E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073082E-2,3.846295011219536E-2,3.8515549055219811E-2,3.851153163395149E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F204)/(1+F$185)-1","v":9.9626047200000123E-2},0.10927962026380511,0.11514182575531717,0.11779300317424402,0.11774808837619521,0.11240389715470434,0.10722815089591009,0.10246395559915955,0.10227286048690454,0.10179609860555372,0.10142128676391771,0.10111685684247673,0.10088257392024036,0.10049483542439019,0.10038914371414642,0.10047998311102457,0.10059755554575633,0.10053953871073196,0.10046854007502448,0.10042261732517099,0.10064601807795115,0.10062601435765872,0.10062544642946358,0.10068324299258569,0.1005980508418538,0.10050937891209766,0.10046987702165877,0.10035699710663426,0.10033273539668297,0.10029859349512216,0.10028653442800017,0.10034480977317095,0.10039565443629273,0.10039763756253661]
[null,"WACC Real - Constant",null,null,null,9.9626047200000123E-2,0.10927962026380511,0.11514182575531717,0.11779300317424402,0.11774808837619521,0.11299358064143106,0.1084061912694636,0.10422636582556111,0.10428652273561001,0.10406847229580496,0.10395174465795121,0.10390509203512188,0.10392090783882946,0.103794449209756,0.10369939870048794,0.10378756414751211,0.10390534808351215,0.10385602822829276,0.10378757995668297,0.10374668240897567,0.10395897953912203,0.1039436290130733,0.10395111077541475,0.10401096651473174,0.10393203192156109,0.10384634150985383,0.10380485308565879,0.103694416090927,0.10367174224234166,0.10364104315121958,0.10363564678907333,0.10369008406829283,0.10373917445151215,0.10374715812526825]
[]
["Hydro Market Factors",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F212)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F213)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F212","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low"]
[null,"Rate of Return on Equity Nominal - Mid"]
[null,"Rate of Return on Equity Nominal - Constant"]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F219)/(1+F$55) - 1","v":-2.4390243902438935E-2},-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F220)/(1+F$55) - 1","v":-2.4390243902438935E-2},-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Debt Fraction - Low",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Debt Fraction - Mid",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Debt Fraction - Constant",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Rate (Federal and State)",null,null,null,0.38899999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F225*F212*(1-F$228)+(1-F225)*(F219)","v":2.3973470949999999E-2},3.7952436925999998E-2,4.2543353498000001E-2,4.5456840634000004E-2,4.5382246464000006E-2,4.4898271766000003E-2,4.4721570096000002E-2,4.4993034952000001E-2,4.5061636340000003E-2,4.4755180172000003E-2,4.4575857124000001E-2,4.4482185559999998E-2,4.4528397558000005E-2,4.43324774E-2,4.414779278E-2,4.4260088752E-2,4.4379082976000003E-2,4.425721489E-2,4.4166142426000005E-2,4.4083015782000003E-2,4.4391670046000004E-2,4.4337779564000007E-2,4.4279440908000005E-2,4.4323907796000005E-2,4.4191687866000008E-2,4.4079406745999999E-2,4.4053170688E-2,4.3919940822000007E-2,4.3883679664000003E-2,4.3823982050000002E-2,4.3763816598000001E-2,4.385108695E-2,4.3915789688000008E-2,4.3874768464E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F226*F213*(1-F$228)+(1-F226)*(F220)","v":2.3973470949999999E-2},3.7952436925999998E-2,4.2543353498000001E-2,4.5456840634000004E-2,4.5382246464000006E-2,4.4898271766000003E-2,4.4721570096000002E-2,4.4993034952000001E-2,4.5061636340000003E-2,4.4755180172000003E-2,4.4575857124000001E-2,4.4482185559999998E-2,4.4528397558000005E-2,4.43324774E-2,4.414779278E-2,4.4260088752E-2,4.4379082976000003E-2,4.425721489E-2,4.4166142426000005E-2,4.4083015782000003E-2,4.4391670046000004E-2,4.4337779564000007E-2,4.4279440908000005E-2,4.4323907796000005E-2,4.4191687866000008E-2,4.4079406745999999E-2,4.4053170688E-2,4.3919940822000007E-2,4.3883679664000003E-2,4.3823982050000002E-2,4.3763816598000001E-2,4.385108695E-2,4.3915789688000008E-2,4.3874768464E-2]
[null,"WACC Nominal - Constant",null,null,null,2.3973470949999999E-2,3.7952436925999998E-2,4.2543353498000001E-2,4.5456840634000004E-2,4.5382246464000006E-2,4.4898271766000003E-2,4.4721570096000002E-2,4.4993034952000001E-2,4.5061636340000003E-2,4.4755180172000003E-2,4.4575857124000001E-2,4.4482185559999998E-2,4.4528397558000005E-2,4.43324774E-2,4.414779278E-2,4.4260088752E-2,4.4379082976000003E-2,4.425721489E-2,4.4166142426000005E-2,4.4083015782000003E-2,4.4391670046000004E-2,4.4337779564000007E-2,4.4279440908000005E-2,4.4323907796000005E-2,4.4191687866000008E-2,4.4079406745999999E-2,4.4053170688E-2,4.3919940822000007E-2,4.3883679664000003E-2,4.3823982050000002E-2,4.3763816598000001E-2,4.385108695E-2,4.3915789688000008E-2,4.3874768464E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F229)/(1+F$211)-1","v":-1.0014917560975389E-3},1.263652383024394E-2,1.7115466827317238E-2,1.995789330146347E-2,1.9885118501463461E-2,1.9412948064390312E-2,1.9240556191219671E-2,1.950539995317091E-2,1.9572328136585604E-2,1.9273346509268485E-2,1.9098397194146521E-2,1.900701030243912E-2,1.9052095178536677E-2,1.8860953560975613E-2,1.868077344390251E-2,1.8790330489756091E-2,1.8906422415609914E-2,1.8787526721951275E-2,1.8698675537561105E-2,1.861757637268302E-2,1.8918702483902594E-2,1.8866126403902506E-2,1.8809210641951291E-2,1.8852592971707383E-2,1.8723597918048895E-2,1.8614055361951376E-2,1.8588459207804942E-2,1.8458478850731597E-2,1.842310211121978E-2,1.836486053658537E-2,1.8306162534634352E-2,1.839130434146341E-2,1.8454428963902592E-2,1.8414408257561021E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F230)/(1+F$211)-1","v":-1.0014917560975389E-3},1.263652383024394E-2,1.7115466827317238E-2,1.995789330146347E-2,1.9885118501463461E-2,1.9412948064390312E-2,1.9240556191219671E-2,1.950539995317091E-2,1.9572328136585604E-2,1.9273346509268485E-2,1.9098397194146521E-2,1.900701030243912E-2,1.9052095178536677E-2,1.8860953560975613E-2,1.868077344390251E-2,1.8790330489756091E-2,1.8906422415609914E-2,1.8787526721951275E-2,1.8698675537561105E-2,1.861757637268302E-2,1.8918702483902594E-2,1.8866126403902506E-2,1.8809210641951291E-2,1.8852592971707383E-2,1.8723597918048895E-2,1.8614055361951376E-2,1.8588459207804942E-2,1.8458478850731597E-2,1.842310211121978E-2,1.836486053658537E-2,1.8306162534634352E-2,1.839130434146341E-2,1.8454428963902592E-2,1.8414408257561021E-2]
[null,"WACC Real - Constant",null,null,null,-1.0014917560975389E-3,1.263652383024394E-2,1.7115466827317238E-2,1.995789330146347E-2,1.9885118501463461E-2,1.9412948064390312E-2,1.9240556191219671E-2,1.950539995317091E-2,1.9572328136585604E-2,1.9273346509268485E-2,1.9098397194146521E-2,1.900701030243912E-2,1.9052095178536677E-2,1.8860953560975613E-2,1.868077344390251E-2,1.8790330489756091E-2,1.8906422415609914E-2,1.8787526721951275E-2,1.8698675537561105E-2,1.861757637268302E-2,1.8918702483902594E-2,1.8866126403902506E-2,1.8809210641951291E-2,1.8852592971707383E-2,1.8723597918048895E-2,1.8614055361951376E-2,1.8588459207804942E-2,1.8458478850731597E-2,1.842310211121978E-2,1.836486053658537E-2,1.8306162534634352E-2,1.839130434146341E-2,1.8454428963902592E-2,1.8414408257561021E-2]
[]
["Natural Gas Market Factors",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F238)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F239)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"(1+F240)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F238","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F12","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F245)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F246)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"(1+F247)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F17","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F18","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.38900000000000001,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F251*F238*(1-F$254)+(1-F251)*(F245)","v":5.2735622570000008E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F252*F239*(1-F$254)+(1-F252)*(F246)","v":5.2735622570000008E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2735622570000008E-2,6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F255)/(1+F$237)-1","v":2.7059143970731725E-2},3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F256)/(1+F$237)-1","v":2.7059143970731725E-2},3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Constant",null,null,null,2.7059143970731725E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
["Coal Market Factors",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F264)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F265)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"(1+F266)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F264","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F12","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F271)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F272)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"(1+F273)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F17","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F18","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.38900000000000001,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F277*F264*(1-F$280)+(1-F277)*(F271)","v":5.2735622570000008E-2},{"$f":"G277*G264*(1-G$280)+(1-G277)*(G271)","v":6.3991886155600003E-2},6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F278*F265*(1-F$280)+(1-F278)*(F272)","v":5.2735622570000008E-2},{"$f":"G278*G265*(1-G$280)+(1-G278)*(G272)","v":6.3991886155600003E-2},6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2735622570000008E-2,{"$f":"G279*G266*(1-G$280)+(1-G279)*(G273)","v":6.3991886155600003E-2},6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F281)/(1+F$263)-1","v":2.7059143970731725E-2},3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F282)/(1+F$263)-1","v":2.7059143970731725E-2},3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Constant",null,null,null,2.7059143970731725E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
["Nuclear Market Factors",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F6","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F290)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F291)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"(1+F292)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F290","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F12","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F13","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F297)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F298)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"(1+F299)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F17","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F18","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F19","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38900000000000001},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F303*F290*(1-F$306)+(1-F303)*(F297)","v":5.2735622570000008E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F304*F291*(1-F$306)+(1-F304)*(F298)","v":5.2735622570000008E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2735622570000008E-2,6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F307)/(1+F$289)-1","v":2.7059143970731725E-2},3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F308)/(1+F$289)-1","v":2.7059143970731725E-2},3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Constant",null,null,null,2.7059143970731725E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
[]
["BioPower Market Factors",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F6","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F317)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F318)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"(1+F319)/(1+F$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F317","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F12","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F13","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F324)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F325)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"(1+F326)/(1+F$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F17","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F18","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F19","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38900000000000001},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F330*F317*(1-F$333)+(1-F330)*(F324)","v":5.2735622570000008E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F331*F318*(1-F$333)+(1-F331)*(F325)","v":5.2735622570000008E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2735622570000008E-2,6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F334)/(1+F$316)-1","v":2.7059143970731725E-2},3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F335)/(1+F$316)-1","v":2.7059143970731725E-2},3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Constant",null,null,null,2.7059143970731725E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
["Land-based WIND USED",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F55","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F56","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2,0]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F57","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2,0]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F58","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2,0]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F59","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2,0]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F60","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2,0]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F61","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F62","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2,0]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F63","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994,0]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F64","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994,0]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F65","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994,0]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F66","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2,0]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F67","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2,0]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F68","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2,0]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F69","v":0.39999999999999997},0.39999999999999997,0.39999999999999997,0.46153846153846145,0.52307692307692299,0.58461538461538454,0.64615384615384597,0.65384615384615363,0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F70","v":0.39999999999999997},0.39999999999999997,0.39999999999999997,0.4557692307692307,0.5115384615384615,0.56730769230769229,0.62307692307692297,0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F71","v":0.39999999999999997},0.39999999999999997,0.39999999999999997,0.44999999999999996,0.49999999999999994,0.54999999999999993,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F72","v":0.38900000000000001},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F73","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1606444908000009E-2,7.7423166150400013E-2,7.2874541186276925E-2,6.8526400215876943E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2,0]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F74","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.1993762096650005E-2,7.8198349691200014E-2,7.4040219078788466E-2,7.0078889136738473E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2,0]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F75","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.2381079285300002E-2,7.8973533232000001E-2,7.5205896971300007E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2,0]
[null,"WACC Real - Low",null,null,null,{"$f":"F76","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.5225799910244122E-2,5.1144552341853888E-2,4.6706869450026334E-2,4.2464780698416638E-2,4.2164960006904284E-2,4.1722612872345355E-2,4.0987139549448548E-2,4.0354243504030274E-2,3.979203628397765E-2,3.9307654635797329E-2,3.8658636273170677E-2,3.8542303361951413E-2,3.8635816708683102E-2,3.8753177642146364E-2,3.8686463827316997E-2,3.8612914827512279E-2,3.8561966875512166E-2,3.8796471250927E-2,3.8771814336390431E-2,3.876319671765871E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.8635830948487992E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073082E-2,3.846295011219536E-2,3.8515549055219811E-2,3.851153163395149E-2,0]
[null,"WACC Real - Mid",null,null,null,{"$f":"F77","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.5603670338195244E-2,5.1900828967024415E-2,4.7844116174427853E-2,4.3979404035842551E-2,4.392737023330584E-2,4.3736275121050827E-2,4.3259513239699787E-2,4.2884701398063996E-2,4.2580271476623022E-2,4.2345988554386649E-2,4.1958250058536484E-2,4.1852558348292712E-2,4.1943397745170863E-2,4.2060970179902624E-2,4.2002953344878247E-2,4.1931954709170993E-2,4.1886031959317283E-2,4.2109432712097661E-2,4.2089428991805011E-2,4.2088861063609873E-2,4.2146657626731754E-2,4.2061465476000093E-2,4.1972793546243947E-2,4.1933291655804839E-2,4.1820411740780772E-2,4.1796150030829482E-2,4.1762008129268446E-2,4.1749949062146463E-2,4.180822440731724E-2,4.1859069070439014E-2,4.1861052196682902E-2,0]
[null,"WACC Real - Constant",null,null,null,{"$f":"F78","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.5981540766146365E-2,5.2657105592195386E-2,4.8981362898829373E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2,0]
[]
["Off-Shore WIND USED",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F731","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F732","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F733","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F734","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F735","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F736","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F737","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F738","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F739","v":0.1303},0.12722307692307694,0.12414615384615385,0.12106923076923078,0.1179923076923077,0.11491538461538461,0.11183846153846155,0.10876153846153847,0.10568461538461539,0.10260769230769232,9.9530769230769228E-2,9.6453846153846154E-2,9.337692307692308E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F740","v":0.1303},0.12722307692307694,0.12414615384615385,0.12106923076923078,0.1179923076923077,0.11491538461538461,0.11183846153846155,0.10876153846153847,0.10568461538461539,0.10260769230769232,9.9530769230769228E-2,9.6453846153846154E-2,9.337692307692308E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F741","v":0.1303},0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F742","v":0.10273170731707326},9.9729831144465431E-2,9.6727954971857599E-2,9.3726078799249546E-2,9.0724202626641715E-2,8.7722326454033883E-2,8.4720450281426052E-2,8.1718574108817998E-2,7.8716697936210167E-2,7.5714821763602336E-2,7.2712945590994504E-2,6.9711069418386673E-2,6.670919324577862E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F743","v":0.10273170731707326},9.9729831144465431E-2,9.6727954971857599E-2,9.3726078799249546E-2,9.0724202626641715E-2,8.7722326454033883E-2,8.4720450281426052E-2,8.1718574108817998E-2,7.8716697936210167E-2,7.5714821763602336E-2,7.2712945590994504E-2,6.9711069418386673E-2,6.670919324577862E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F744","v":0.10273170731707326},0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F745","v":0.6},0.60769230769230764,0.61538461538461531,0.62307692307692297,0.63076923076923064,0.6384615384615383,0.64615384615384597,0.65384615384615363,0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F746","v":0.6},0.60384615384615381,0.60769230769230764,0.61153846153846148,0.61538461538461531,0.61923076923076914,0.62307692307692297,0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F747","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F748","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F749","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,0]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F750","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,0]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F751","v":6.8739387999999998E-2},6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,0]
[null,"WACC Real - Low",null,null,null,{"$f":"F752","v":4.2672573658536717E-2},4.0724925651609345E-2,3.8823460355029482E-2,3.6968177768798016E-2,3.5159077892914059E-2,3.3396160727377611E-2,3.1679426272189337E-2,3.0008874527349017E-2,2.8384505492856205E-2,2.6806319168711124E-2,2.5274315554914217E-2,2.3788494651465042E-2,2.2348856458363597E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,0]
[null,"WACC Real - Mid",null,null,null,{"$f":"F753","v":4.2672573658536717E-2},4.1098374420551531E-2,3.95472665377401E-2,3.8019250010102645E-2,3.6514324837638945E-2,3.5032491020349221E-2,3.3573748558233696E-2,3.2138097451291703E-2,3.0725537699523908E-2,2.9336069302929868E-2,2.7969692261509804E-2,2.6626406575263495E-2,2.5306212244191384E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,0]
[null,"WACC Real - Constant",null,null,null,{"$f":"F754","v":4.2672573658536717E-2},4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,0]
[]
["Utility PV USED",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F757","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F758","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F759","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F760","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F761","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F762","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F763","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F764","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F765","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F766","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F767","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F768","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F769","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F770","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F771","v":0.6},0.60769230769230764,0.61538461538461531,0.62307692307692297,0.63076923076923064,0.6384615384615383,0.64615384615384597,0.65384615384615363,0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F772","v":0.6},0.60384615384615381,0.60769230769230764,0.61153846153846148,0.61538461538461531,0.61923076923076914,0.62307692307692297,0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F773","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F774","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F775","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,0]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F776","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,0]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F777","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Real - Low",null,null,null,{"$f":"F778","v":2.7062817560975727E-2},2.6593016285178184E-2,2.6123215009381084E-2,2.5653413733583541E-2,2.518361245778622E-2,2.4713811181988676E-2,2.4244009906191577E-2,2.3774208630394034E-2,2.3304407354596712E-2,2.2834606078799391E-2,2.236480480300207E-2,2.1895003527204526E-2,2.1425202251407427E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,0]
[null,"WACC Real - Mid",null,null,null,{"$f":"F779","v":2.7062817560975727E-2},2.6827916923077177E-2,2.6593016285178184E-2,2.6358115647279634E-2,2.6123215009381084E-2,2.5888314371482313E-2,2.5653413733583541E-2,2.5418513095684991E-2,2.518361245778622E-2,2.494871181988767E-2,2.4713811181988676E-2,2.4478910544090127E-2,2.4244009906191577E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,0]
[null,"WACC Real - Constant",null,null,null,{"$f":"F780","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[]
["Commercial PV USED",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F783","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F784","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F785","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F786","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F787","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F788","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F789","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F790","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F791","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F792","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F793","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F794","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F795","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F796","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F797","v":0.6},0.60769230769230764,0.61538461538461531,0.62307692307692297,0.63076923076923064,0.6384615384615383,0.64615384615384597,0.65384615384615363,0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F798","v":0.6},0.60384615384615381,0.60769230769230764,0.61153846153846148,0.61538461538461531,0.61923076923076914,0.62307692307692297,0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F799","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F800","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F801","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,0]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F802","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,0]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F803","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Real - Low",null,null,null,{"$f":"F804","v":2.7062817560975727E-2},2.6593016285178184E-2,2.6123215009381084E-2,2.5653413733583541E-2,2.518361245778622E-2,2.4713811181988676E-2,2.4244009906191577E-2,2.3774208630394034E-2,2.3304407354596712E-2,2.2834606078799391E-2,2.236480480300207E-2,2.1895003527204526E-2,2.1425202251407427E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,0]
[null,"WACC Real - Mid",null,null,null,{"$f":"F805","v":2.7062817560975727E-2},2.6827916923077177E-2,2.6593016285178184E-2,2.6358115647279634E-2,2.6123215009381084E-2,2.5888314371482313E-2,2.5653413733583541E-2,2.5418513095684991E-2,2.518361245778622E-2,2.494871181988767E-2,2.4713811181988676E-2,2.4478910544090127E-2,2.4244009906191577E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,0]
[null,"WACC Real - Constant",null,null,null,{"$f":"F806","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[]
["CSP USED",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F835","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F836","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F837","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F838","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F839","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F840","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F841","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F842","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F843","v":0.1303},0.12722307692307694,0.12414615384615385,0.12106923076923078,0.1179923076923077,0.11491538461538461,0.11183846153846155,0.10876153846153847,0.10568461538461539,0.10260769230769232,9.9530769230769228E-2,9.6453846153846154E-2,9.337692307692308E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F844","v":0.1303},0.12722307692307694,0.12414615384615385,0.12106923076923078,0.1179923076923077,0.11491538461538461,0.11183846153846155,0.10876153846153847,0.10568461538461539,0.10260769230769232,9.9530769230769228E-2,9.6453846153846154E-2,9.337692307692308E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F845","v":0.1303},0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F846","v":0.10273170731707326},9.9729831144465431E-2,9.6727954971857599E-2,9.3726078799249546E-2,9.0724202626641715E-2,8.7722326454033883E-2,8.4720450281426052E-2,8.1718574108817998E-2,7.8716697936210167E-2,7.5714821763602336E-2,7.2712945590994504E-2,6.9711069418386673E-2,6.670919324577862E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F847","v":0.10273170731707326},9.9729831144465431E-2,9.6727954971857599E-2,9.3726078799249546E-2,9.0724202626641715E-2,8.7722326454033883E-2,8.4720450281426052E-2,8.1718574108817998E-2,7.8716697936210167E-2,7.5714821763602336E-2,7.2712945590994504E-2,6.9711069418386673E-2,6.670919324577862E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F848","v":0.10273170731707326},0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F849","v":0.5},0.51538461538461533,0.53076923076923066,0.54615384615384599,0.56153846153846132,0.57692307692307665,0.59230769230769198,0.60769230769230731,0.62307692307692264,0.63846153846153797,0.6538461538461533,0.66923076923076863,0.68461538461538396,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F850","v":0.5},0.5115384615384615,0.52307692307692299,0.53461538461538449,0.54615384615384599,0.55769230769230749,0.56923076923076898,0.58076923076923048,0.59230769230769198,0.60384615384615348,0.61538461538461497,0.62692307692307647,0.63846153846153797,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F851","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F852","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F853","v":7.8999490000000006E-2},7.5929888508875748E-2,7.2954961573964514E-2,7.0074709195266288E-2,6.7289131372781086E-2,6.4598228106508893E-2,6.2001999396449736E-2,5.9500445242603575E-2,5.7093565644970451E-2,5.4781360603550336E-2,5.256383011834323E-2,5.0440974189349147E-2,4.8412792816568087E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,0]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F854","v":7.8999490000000006E-2},7.6312673497041433E-2,7.3696862911242611E-2,7.1152058242603566E-2,6.8678259491124272E-2,6.6275466656804741E-2,6.3943679739644987E-2,6.1682898739644991E-2,5.9493123656804758E-2,5.7374354491124283E-2,5.5326591242603571E-2,5.3349833911242636E-2,5.1444082497041452E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,0]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F855","v":7.8999490000000006E-2},7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,0]
[null,"WACC Real - Low",null,null,null,{"$f":"F856","v":5.2682429268292807E-2},4.9687696106220258E-2,4.6785328364843393E-2,4.3975326044162211E-2,4.1257689144176712E-2,3.8632417664886898E-2,3.6099511606292545E-2,3.3658970968393875E-2,3.131079575119089E-2,2.9054985954683366E-2,2.6891541578871525E-2,2.4820462623755368E-2,2.2841749089334895E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,0]
[null,"WACC Real - Mid",null,null,null,{"$f":"F857","v":5.2682429268292807E-2},5.0061144875162444E-2,4.7509134547554011E-2,4.502639828546684E-2,4.261293608890182E-2,4.0268747957858508E-2,3.7993833892336681E-2,3.5788193892336562E-2,3.3651827957858371E-2,3.1584736088901888E-2,2.958691828546689E-2,2.7658374547553821E-2,2.579910487516246E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,0]
[null,"WACC Real - Constant",null,null,null,{"$f":"F858","v":5.2682429268292807E-2},5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,0]
[]
["Geo USED",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F861","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F862","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F863","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F864","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F865","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F866","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F867","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F868","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F869","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F870","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F871","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F872","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F873","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F874","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F875","v":0.6},0.60769230769230764,0.61538461538461531,0.62307692307692297,0.63076923076923064,0.6384615384615383,0.64615384615384597,0.65384615384615363,0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F876","v":0.6},0.60384615384615381,0.60769230769230764,0.61153846153846148,0.61538461538461531,0.61923076923076914,0.62307692307692297,0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F877","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F878","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F879","v":0.11273938800000001},0.10764245707692308,0.10254552615384616,9.7448595230769236E-2,9.2351664307692316E-2,8.7254733384615396E-2,8.2157802461538476E-2,7.7060871538461556E-2,7.1963940615384636E-2,6.6867009692307716E-2,6.1770078769230782E-2,5.6673147846153862E-2,5.1576216923076942E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,0]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F880","v":0.112739388},0.11249861484615384,0.11225784169230769,0.11201706853846155,0.11177629538461539,0.11153552223076924,0.11129474907692308,0.11105397592307693,0.11081320276923078,0.11057242961538462,0.11033165646153847,0.11009088330769232,0.10985011015384616,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F881","v":0.112739388},0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0]
[null,"WACC Real - Low",null,null,null,{"$f":"F882","v":8.5599402926829438E-2},8.0626787392120036E-2,7.5654171857411079E-2,7.0681556322701899E-2,6.5708940787992498E-2,6.0736325253283541E-2,5.5763709718574361E-2,5.079109418386496E-2,4.5818478649155781E-2,4.0845863114446601E-2,3.5873247579737422E-2,3.0900632045028242E-2,2.5928016510319063E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,0]
[null,"WACC Real - Mid",null,null,null,{"$f":"F883","v":8.5599402926829438E-2},8.5364502288930666E-2,8.5129601651031894E-2,8.4894701013133345E-2,8.4659800375234573E-2,8.4424899737336023E-2,8.4189999099437252E-2,8.395509846153848E-2,8.372019782363993E-2,8.3485297185741381E-2,8.3250396547842387E-2,8.3015495909943837E-2,8.2780595272045288E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,0]
[null,"WACC Real - Constant",null,null,null,{"$f":"F884","v":8.5599402926829438E-2},8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,0]
[]
["Hydro USED",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F887","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F888","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F889","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F890","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F891","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F892","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F893","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F894","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F895","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F897","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F898","v":-2.4390243902438935E-2},-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,0]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F899","v":-2.4390243902438935E-2},-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,0]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F900","v":-2.4390243902438935E-2},-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,0]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F901","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F902","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F903","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F904","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F905","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,0]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F906","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,0]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F907","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,0]
[null,"WACC Real - Low",null,null,null,{"$f":"F908","v":2.633151219512353E-3},2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,0]
[null,"WACC Real - Mid",null,null,null,{"$f":"F909","v":2.633151219512353E-3},2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,0]
[null,"WACC Real - Constant",null,null,null,{"$f":"F910","v":2.633151219512353E-3},2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,0]
[]
["Nat Gas USED",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F913","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F914","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F915","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F916","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F917","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F918","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F919","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F920","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F921","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F922","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F923","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F924","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F925","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F926","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F927","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F928","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F929","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F930","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F931","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F932","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F933","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Real - Low",null,null,null,{"$f":"F934","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[null,"WACC Real - Mid",null,null,null,{"$f":"F935","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[null,"WACC Real - Constant",null,null,null,{"$f":"F936","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[null,null,null,null,null,{"$f":"F931","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
["Coal USED",null,null,null,null,{"$f":"F932","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"Inflation Rate",null,null,null,{"$f":"F939","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F940","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F941","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F942","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F943","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F944","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F945","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F946","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F947","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F948","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F949","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F950","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F951","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F952","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F953","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F954","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F955","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F956","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F957","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F958","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F959","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Real - Low",null,null,null,{"$f":"F960","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[null,"WACC Real - Mid",null,null,null,{"$f":"F961","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[null,"WACC Real - Constant",null,null,null,{"$f":"F962","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[]
["Nuclear USED",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F965","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F966","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F967","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F968","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F969","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F970","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F971","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F972","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F973","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F974","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F975","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F976","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F977","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F978","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F979","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F980","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F981","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F982","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F983","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F984","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F985","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Real - Low",null,null,null,{"$f":"F986","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[null,"WACC Real - Mid",null,null,null,{"$f":"F987","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[null,"WACC Real - Constant",null,null,null,{"$f":"F988","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[]
["Biopower USED",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F991","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F992","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F993","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F994","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F995","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F996","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F997","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F998","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F999","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F1000","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F1001","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F1002","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F1003","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F1004","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F1005","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F1006","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F1007","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F1008","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F1009","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F1010","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F1011","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Real - Low",null,null,null,{"$f":"F1012","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[null,"WACC Real - Mid",null,null,null,{"$f":"F1013","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[null,"WACC Real - Constant",null,null,null,{"$f":"F1014","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[]
["Res PV Market Factor",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F342","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F134","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F135","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F136","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F346","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F347","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F348","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F140","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F141","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F142","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F143","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F353","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F354","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F355","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"J642+($M642-$I642)/3","v":0.4846153846153845},{"$f":"K642+($M642-$I642)/3","v":0.5692307692307691},{"$f":"M823","v":0.65384615384615363},{"$f":"N823","v":0.6615384615384613},0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"J643+($M643-$I643)/3","v":0.47564102564102556},0.55128205128205121,{"$f":"M824","v":0.62692307692307681},0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,{"$f":"J644+($M644-$I644)/3","v":0.46666666666666662},0.53333333333333333,{"$f":"M825","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38900000000000001},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F642*F629*(1-F$645)+(1-F642)*(F636)","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,7.9609569009676945E-2,7.3701363285415405E-2,6.8219084007076936E-2,6.7765678194153856E-2,6.7011818038184637E-2,6.6363099591630795E-2,6.5786837191076947E-2,6.529034600169234E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F643*F630*(1-F$645)+(1-F643)*(F637)","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.0213994583571813E-2,7.4908854668307698E-2,7.002555448913847E-2,6.9829681999076937E-2,6.9341001070692326E-2,6.895681893301539E-2,6.8644778263538472E-2,6.8404638268246165E-2,6.8007206309999998E-2,6.7898872306999994E-2,6.7991982688799996E-2,6.8112494434400012E-2,6.8053027178500008E-2,6.7980253576900004E-2,6.7933182758300001E-2,6.8162168529900008E-2,6.8141664716600006E-2,6.8141082590199992E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,"WACC Nominal - Constant",null,null,null,6.711669838000002E-2,7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.0818420157466681E-2,7.6116346051200004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F646)/(1+F$628)-1","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.3277628302123903E-2,4.7513525156502867E-2,4.2164960006904284E-2,4.1722612872345355E-2,4.0987139549448548E-2,4.0354243504030274E-2,3.979203628397765E-2,3.9307654635797329E-2,3.8658636273170677E-2,3.8542303361951413E-2,3.8635816708683102E-2,3.8753177642146364E-2,3.8686463827316997E-2,3.8612914827512279E-2,3.8561966875512166E-2,3.8796471250927E-2,3.8771814336390431E-2,3.876319671765871E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.8635830948487992E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073082E-2,3.846295011219536E-2,3.8515549055219811E-2,3.851153163395149E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F647)/(1+F$628)-1","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.3867311788850625E-2,4.869156553005638E-2,4.392737023330584E-2,4.3736275121050827E-2,4.3259513239699787E-2,4.2884701398063996E-2,4.2580271476623022E-2,4.2345988554386649E-2,4.1958250058536484E-2,4.1852558348292712E-2,4.1943397745170863E-2,4.2060970179902624E-2,4.2002953344878247E-2,4.1931954709170993E-2,4.1886031959317283E-2,4.2109432712097661E-2,4.2089428991805011E-2,4.2088861063609873E-2,4.2146657626731754E-2,4.2061465476000093E-2,4.1972793546243947E-2,4.1933291655804839E-2,4.1820411740780772E-2,4.1796150030829482E-2,4.1762008129268446E-2,4.1749949062146463E-2,4.180822440731724E-2,4.1859069070439014E-2,4.1861052196682902E-2]
[null,"WACC Real - Constant",null,null,null,4.1089461834146412E-2,5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.4456995275577347E-2,4.9869605903609893E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
["Res PV USED",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F809","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F810","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F811","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F812","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F813","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F814","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F815","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F816","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,0]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F817","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F818","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F819","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,0]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F820","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F821","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F822","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,0]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F823","v":0.6},0.60769230769230764,0.61538461538461531,0.62307692307692297,0.63076923076923064,0.6384615384615383,0.64615384615384597,0.65384615384615363,0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F824","v":0.6},0.60384615384615381,0.60769230769230764,0.61153846153846148,0.61538461538461531,0.61923076923076914,0.62307692307692297,0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F825","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F826","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F827","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,0]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F828","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,0]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F829","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,0]
[null,"WACC Real - Low",null,null,null,{"$f":"F830","v":2.7062817560975727E-2},2.6593016285178184E-2,2.6123215009381084E-2,2.5653413733583541E-2,2.518361245778622E-2,2.4713811181988676E-2,2.4244009906191577E-2,2.3774208630394034E-2,2.3304407354596712E-2,2.2834606078799391E-2,2.236480480300207E-2,2.1895003527204526E-2,2.1425202251407427E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,0]
[null,"WACC Real - Mid",null,null,null,{"$f":"F831","v":2.7062817560975727E-2},2.6827916923077177E-2,2.6593016285178184E-2,2.6358115647279634E-2,2.6123215009381084E-2,2.5888314371482313E-2,2.5653413733583541E-2,2.5418513095684991E-2,2.518361245778622E-2,2.494871181988767E-2,2.4713811181988676E-2,2.4478910544090127E-2,2.4244009906191577E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,0]
[null,"WACC Real - Constant",null,null,null,{"$f":"F832","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,0]
[]
["AEO for R&D (Static)",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F680)/(1+F$679) - 1","v":1.2000000000000233E-2},{"$f":"(1+G680)/(1+G$679) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F681)/(1+F$679) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"(1+F682)/(1+F$679) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F687)/(1+F$679) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F688)/(1+F$679) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F693*F680*(1-F$696)+(1-F693)*(F687)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,{"$f":"T693*T680*(1-T$696)+(1-T693)*(T687)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F694*F681*(1-F$696)+(1-F694)*(F688)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,{"$f":"T694*T681*(1-T$696)+(1-T694)*(T688)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,{"$f":"T695*T682*(1-T$696)+(1-T695)*(T689)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F697)/(1+F$679)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F698)/(1+F$679)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["LAND WIND R&D",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F706)/(1+F$705) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F707)/(1+F$705) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F707","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,{"$f":"N687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,{"$f":"M688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,{"$f":"M689","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F713)/(1+F$705) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F714)/(1+F$705) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,0.6,{"$f":"F719+($S719-$F719)/13","v":0.60769230769230764},{"$f":"G719+($S719-$F719)/13","v":0.61538461538461531},0.62307692307692297,0.63076923076923064,0.6384615384615383,0.64615384615384597,0.65384615384615363,0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,{"$f":"S719","v":0.7},{"$f":"T719","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.6,{"$f":"F720+($S720-$F720)/13","v":0.60384615384615381},0.60769230769230764,0.61153846153846148,0.61538461538461531,0.61923076923076914,0.62307692307692297,0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,{"$f":"S720","v":0.65},0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.6,{"$f":"F721+($S721-$F721)/13","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,{"$f":"S721","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F719*F706*(1-F$722)+(1-F719)*(F713)","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,{"$f":"U719*U706*(1-U$722)+(1-U719)*(U713)","v":4.6479286000000002E-2},4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F720*F707*(1-F$722)+(1-F720)*(F714)","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,{"$f":"T720*T707*(1-T$722)+(1-T720)*(T714)","v":4.9609337000000003E-2},4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,{"$f":"T721*T708*(1-T$722)+(1-T721)*(T715)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F723)/(1+F$705)-1","v":2.7062817560975727E-2},2.6593016285178184E-2,2.6123215009381084E-2,2.5653413733583541E-2,2.518361245778622E-2,2.4713811181988676E-2,2.4244009906191577E-2,2.3774208630394034E-2,2.3304407354596712E-2,2.2834606078799391E-2,2.236480480300207E-2,2.1895003527204526E-2,2.1425202251407427E-2,2.0955400975609884E-2,2.0955400975609884E-2,{"$f":"(1+U723)/(1+U$705)-1","v":2.0955400975609884E-2},2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F724)/(1+F$705)-1","v":2.7062817560975727E-2},2.6827916923077177E-2,2.6593016285178184E-2,2.6358115647279634E-2,2.6123215009381084E-2,2.5888314371482313E-2,2.5653413733583541E-2,2.5418513095684991E-2,2.518361245778622E-2,2.494871181988767E-2,2.4713811181988676E-2,2.4478910544090127E-2,2.4244009906191577E-2,2.4009109268292583E-2,{"$f":"(1+T724)/(1+T$705)-1","v":2.4009109268292583E-2},2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,{"$f":"(1+T725)/(1+T$705)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["OFFSHORE WIND R&D",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F732)/(1+F$731) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F733)/(1+F$731) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F733","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F688+4%*(2030-F730)/(2030-2017)","v":0.1303},{"$f":"G688+4%*(2030-G730)/(2030-2017)","v":0.12722307692307694},0.12414615384615385,0.12106923076923078,0.1179923076923077,0.11491538461538461,0.11183846153846155,0.10876153846153847,0.10568461538461539,0.10260769230769232,9.9530769230769228E-2,9.6453846153846154E-2,9.337692307692308E-2,9.0300000000000005E-2,{"$f":"T688","v":9.0300000000000005E-2},{"$f":"U688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F689+4%*(2030-F730)/(2030-2017)","v":0.1303},{"$f":"G689+4%*(2030-G730)/(2030-2017)","v":0.12722307692307694},0.12414615384615385,0.12106923076923078,0.1179923076923077,0.11491538461538461,0.11183846153846155,0.10876153846153847,0.10568461538461539,0.10260769230769232,9.9530769230769228E-2,9.6453846153846154E-2,9.337692307692308E-2,9.0300000000000005E-2,{"$f":"T689","v":9.0300000000000005E-2},{"$f":"U689","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F689+4%","v":0.1303},{"$f":"G689+4%","v":0.1303},0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F739)/(1+F$731) - 1","v":0.10273170731707326},9.9729831144465431E-2,9.6727954971857599E-2,9.3726078799249546E-2,9.0724202626641715E-2,8.7722326454033883E-2,8.4720450281426052E-2,8.1718574108817998E-2,7.8716697936210167E-2,7.5714821763602336E-2,7.2712945590994504E-2,6.9711069418386673E-2,6.670919324577862E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F740)/(1+F$731) - 1","v":0.10273170731707326},9.9729831144465431E-2,9.6727954971857599E-2,9.3726078799249546E-2,9.0724202626641715E-2,8.7722326454033883E-2,8.4720450281426052E-2,8.1718574108817998E-2,7.8716697936210167E-2,7.5714821763602336E-2,7.2712945590994504E-2,6.9711069418386673E-2,6.670919324577862E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326]
[null,"Debt Fraction - Low",null,null,null,0.6,{"$f":"F745+($S745-$F745)/13","v":0.60769230769230764},{"$f":"G745+($S745-$F745)/13","v":0.61538461538461531},0.62307692307692297,0.63076923076923064,0.6384615384615383,0.64615384615384597,0.65384615384615363,0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,{"$f":"S745","v":0.7},{"$f":"T745","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.6,{"$f":"F746+($S746-$F746)/13","v":0.60384615384615381},0.60769230769230764,0.61153846153846148,0.61538461538461531,0.61923076923076914,0.62307692307692297,0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,{"$f":"S746","v":0.65},0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.6,{"$f":"F747+($S747-$F747)/13","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,{"$f":"S747","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F745*F732*(1-F$748)+(1-F745)*(F739)","v":6.8739387999999998E-2},6.6743048792899412E-2,6.479404686390533E-2,6.2892382213017767E-2,6.1038054840236701E-2,5.923106474556214E-2,5.7471411928994104E-2,5.5759096390532559E-2,5.4094118130177532E-2,5.2476477147929017E-2,5.0906173443786999E-2,4.93832070177515E-2,4.7907577869822512E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F746*F733*(1-F$748)+(1-F746)*(F740)","v":6.8739387999999998E-2},6.7125833781065097E-2,6.5535948201183442E-2,6.3969731260355045E-2,6.2427182958579887E-2,6.0908303295857995E-2,5.9413092272189369E-2,5.7941549887573982E-2,5.6493676142011839E-2,5.506947103550297E-2,5.3668934568047347E-2,5.2292066739644982E-2,5.0938867550295863E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2,6.8739387999999998E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F749)/(1+F$731)-1","v":4.2672573658536717E-2},4.0724925651609345E-2,3.8823460355029482E-2,3.6968177768798016E-2,3.5159077892914059E-2,3.3396160727377611E-2,3.1679426272189337E-2,3.0008874527349017E-2,2.8384505492856205E-2,2.6806319168711124E-2,2.5274315554914217E-2,2.3788494651465042E-2,2.2348856458363597E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F750)/(1+F$731)-1","v":4.2672573658536717E-2},4.1098374420551531E-2,3.95472665377401E-2,3.8019250010102645E-2,3.6514324837638945E-2,3.5032491020349221E-2,3.3573748558233696E-2,3.2138097451291703E-2,3.0725537699523908E-2,2.9336069302929868E-2,2.7969692261509804E-2,2.6626406575263495E-2,2.5306212244191384E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2,4.2672573658536717E-2]
[]
["Utility PV R&D",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F758)/(1+F$757) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F759)/(1+F$757) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F759","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F765)/(1+F$757) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F766)/(1+F$757) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,0.6,{"$f":"F771+($S771-$F771)/13","v":0.60769230769230764},{"$f":"G771+($S771-$F771)/13","v":0.61538461538461531},0.62307692307692297,0.63076923076923064,0.6384615384615383,0.64615384615384597,0.65384615384615363,0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,{"$f":"S771","v":0.7},{"$f":"T771","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.6,{"$f":"F772+($S772-$F772)/13","v":0.60384615384615381},0.60769230769230764,0.61153846153846148,0.61538461538461531,0.61923076923076914,0.62307692307692297,0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,{"$f":"S772","v":0.65},0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.6,{"$f":"F773+($S773-$F773)/13","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,{"$f":"S773","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F771*F758*(1-F$774)+(1-F771)*(F765)","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F772*F759*(1-F$774)+(1-F772)*(F766)","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F775)/(1+F$757)-1","v":2.7062817560975727E-2},2.6593016285178184E-2,2.6123215009381084E-2,2.5653413733583541E-2,2.518361245778622E-2,2.4713811181988676E-2,2.4244009906191577E-2,2.3774208630394034E-2,2.3304407354596712E-2,2.2834606078799391E-2,2.236480480300207E-2,2.1895003527204526E-2,2.1425202251407427E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F776)/(1+F$757)-1","v":2.7062817560975727E-2},2.6827916923077177E-2,2.6593016285178184E-2,2.6358115647279634E-2,2.6123215009381084E-2,2.5888314371482313E-2,2.5653413733583541E-2,2.5418513095684991E-2,2.518361245778622E-2,2.494871181988767E-2,2.4713811181988676E-2,2.4478910544090127E-2,2.4244009906191577E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["Distributed PV R&D",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F784)/(1+F$783) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F785)/(1+F$783) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F785","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F791)/(1+F$783) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F792)/(1+F$783) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,0.6,{"$f":"F797+($S797-$F797)/13","v":0.60769230769230764},{"$f":"G797+($S797-$F797)/13","v":0.61538461538461531},0.62307692307692297,0.63076923076923064,0.6384615384615383,0.64615384615384597,0.65384615384615363,0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,{"$f":"S797","v":0.7},{"$f":"T797","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.6,{"$f":"F798+($S798-$F798)/13","v":0.60384615384615381},0.60769230769230764,0.61153846153846148,0.61538461538461531,0.61923076923076914,0.62307692307692297,0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,{"$f":"S798","v":0.65},0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.6,{"$f":"F799+($S799-$F799)/13","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,{"$f":"S799","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F722","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F797*F784*(1-F$800)+(1-F797)*(F791)","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F798*F785*(1-F$800)+(1-F798)*(F792)","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F801)/(1+F$783)-1","v":2.7062817560975727E-2},2.6593016285178184E-2,2.6123215009381084E-2,2.5653413733583541E-2,2.518361245778622E-2,2.4713811181988676E-2,2.4244009906191577E-2,2.3774208630394034E-2,2.3304407354596712E-2,2.2834606078799391E-2,2.236480480300207E-2,2.1895003527204526E-2,2.1425202251407427E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F802)/(1+F$783)-1","v":2.7062817560975727E-2},2.6827916923077177E-2,2.6593016285178184E-2,2.6358115647279634E-2,2.6123215009381084E-2,2.5888314371482313E-2,2.5653413733583541E-2,2.5418513095684991E-2,2.518361245778622E-2,2.494871181988767E-2,2.4713811181988676E-2,2.4478910544090127E-2,2.4244009906191577E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["Res PV R&D",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F810)/(1+F$809) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F811)/(1+F$809) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F811","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F817)/(1+F$809) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F818)/(1+F$809) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,0.6,{"$f":"F823+($S823-$F823)/13","v":0.60769230769230764},{"$f":"G823+($S823-$F823)/13","v":0.61538461538461531},0.62307692307692297,0.63076923076923064,0.6384615384615383,0.64615384615384597,0.65384615384615363,0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,{"$f":"S823","v":0.7},{"$f":"T823","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.6,{"$f":"F824+($S824-$F824)/13","v":0.60384615384615381},0.60769230769230764,0.61153846153846148,0.61538461538461531,0.61923076923076914,0.62307692307692297,0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,{"$f":"S824","v":0.65},0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.6,{"$f":"F825+($S825-$F825)/13","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,{"$f":"S825","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F823*F810*(1-F$826)+(1-F823)*(F817)","v":5.2739388000000005E-2},5.2257841692307697E-2,5.1776295384615388E-2,5.129474907692308E-2,5.0813202769230778E-2,5.0331656461538476E-2,4.9850110153846161E-2,4.936856384615386E-2,4.8887017538461558E-2,4.8405471230769249E-2,4.7923924923076941E-2,4.7442378615384632E-2,4.6960832307692331E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F824*F811*(1-F$826)+(1-F824)*(F818)","v":5.2739388000000005E-2},5.2498614846153847E-2,5.2257841692307697E-2,5.2017068538461546E-2,5.1776295384615388E-2,5.1535522230769237E-2,5.129474907692308E-2,5.1053975923076936E-2,5.0813202769230778E-2,5.057242961538462E-2,5.0331656461538476E-2,5.0090883307692319E-2,4.9850110153846161E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F827)/(1+F$809)-1","v":2.7062817560975727E-2},2.6593016285178184E-2,2.6123215009381084E-2,2.5653413733583541E-2,2.518361245778622E-2,2.4713811181988676E-2,2.4244009906191577E-2,2.3774208630394034E-2,2.3304407354596712E-2,2.2834606078799391E-2,2.236480480300207E-2,2.1895003527204526E-2,2.1425202251407427E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F828)/(1+F$809)-1","v":2.7062817560975727E-2},2.6827916923077177E-2,2.6593016285178184E-2,2.6358115647279634E-2,2.6123215009381084E-2,2.5888314371482313E-2,2.5653413733583541E-2,2.5418513095684991E-2,2.518361245778622E-2,2.494871181988767E-2,2.4713811181988676E-2,2.4478910544090127E-2,2.4244009906191577E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["CSP R&D",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F836)/(1+F$835) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F837)/(1+F$835) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F837","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687+4%*(2030-F834)/(2030-2017)","v":0.1303},{"$f":"G687+4%*(2030-G834)/(2030-2017)","v":0.12722307692307694},0.12414615384615385,0.12106923076923078,0.1179923076923077,0.11491538461538461,0.11183846153846155,0.10876153846153847,0.10568461538461539,0.10260769230769232,9.9530769230769228E-2,9.6453846153846154E-2,9.337692307692308E-2,{"$f":"S687","v":9.0300000000000005E-2},{"$f":"T687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688+4%*(2030-F834)/(2030-2017)","v":0.1303},{"$f":"G688+4%*(2030-G834)/(2030-2017)","v":0.12722307692307694},0.12414615384615385,0.12106923076923078,0.1179923076923077,0.11491538461538461,0.11183846153846155,0.10876153846153847,0.10568461538461539,0.10260769230769232,9.9530769230769228E-2,9.6453846153846154E-2,9.337692307692308E-2,{"$f":"S688","v":9.0300000000000005E-2},{"$f":"T688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F689+4%","v":0.1303},0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F843)/(1+F$835) - 1","v":0.10273170731707326},9.9729831144465431E-2,9.6727954971857599E-2,9.3726078799249546E-2,9.0724202626641715E-2,8.7722326454033883E-2,8.4720450281426052E-2,8.1718574108817998E-2,7.8716697936210167E-2,7.5714821763602336E-2,7.2712945590994504E-2,6.9711069418386673E-2,6.670919324577862E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F844)/(1+F$835) - 1","v":0.10273170731707326},9.9729831144465431E-2,9.6727954971857599E-2,9.3726078799249546E-2,9.0724202626641715E-2,8.7722326454033883E-2,8.4720450281426052E-2,8.1718574108817998E-2,7.8716697936210167E-2,7.5714821763602336E-2,7.2712945590994504E-2,6.9711069418386673E-2,6.670919324577862E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326]
[null,"Debt Fraction - Low",null,null,null,0.5,{"$f":"F849+($S849-$F849)/13","v":0.51538461538461533},{"$f":"G849+($S849-$F849)/13","v":0.53076923076923066},0.54615384615384599,0.56153846153846132,0.57692307692307665,0.59230769230769198,0.60769230769230731,0.62307692307692264,0.63846153846153797,0.6538461538461533,0.66923076923076863,0.68461538461538396,0.7,{"$f":"S849","v":0.7},{"$f":"T849","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.5,{"$f":"F850+($S850-$F850)/13","v":0.5115384615384615},0.52307692307692299,0.53461538461538449,0.54615384615384599,0.55769230769230749,0.56923076923076898,0.58076923076923048,0.59230769230769198,0.60384615384615348,0.61538461538461497,0.62692307692307647,0.63846153846153797,0.65,{"$f":"S850","v":0.65},0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.5,{"$f":"F851+($S851-$F851)/13","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"S851","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F849*F836*(1-F$852)+(1-F849)*(F843)","v":7.8999490000000006E-2},7.5929888508875748E-2,7.2954961573964514E-2,7.0074709195266288E-2,6.7289131372781086E-2,6.4598228106508893E-2,6.2001999396449736E-2,5.9500445242603575E-2,5.7093565644970451E-2,5.4781360603550336E-2,5.256383011834323E-2,5.0440974189349147E-2,4.8412792816568087E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F850*F837*(1-F$852)+(1-F850)*(F844)","v":7.8999490000000006E-2},7.6312673497041433E-2,7.3696862911242611E-2,7.1152058242603566E-2,6.8678259491124272E-2,6.6275466656804741E-2,6.3943679739644987E-2,6.1682898739644991E-2,5.9493123656804758E-2,5.7374354491124283E-2,5.5326591242603571E-2,5.3349833911242636E-2,5.1444082497041452E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F853)/(1+F$835)-1","v":5.2682429268292807E-2},4.9687696106220258E-2,4.6785328364843393E-2,4.3975326044162211E-2,4.1257689144176712E-2,3.8632417664886898E-2,3.6099511606292545E-2,3.3658970968393875E-2,3.131079575119089E-2,2.9054985954683366E-2,2.6891541578871525E-2,2.4820462623755368E-2,2.2841749089334895E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F854)/(1+F$835)-1","v":5.2682429268292807E-2},5.0061144875162444E-2,4.7509134547554011E-2,4.502639828546684E-2,4.261293608890182E-2,4.0268747957858508E-2,3.7993833892336681E-2,3.5788193892336562E-2,3.3651827957858371E-2,3.1584736088901888E-2,2.958691828546689E-2,2.7658374547553821E-2,2.579910487516246E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2]
[]
["Geotherm R&D",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F862)/(1+F$861) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F863)/(1+F$861) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F863","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},{"$f":"G687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F689","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F869)/(1+F$861) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F870)/(1+F$861) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F771","v":0.6},{"$f":"G771","v":0.60769230769230764},0.61538461538461531,0.62307692307692297,0.63076923076923064,0.6384615384615383,0.64615384615384597,0.65384615384615363,0.6615384615384613,0.66923076923076896,0.67692307692307663,0.68461538461538429,0.69230769230769196,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F772","v":0.6},0.60384615384615381,0.60769230769230764,0.61153846153846148,0.61538461538461531,0.61923076923076914,0.62307692307692297,0.62692307692307681,0.63076923076923064,0.63461538461538447,0.6384615384615383,0.64230769230769214,0.64615384615384597,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F773","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F875*F862*(1-F$878)+(1-F875)*(F869)+6%*(2030-F860)/(2030-2017)","v":0.11273938800000001},{"$f":"G875*G862*(1-G$878)+(1-G875)*(G869)+6%*(2030-G860)/(2030-2017)","v":0.10764245707692308},0.10254552615384616,9.7448595230769236E-2,9.2351664307692316E-2,8.7254733384615396E-2,8.2157802461538476E-2,7.7060871538461556E-2,7.1963940615384636E-2,6.6867009692307716E-2,6.1770078769230782E-2,5.6673147846153862E-2,5.1576216923076942E-2,4.6479286000000002E-2,{"$f":"T875*T862*(1-T$878)+(1-T875)*(T869)","v":4.6479286000000002E-2},4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F876*F863*(1-F$878)+(1-F876)*(F870)+6%","v":0.112739388},{"$f":"G876*G863*(1-G$878)+(1-G876)*(G870)+6%","v":0.11249861484615384},0.11225784169230769,0.11201706853846155,0.11177629538461539,0.11153552223076924,0.11129474907692308,0.11105397592307693,0.11081320276923078,0.11057242961538462,0.11033165646153847,0.11009088330769232,0.10985011015384616,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337,0.109609337]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F877*F864*(1-F$878)+(1-F877)*(F871)+6%","v":0.112739388},{"$f":"G877*G864*(1-G$878)+(1-G877)*(G871)+6%","v":0.112739388},0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388,0.112739388]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F879)/(1+F$861)-1","v":8.5599402926829438E-2},8.0626787392120036E-2,7.5654171857411079E-2,7.0681556322701899E-2,6.5708940787992498E-2,6.0736325253283541E-2,5.5763709718574361E-2,5.079109418386496E-2,4.5818478649155781E-2,4.0845863114446601E-2,3.5873247579737422E-2,3.0900632045028242E-2,2.5928016510319063E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F880)/(1+F$861)-1","v":8.5599402926829438E-2},8.5364502288930666E-2,8.5129601651031894E-2,8.4894701013133345E-2,8.4659800375234573E-2,8.4424899737336023E-2,8.4189999099437252E-2,8.395509846153848E-2,8.372019782363993E-2,8.3485297185741381E-2,8.3250396547842387E-2,8.3015495909943837E-2,8.2780595272045288E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2,8.2545694634146516E-2]
[null,"WACC Real - Constant",null,null,null,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2,8.5599402926829438E-2]
[]
["Hydro R&D",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F888)/(1+F$887) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F889)/(1+F$887) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F889","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low"]
[null,"Rate of Return on Equity Nominal - Mid"]
[null,"Rate of Return on Equity Nominal - Constant"]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F895)/(1+F$887) - 1","v":-2.4390243902438935E-2},-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F896)/(1+F$887) - 1","v":-2.4390243902438935E-2},-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Debt Fraction - Low",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Debt Fraction - Mid",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Debt Fraction - Constant",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F901*F888*(1-F$904)+(1-F901)*(F895)","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F902*F889*(1-F$904)+(1-F902)*(F896)","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,"WACC Nominal - Constant",null,null,null,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F905)/(1+F$887)-1","v":2.633151219512353E-3},2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F906)/(1+F$887)-1","v":2.633151219512353E-3},2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3]
[null,"WACC Real - Constant",null,null,null,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3]
[]
["Natural Gas R&D",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F914)/(1+F$913) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F915)/(1+F$913) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F915","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F921)/(1+F$913) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F922)/(1+F$913) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F927*F914*(1-F$930)+(1-F927)*(F921)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F928*F915*(1-F$930)+(1-F928)*(F922)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F931)/(1+F$913)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F932)/(1+F$913)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["Coal R&D",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F940)/(1+F$939) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F941)/(1+F$939) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F941","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F947)/(1+F$939) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F948)/(1+F$939) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F693","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F694","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F695","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F953*F940*(1-F$956)+(1-F953)*(F947)","v":5.2739388000000005E-2},{"$f":"G953*G940*(1-G$956)+(1-G953)*(G947)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F954*F941*(1-F$956)+(1-F954)*(F948)","v":5.2739388000000005E-2},{"$f":"G954*G941*(1-G$956)+(1-G954)*(G948)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F955*F942*(1-F$956)+(1-F955)*(F949)","v":5.2739388000000005E-2},{"$f":"G955*G942*(1-G$956)+(1-G955)*(G949)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F957)/(1+F$939)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F958)/(1+F$939)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["Nuclear  R&D",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F682","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F966)/(1+F$965) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,{"$f":"(1+AM966)/(1+AM$965) - 1","v":1.2000000000000233E-2}]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F967)/(1+F$965) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,{"$f":"(1+AM967)/(1+AM$965) - 1","v":1.2000000000000233E-2}]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,{"$f":"(1+AM968)/(1+AM$965) - 1","v":1.2000000000000233E-2}]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F967","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,{"$f":"AM967","v":3.73E-2}]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F689","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F973)/(1+F$965) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,{"$f":"(1+AM973)/(1+AM$965) - 1","v":6.3707317073170788E-2}]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F974)/(1+F$965) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,{"$f":"(1+AM974)/(1+AM$965) - 1","v":6.3707317073170788E-2}]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,{"$f":"(1+AM975)/(1+AM$965) - 1","v":6.3707317073170788E-2}]
[null,"Debt Fraction - Low",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F979*F966*(1-F$982)+(1-F979)*(F973)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,{"$f":"AM979*AM966*(1-AM$982)+(1-AM979)*(AM973)","v":5.2739388000000005E-2}]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F980*F967*(1-F$982)+(1-F980)*(F974)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,{"$f":"AM980*AM967*(1-AM$982)+(1-AM980)*(AM974)","v":5.2739388000000005E-2}]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,{"$f":"AM981*AM968*(1-AM$982)+(1-AM981)*(AM975)","v":5.2739388000000005E-2}]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F983)/(1+F$965)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,{"$f":"(1+AM983)/(1+AM$965)-1","v":2.7062817560975727E-2}]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F984)/(1+F$965)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,{"$f":"(1+AM984)/(1+AM$965)-1","v":2.7062817560975727E-2}]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,{"$f":"(1+AM985)/(1+AM$965)-1","v":2.7062817560975727E-2}]
[]
["BioPower R&D",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F682","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F992)/(1+F$991) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F993)/(1+F$991) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F993","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F689","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F999)/(1+F$991) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F1000)/(1+F$991) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F1005*F992*(1-F$1008)+(1-F1005)*(F999)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F1006*F993*(1-F$1008)+(1-F1006)*(F1000)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F1009)/(1+F$991)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F1010)/(1+F$991)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
[]
["TAX CREDITS","PTC",23]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Year 1"]
["PVD Calc","Low",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,"Mid",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,"Constant",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]

{"sheet":"Summary","index":16,"n_rows":626,"n_cols":41,"rows_kept":626,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail","Parameter",{"$f":"'WACC Calc'!F2","v":2017},{"$f":"'WACC Calc'!G2","v":2018},{"$f":"'WACC Calc'!H2","v":2019},{"$f":"'WACC Calc'!I2","v":2020},{"$f":"'WACC Calc'!J2","v":2021},{"$f":"'WACC Calc'!K2","v":2022},{"$f":"'WACC Calc'!L2","v":2023},{"$f":"'WACC Calc'!M2","v":2024},{"$f":"'WACC Calc'!N2","v":2025},{"$f":"'WACC Calc'!O2","v":2026},{"$f":"'WACC Calc'!P2","v":2027},{"$f":"'WACC Calc'!Q2","v":2028},{"$f":"'WACC Calc'!R2","v":2029},{"$f":"'WACC Calc'!S2","v":2030},{"$f":"'WACC Calc'!T2","v":2031},{"$f":"'WACC Calc'!U2","v":2032},{"$f":"'WACC Calc'!V2","v":2033},{"$f":"'WACC Calc'!W2","v":2034},{"$f":"'WACC Calc'!X2","v":2035},{"$f":"'WACC Calc'!Y2","v":2036},{"$f":"'WACC Calc'!Z2","v":2037},{"$f":"'WACC Calc'!AA2","v":2038},{"$f":"'WACC Calc'!AB2","v":2039},{"$f":"'WACC Calc'!AC2","v":2040},{"$f":"'WACC Calc'!AD2","v":2041},{"$f":"'WACC Calc'!AE2","v":2042},{"$f":"'WACC Calc'!AF2","v":2043},{"$f":"'WACC Calc'!AG2","v":2044},{"$f":"'WACC Calc'!AH2","v":2045},{"$f":"'WACC Calc'!AI2","v":2046},{"$f":"'WACC Calc'!AJ2","v":2047},{"$f":"'WACC Calc'!AK2","v":2048},{"$f":"'WACC Calc'!AL2","v":2049},{"$f":"'WACC Calc'!AM2","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"M*3AE**"},"Market","*",30,"AEO","*","Inflation Rate",{"$f":"'WACC Calc'!F3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM3","v":2.5000000000000001E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"ML3AE**"},"Market","Low",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F4","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G4","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H4","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I4","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J4","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K4","v":6.046091E-2},{"$f":"'WACC Calc'!L4","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M4","v":6.058852E-2},{"$f":"'WACC Calc'!N4","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O4","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P4","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q4","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R4","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S4","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T4","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U4","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V4","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W4","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X4","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y4","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z4","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA4","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB4","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC4","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD4","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE4","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF4","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG4","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH4","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI4","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ4","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK4","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL4","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM4","v":5.9082639999999999E-2}]
["MM3AE**","Market","Mid",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F5","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G5","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H5","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I5","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J5","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K5","v":6.046091E-2},{"$f":"'WACC Calc'!L5","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M5","v":6.058852E-2},{"$f":"'WACC Calc'!N5","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O5","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P5","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q5","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R5","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S5","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T5","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U5","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V5","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W5","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X5","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y5","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z5","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA5","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB5","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC5","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD5","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE5","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF5","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG5","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH5","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI5","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ5","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK5","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL5","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM5","v":5.9082639999999999E-2}]
["MC3AE**","Market","Constant",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F6","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G6","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H6","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I6","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J6","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K6","v":6.046091E-2},{"$f":"'WACC Calc'!L6","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M6","v":6.058852E-2},{"$f":"'WACC Calc'!N6","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O6","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P6","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q6","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R6","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S6","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T6","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U6","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V6","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W6","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X6","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y6","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z6","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA6","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB6","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC6","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD6","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE6","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF6","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG6","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH6","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI6","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ6","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK6","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL6","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM6","v":5.9082639999999999E-2}]
["ML3AE**","Market","Low",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F7","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G7","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H7","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I7","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J7","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K7","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L7","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M7","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N7","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O7","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P7","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q7","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R7","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S7","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T7","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U7","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V7","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W7","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X7","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y7","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z7","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA7","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB7","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC7","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD7","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE7","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF7","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG7","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH7","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI7","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ7","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK7","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL7","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM7","v":3.3251356097561136E-2}]
["MM3AE**","Market","Mid",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F8","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G8","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H8","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I8","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J8","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K8","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L8","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M8","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N8","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O8","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P8","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q8","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R8","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S8","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T8","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U8","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V8","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W8","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X8","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y8","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z8","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA8","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB8","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC8","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD8","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE8","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF8","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG8","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH8","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI8","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ8","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK8","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL8","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM8","v":3.3251356097561136E-2}]
["MC3AE**","Market","Constant",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F9","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G9","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H9","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I9","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J9","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K9","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L9","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M9","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N9","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O9","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P9","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q9","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R9","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S9","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T9","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U9","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V9","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W9","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X9","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y9","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z9","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA9","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB9","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC9","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD9","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE9","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF9","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG9","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH9","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI9","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ9","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK9","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL9","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM9","v":3.3251356097561136E-2}]
["M*3AE**","Market",{"$f":"C2","v":"*"},30,"AEO","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F10","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G10","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H10","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I10","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J10","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K10","v":6.046091E-2},{"$f":"'WACC Calc'!L10","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M10","v":6.058852E-2},{"$f":"'WACC Calc'!N10","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O10","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P10","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q10","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R10","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S10","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T10","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U10","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V10","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W10","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X10","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y10","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z10","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA10","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB10","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC10","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD10","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE10","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF10","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG10","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH10","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI10","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ10","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK10","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL10","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM10","v":5.9082639999999999E-2}]
["ML3AE**","Market","Low",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F11","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G11","v":0.10305106},{"$f":"'WACC Calc'!H11","v":0.11000505000000001},{"$f":"'WACC Calc'!I11","v":0.11259182000000001},{"$f":"'WACC Calc'!J11","v":0.11256482000000001},{"$f":"'WACC Calc'!K11","v":0.11224855},{"$f":"'WACC Calc'!L11","v":0.11199609000000001},{"$f":"'WACC Calc'!M11","v":0.11209051},{"$f":"'WACC Calc'!N11","v":0.11214176000000001},{"$f":"'WACC Calc'!O11","v":0.11204269},{"$f":"'WACC Calc'!P11","v":0.11201256000000001},{"$f":"'WACC Calc'!Q11","v":0.11203352},{"$f":"'WACC Calc'!R11","v":0.11200473},{"$f":"'WACC Calc'!S11","v":0.11197456},{"$f":"'WACC Calc'!T11","v":0.11200802000000001},{"$f":"'WACC Calc'!U11","v":0.11206550000000001},{"$f":"'WACC Calc'!V11","v":0.11218883000000002},{"$f":"'WACC Calc'!W11","v":0.11224525},{"$f":"'WACC Calc'!X11","v":0.11220646000000001},{"$f":"'WACC Calc'!Y11","v":0.11222635},{"$f":"'WACC Calc'!Z11","v":0.11230738000000001},{"$f":"'WACC Calc'!AA11","v":0.11234888000000001},{"$f":"'WACC Calc'!AB11","v":0.11245556000000001},{"$f":"'WACC Calc'!AC11","v":0.11254224000000002},{"$f":"'WACC Calc'!AD11","v":0.11253830000000001},{"$f":"'WACC Calc'!AE11","v":0.11248714000000001},{"$f":"'WACC Calc'!AF11","v":0.11242018000000001},{"$f":"'WACC Calc'!AG11","v":0.11233703},{"$f":"'WACC Calc'!AH11","v":0.11233332000000001},{"$f":"'WACC Calc'!AI11","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ11","v":0.11242062},{"$f":"'WACC Calc'!AK11","v":0.11242921},{"$f":"'WACC Calc'!AL11","v":0.11245795},{"$f":"'WACC Calc'!AM11","v":0.11253994}]
["MM3AE**","Market","Mid",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F12","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G12","v":0.10305106},{"$f":"'WACC Calc'!H12","v":0.11000505000000001},{"$f":"'WACC Calc'!I12","v":0.11259182000000001},{"$f":"'WACC Calc'!J12","v":0.11256482000000001},{"$f":"'WACC Calc'!K12","v":0.11224855},{"$f":"'WACC Calc'!L12","v":0.11199609000000001},{"$f":"'WACC Calc'!M12","v":0.11209051},{"$f":"'WACC Calc'!N12","v":0.11214176000000001},{"$f":"'WACC Calc'!O12","v":0.11204269},{"$f":"'WACC Calc'!P12","v":0.11201256000000001},{"$f":"'WACC Calc'!Q12","v":0.11203352},{"$f":"'WACC Calc'!R12","v":0.11200473},{"$f":"'WACC Calc'!S12","v":0.11197456},{"$f":"'WACC Calc'!T12","v":0.11200802000000001},{"$f":"'WACC Calc'!U12","v":0.11206550000000001},{"$f":"'WACC Calc'!V12","v":0.11218883000000002},{"$f":"'WACC Calc'!W12","v":0.11224525},{"$f":"'WACC Calc'!X12","v":0.11220646000000001},{"$f":"'WACC Calc'!Y12","v":0.11222635},{"$f":"'WACC Calc'!Z12","v":0.11230738000000001},{"$f":"'WACC Calc'!AA12","v":0.11234888000000001},{"$f":"'WACC Calc'!AB12","v":0.11245556000000001},{"$f":"'WACC Calc'!AC12","v":0.11254224000000002},{"$f":"'WACC Calc'!AD12","v":0.11253830000000001},{"$f":"'WACC Calc'!AE12","v":0.11248714000000001},{"$f":"'WACC Calc'!AF12","v":0.11242018000000001},{"$f":"'WACC Calc'!AG12","v":0.11233703},{"$f":"'WACC Calc'!AH12","v":0.11233332000000001},{"$f":"'WACC Calc'!AI12","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ12","v":0.11242062},{"$f":"'WACC Calc'!AK12","v":0.11242921},{"$f":"'WACC Calc'!AL12","v":0.11245795},{"$f":"'WACC Calc'!AM12","v":0.11253994}]
["MC3AE**","Market","Constant",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F13","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G13","v":0.10305106},{"$f":"'WACC Calc'!H13","v":0.11000505000000001},{"$f":"'WACC Calc'!I13","v":0.11259182000000001},{"$f":"'WACC Calc'!J13","v":0.11256482000000001},{"$f":"'WACC Calc'!K13","v":0.11224855},{"$f":"'WACC Calc'!L13","v":0.11199609000000001},{"$f":"'WACC Calc'!M13","v":0.11209051},{"$f":"'WACC Calc'!N13","v":0.11214176000000001},{"$f":"'WACC Calc'!O13","v":0.11204269},{"$f":"'WACC Calc'!P13","v":0.11201256000000001},{"$f":"'WACC Calc'!Q13","v":0.11203352},{"$f":"'WACC Calc'!R13","v":0.11200473},{"$f":"'WACC Calc'!S13","v":0.11197456},{"$f":"'WACC Calc'!T13","v":0.11200802000000001},{"$f":"'WACC Calc'!U13","v":0.11206550000000001},{"$f":"'WACC Calc'!V13","v":0.11218883000000002},{"$f":"'WACC Calc'!W13","v":0.11224525},{"$f":"'WACC Calc'!X13","v":0.11220646000000001},{"$f":"'WACC Calc'!Y13","v":0.11222635},{"$f":"'WACC Calc'!Z13","v":0.11230738000000001},{"$f":"'WACC Calc'!AA13","v":0.11234888000000001},{"$f":"'WACC Calc'!AB13","v":0.11245556000000001},{"$f":"'WACC Calc'!AC13","v":0.11254224000000002},{"$f":"'WACC Calc'!AD13","v":0.11253830000000001},{"$f":"'WACC Calc'!AE13","v":0.11248714000000001},{"$f":"'WACC Calc'!AF13","v":0.11242018000000001},{"$f":"'WACC Calc'!AG13","v":0.11233703},{"$f":"'WACC Calc'!AH13","v":0.11233332000000001},{"$f":"'WACC Calc'!AI13","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ13","v":0.11242062},{"$f":"'WACC Calc'!AK13","v":0.11242921},{"$f":"'WACC Calc'!AL13","v":0.11245795},{"$f":"'WACC Calc'!AM13","v":0.11253994}]
["ML3AE**","Market","Low",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F14","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G14","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H14","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I14","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J14","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K14","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L14","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M14","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N14","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O14","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P14","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q14","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R14","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S14","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T14","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U14","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V14","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W14","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X14","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y14","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z14","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA14","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB14","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC14","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD14","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE14","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF14","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG14","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH14","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI14","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ14","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK14","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL14","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM14","v":8.5404819512195251E-2}]
["MM3AE**","Market","Mid",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F15","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G15","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H15","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I15","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J15","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K15","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L15","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M15","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N15","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O15","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P15","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q15","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R15","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S15","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T15","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U15","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V15","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W15","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X15","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y15","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z15","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA15","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB15","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC15","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD15","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE15","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF15","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG15","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH15","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI15","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ15","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK15","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL15","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM15","v":8.5404819512195251E-2}]
["MC3AE**","Market","Constant",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F16","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G16","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H16","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I16","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J16","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K16","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L16","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M16","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N16","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O16","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P16","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q16","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R16","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S16","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T16","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U16","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V16","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W16","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X16","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y16","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z16","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA16","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB16","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC16","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD16","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE16","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF16","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG16","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH16","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI16","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ16","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK16","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL16","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM16","v":8.5404819512195251E-2}]
["ML3AE**","Market","Low",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F17","v":0.6},{"$f":"'WACC Calc'!G17","v":0.6},{"$f":"'WACC Calc'!H17","v":0.6},{"$f":"'WACC Calc'!I17","v":0.6},{"$f":"'WACC Calc'!J17","v":0.6},{"$f":"'WACC Calc'!K17","v":0.6},{"$f":"'WACC Calc'!L17","v":0.6},{"$f":"'WACC Calc'!M17","v":0.6},{"$f":"'WACC Calc'!N17","v":0.6},{"$f":"'WACC Calc'!O17","v":0.6},{"$f":"'WACC Calc'!P17","v":0.6},{"$f":"'WACC Calc'!Q17","v":0.6},{"$f":"'WACC Calc'!R17","v":0.6},{"$f":"'WACC Calc'!S17","v":0.6},{"$f":"'WACC Calc'!T17","v":0.6},{"$f":"'WACC Calc'!U17","v":0.6},{"$f":"'WACC Calc'!V17","v":0.6},{"$f":"'WACC Calc'!W17","v":0.6},{"$f":"'WACC Calc'!X17","v":0.6},{"$f":"'WACC Calc'!Y17","v":0.6},{"$f":"'WACC Calc'!Z17","v":0.6},{"$f":"'WACC Calc'!AA17","v":0.6},{"$f":"'WACC Calc'!AB17","v":0.6},{"$f":"'WACC Calc'!AC17","v":0.6},{"$f":"'WACC Calc'!AD17","v":0.6},{"$f":"'WACC Calc'!AE17","v":0.6},{"$f":"'WACC Calc'!AF17","v":0.6},{"$f":"'WACC Calc'!AG17","v":0.6},{"$f":"'WACC Calc'!AH17","v":0.6},{"$f":"'WACC Calc'!AI17","v":0.6},{"$f":"'WACC Calc'!AJ17","v":0.6},{"$f":"'WACC Calc'!AK17","v":0.6},{"$f":"'WACC Calc'!AL17","v":0.6},{"$f":"'WACC Calc'!AM17","v":0.6}]
["MM3AE**","Market","Mid",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F18","v":0.6},{"$f":"'WACC Calc'!G18","v":0.6},{"$f":"'WACC Calc'!H18","v":0.6},{"$f":"'WACC Calc'!I18","v":0.6},{"$f":"'WACC Calc'!J18","v":0.6},{"$f":"'WACC Calc'!K18","v":0.6},{"$f":"'WACC Calc'!L18","v":0.6},{"$f":"'WACC Calc'!M18","v":0.6},{"$f":"'WACC Calc'!N18","v":0.6},{"$f":"'WACC Calc'!O18","v":0.6},{"$f":"'WACC Calc'!P18","v":0.6},{"$f":"'WACC Calc'!Q18","v":0.6},{"$f":"'WACC Calc'!R18","v":0.6},{"$f":"'WACC Calc'!S18","v":0.6},{"$f":"'WACC Calc'!T18","v":0.6},{"$f":"'WACC Calc'!U18","v":0.6},{"$f":"'WACC Calc'!V18","v":0.6},{"$f":"'WACC Calc'!W18","v":0.6},{"$f":"'WACC Calc'!X18","v":0.6},{"$f":"'WACC Calc'!Y18","v":0.6},{"$f":"'WACC Calc'!Z18","v":0.6},{"$f":"'WACC Calc'!AA18","v":0.6},{"$f":"'WACC Calc'!AB18","v":0.6},{"$f":"'WACC Calc'!AC18","v":0.6},{"$f":"'WACC Calc'!AD18","v":0.6},{"$f":"'WACC Calc'!AE18","v":0.6},{"$f":"'WACC Calc'!AF18","v":0.6},{"$f":"'WACC Calc'!AG18","v":0.6},{"$f":"'WACC Calc'!AH18","v":0.6},{"$f":"'WACC Calc'!AI18","v":0.6},{"$f":"'WACC Calc'!AJ18","v":0.6},{"$f":"'WACC Calc'!AK18","v":0.6},{"$f":"'WACC Calc'!AL18","v":0.6},{"$f":"'WACC Calc'!AM18","v":0.6}]
["MC3AE**","Market","Constant",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F19","v":0.6},{"$f":"'WACC Calc'!G19","v":0.6},{"$f":"'WACC Calc'!H19","v":0.6},{"$f":"'WACC Calc'!I19","v":0.6},{"$f":"'WACC Calc'!J19","v":0.6},{"$f":"'WACC Calc'!K19","v":0.6},{"$f":"'WACC Calc'!L19","v":0.6},{"$f":"'WACC Calc'!M19","v":0.6},{"$f":"'WACC Calc'!N19","v":0.6},{"$f":"'WACC Calc'!O19","v":0.6},{"$f":"'WACC Calc'!P19","v":0.6},{"$f":"'WACC Calc'!Q19","v":0.6},{"$f":"'WACC Calc'!R19","v":0.6},{"$f":"'WACC Calc'!S19","v":0.6},{"$f":"'WACC Calc'!T19","v":0.6},{"$f":"'WACC Calc'!U19","v":0.6},{"$f":"'WACC Calc'!V19","v":0.6},{"$f":"'WACC Calc'!W19","v":0.6},{"$f":"'WACC Calc'!X19","v":0.6},{"$f":"'WACC Calc'!Y19","v":0.6},{"$f":"'WACC Calc'!Z19","v":0.6},{"$f":"'WACC Calc'!AA19","v":0.6},{"$f":"'WACC Calc'!AB19","v":0.6},{"$f":"'WACC Calc'!AC19","v":0.6},{"$f":"'WACC Calc'!AD19","v":0.6},{"$f":"'WACC Calc'!AE19","v":0.6},{"$f":"'WACC Calc'!AF19","v":0.6},{"$f":"'WACC Calc'!AG19","v":0.6},{"$f":"'WACC Calc'!AH19","v":0.6},{"$f":"'WACC Calc'!AI19","v":0.6},{"$f":"'WACC Calc'!AJ19","v":0.6},{"$f":"'WACC Calc'!AK19","v":0.6},{"$f":"'WACC Calc'!AL19","v":0.6},{"$f":"'WACC Calc'!AM19","v":0.6}]
["M*3AE**","Market","*",30,"AEO","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F20","v":0.38900000000000001},{"$f":"'WACC Calc'!G20","v":0.25739999999999996},{"$f":"'WACC Calc'!H20","v":0.25739999999999996},{"$f":"'WACC Calc'!I20","v":0.25739999999999996},{"$f":"'WACC Calc'!J20","v":0.25739999999999996},{"$f":"'WACC Calc'!K20","v":0.25739999999999996},{"$f":"'WACC Calc'!L20","v":0.25739999999999996},{"$f":"'WACC Calc'!M20","v":0.25739999999999996},{"$f":"'WACC Calc'!N20","v":0.25739999999999996},{"$f":"'WACC Calc'!O20","v":0.25739999999999996},{"$f":"'WACC Calc'!P20","v":0.25739999999999996},{"$f":"'WACC Calc'!Q20","v":0.25739999999999996},{"$f":"'WACC Calc'!R20","v":0.25739999999999996},{"$f":"'WACC Calc'!S20","v":0.25739999999999996},{"$f":"'WACC Calc'!T20","v":0.25739999999999996},{"$f":"'WACC Calc'!U20","v":0.25739999999999996},{"$f":"'WACC Calc'!V20","v":0.25739999999999996},{"$f":"'WACC Calc'!W20","v":0.25739999999999996},{"$f":"'WACC Calc'!X20","v":0.25739999999999996},{"$f":"'WACC Calc'!Y20","v":0.25739999999999996},{"$f":"'WACC Calc'!Z20","v":0.25739999999999996},{"$f":"'WACC Calc'!AA20","v":0.25739999999999996},{"$f":"'WACC Calc'!AB20","v":0.25739999999999996},{"$f":"'WACC Calc'!AC20","v":0.25739999999999996},{"$f":"'WACC Calc'!AD20","v":0.25739999999999996},{"$f":"'WACC Calc'!AE20","v":0.25739999999999996},{"$f":"'WACC Calc'!AF20","v":0.25739999999999996},{"$f":"'WACC Calc'!AG20","v":0.25739999999999996},{"$f":"'WACC Calc'!AH20","v":0.25739999999999996},{"$f":"'WACC Calc'!AI20","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ20","v":0.25739999999999996},{"$f":"'WACC Calc'!AK20","v":0.25739999999999996},{"$f":"'WACC Calc'!AL20","v":0.25739999999999996},{"$f":"'WACC Calc'!AM20","v":0.25739999999999996}]
["ML3AE**","Market","Low",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F21","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G21","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H21","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I21","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J21","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K21","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L21","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M21","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N21","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O21","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P21","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q21","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R21","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S21","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T21","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U21","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V21","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W21","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X21","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y21","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z21","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA21","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB21","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC21","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD21","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE21","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF21","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG21","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH21","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI21","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ21","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK21","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL21","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM21","v":7.1340837078399999E-2}]
["MM3AE**","Market","Mid",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F22","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G22","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H22","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I22","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J22","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K22","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L22","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M22","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N22","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O22","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P22","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q22","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R22","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S22","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T22","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U22","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V22","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W22","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X22","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y22","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z22","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA22","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB22","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC22","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD22","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE22","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF22","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG22","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH22","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI22","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ22","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK22","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL22","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM22","v":7.1340837078399999E-2}]
["MC3AE**","Market","Constant",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F23","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G23","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H23","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I23","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J23","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K23","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L23","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M23","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N23","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O23","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P23","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q23","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R23","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S23","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T23","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U23","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V23","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W23","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X23","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y23","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z23","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA23","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB23","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC23","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD23","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE23","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF23","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG23","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH23","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI23","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ23","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK23","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL23","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM23","v":7.1340837078399999E-2}]
["ML3AE**","Market","Low",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F24","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G24","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H24","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I24","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J24","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K24","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L24","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M24","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N24","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O24","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P24","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q24","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R24","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S24","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T24","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U24","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V24","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W24","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X24","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y24","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z24","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA24","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB24","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC24","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD24","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE24","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF24","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG24","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH24","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI24","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ24","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK24","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL24","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM24","v":4.5210572759414758E-2}]
["MM3AE**","Market","Mid",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F25","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G25","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H25","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I25","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J25","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K25","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L25","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M25","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N25","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O25","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P25","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q25","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R25","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S25","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T25","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U25","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V25","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W25","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X25","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y25","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z25","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA25","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB25","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC25","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD25","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE25","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF25","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG25","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH25","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI25","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ25","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK25","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL25","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM25","v":4.5210572759414758E-2}]
["MC3AE**","Market","Constant",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F26","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G26","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H26","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I26","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J26","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K26","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L26","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M26","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N26","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O26","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P26","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q26","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R26","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S26","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T26","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U26","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V26","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W26","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X26","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y26","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z26","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA26","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB26","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC26","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD26","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE26","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF26","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG26","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH26","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI26","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ26","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK26","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL26","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM26","v":4.5210572759414758E-2}]
["M*3La**","Market","*",30,"LandbasedWind","*","Inflation Rate",{"$f":"'WACC Calc'!F55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM55","v":2.5000000000000001E-2}]
["ML3La**","Market","Low",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F56","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G56","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H56","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I56","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J56","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K56","v":6.046091E-2},{"$f":"'WACC Calc'!L56","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M56","v":6.058852E-2},{"$f":"'WACC Calc'!N56","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O56","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P56","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q56","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R56","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S56","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T56","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U56","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V56","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W56","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X56","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y56","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z56","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA56","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB56","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC56","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD56","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE56","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF56","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG56","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH56","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI56","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ56","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK56","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL56","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM56","v":5.9082639999999999E-2}]
["MM3La**","Market","Mid",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F57","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G57","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H57","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I57","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J57","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K57","v":6.046091E-2},{"$f":"'WACC Calc'!L57","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M57","v":6.058852E-2},{"$f":"'WACC Calc'!N57","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O57","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P57","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q57","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R57","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S57","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T57","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U57","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V57","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W57","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X57","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y57","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z57","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA57","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB57","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC57","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD57","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE57","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF57","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG57","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH57","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI57","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ57","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK57","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL57","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM57","v":5.9082639999999999E-2}]
["MC3La**","Market","Constant",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F58","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G58","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H58","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I58","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J58","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K58","v":6.046091E-2},{"$f":"'WACC Calc'!L58","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M58","v":6.058852E-2},{"$f":"'WACC Calc'!N58","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O58","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P58","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q58","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R58","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S58","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T58","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U58","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V58","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W58","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X58","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y58","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z58","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA58","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB58","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC58","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD58","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE58","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF58","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG58","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH58","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI58","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ58","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK58","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL58","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM58","v":5.9082639999999999E-2}]
["ML3La**","Market","Low",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F59","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G59","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H59","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I59","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J59","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K59","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L59","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M59","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N59","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O59","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P59","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q59","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R59","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S59","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T59","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U59","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V59","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W59","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X59","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y59","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z59","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA59","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB59","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC59","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD59","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE59","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF59","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG59","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH59","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI59","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ59","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK59","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL59","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM59","v":3.3251356097561136E-2}]
["MM3La**","Market","Mid",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F60","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G60","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H60","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I60","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J60","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K60","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L60","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M60","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N60","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O60","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P60","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q60","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R60","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S60","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T60","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U60","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V60","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W60","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X60","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y60","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z60","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA60","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB60","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC60","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD60","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE60","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF60","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG60","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH60","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI60","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ60","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK60","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL60","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM60","v":3.3251356097561136E-2}]
["MC3La**","Market","Constant",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F61","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G61","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H61","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I61","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J61","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K61","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L61","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M61","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N61","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O61","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P61","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q61","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R61","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S61","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T61","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U61","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V61","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W61","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X61","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y61","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z61","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA61","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB61","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC61","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD61","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE61","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF61","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG61","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH61","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI61","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ61","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK61","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL61","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM61","v":3.3251356097561136E-2}]
["M*3La**","Market","*",30,"LandbasedWind","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F62","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G62","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H62","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I62","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J62","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K62","v":6.046091E-2},{"$f":"'WACC Calc'!L62","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M62","v":6.058852E-2},{"$f":"'WACC Calc'!N62","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O62","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P62","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q62","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R62","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S62","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T62","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U62","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V62","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W62","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X62","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y62","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z62","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA62","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB62","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC62","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD62","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE62","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF62","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG62","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH62","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI62","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ62","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK62","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL62","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM62","v":5.9082639999999999E-2}]
["ML3La**","Market","Low",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F63","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G63","v":0.10305106},{"$f":"'WACC Calc'!H63","v":0.11000505000000001},{"$f":"'WACC Calc'!I63","v":0.11259182000000001},{"$f":"'WACC Calc'!J63","v":0.11256482000000001},{"$f":"'WACC Calc'!K63","v":0.11224855},{"$f":"'WACC Calc'!L63","v":0.11199609000000001},{"$f":"'WACC Calc'!M63","v":0.11209051},{"$f":"'WACC Calc'!N63","v":0.11214176000000001},{"$f":"'WACC Calc'!O63","v":0.11204269},{"$f":"'WACC Calc'!P63","v":0.11201256000000001},{"$f":"'WACC Calc'!Q63","v":0.11203352},{"$f":"'WACC Calc'!R63","v":0.11200473},{"$f":"'WACC Calc'!S63","v":0.11197456},{"$f":"'WACC Calc'!T63","v":0.11200802000000001},{"$f":"'WACC Calc'!U63","v":0.11206550000000001},{"$f":"'WACC Calc'!V63","v":0.11218883000000002},{"$f":"'WACC Calc'!W63","v":0.11224525},{"$f":"'WACC Calc'!X63","v":0.11220646000000001},{"$f":"'WACC Calc'!Y63","v":0.11222635},{"$f":"'WACC Calc'!Z63","v":0.11230738000000001},{"$f":"'WACC Calc'!AA63","v":0.11234888000000001},{"$f":"'WACC Calc'!AB63","v":0.11245556000000001},{"$f":"'WACC Calc'!AC63","v":0.11254224000000002},{"$f":"'WACC Calc'!AD63","v":0.11253830000000001},{"$f":"'WACC Calc'!AE63","v":0.11248714000000001},{"$f":"'WACC Calc'!AF63","v":0.11242018000000001},{"$f":"'WACC Calc'!AG63","v":0.11233703},{"$f":"'WACC Calc'!AH63","v":0.11233332000000001},{"$f":"'WACC Calc'!AI63","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ63","v":0.11242062},{"$f":"'WACC Calc'!AK63","v":0.11242921},{"$f":"'WACC Calc'!AL63","v":0.11245795},{"$f":"'WACC Calc'!AM63","v":0.11253994}]
["MM3La**","Market","Mid",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F64","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G64","v":0.10305106},{"$f":"'WACC Calc'!H64","v":0.11000505000000001},{"$f":"'WACC Calc'!I64","v":0.11259182000000001},{"$f":"'WACC Calc'!J64","v":0.11256482000000001},{"$f":"'WACC Calc'!K64","v":0.11224855},{"$f":"'WACC Calc'!L64","v":0.11199609000000001},{"$f":"'WACC Calc'!M64","v":0.11209051},{"$f":"'WACC Calc'!N64","v":0.11214176000000001},{"$f":"'WACC Calc'!O64","v":0.11204269},{"$f":"'WACC Calc'!P64","v":0.11201256000000001},{"$f":"'WACC Calc'!Q64","v":0.11203352},{"$f":"'WACC Calc'!R64","v":0.11200473},{"$f":"'WACC Calc'!S64","v":0.11197456},{"$f":"'WACC Calc'!T64","v":0.11200802000000001},{"$f":"'WACC Calc'!U64","v":0.11206550000000001},{"$f":"'WACC Calc'!V64","v":0.11218883000000002},{"$f":"'WACC Calc'!W64","v":0.11224525},{"$f":"'WACC Calc'!X64","v":0.11220646000000001},{"$f":"'WACC Calc'!Y64","v":0.11222635},{"$f":"'WACC Calc'!Z64","v":0.11230738000000001},{"$f":"'WACC Calc'!AA64","v":0.11234888000000001},{"$f":"'WACC Calc'!AB64","v":0.11245556000000001},{"$f":"'WACC Calc'!AC64","v":0.11254224000000002},{"$f":"'WACC Calc'!AD64","v":0.11253830000000001},{"$f":"'WACC Calc'!AE64","v":0.11248714000000001},{"$f":"'WACC Calc'!AF64","v":0.11242018000000001},{"$f":"'WACC Calc'!AG64","v":0.11233703},{"$f":"'WACC Calc'!AH64","v":0.11233332000000001},{"$f":"'WACC Calc'!AI64","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ64","v":0.11242062},{"$f":"'WACC Calc'!AK64","v":0.11242921},{"$f":"'WACC Calc'!AL64","v":0.11245795},{"$f":"'WACC Calc'!AM64","v":0.11253994}]
["MC3La**","Market","Constant",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F65","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G65","v":0.10305106},{"$f":"'WACC Calc'!H65","v":0.11000505000000001},{"$f":"'WACC Calc'!I65","v":0.11259182000000001},{"$f":"'WACC Calc'!J65","v":0.11256482000000001},{"$f":"'WACC Calc'!K65","v":0.11224855},{"$f":"'WACC Calc'!L65","v":0.11199609000000001},{"$f":"'WACC Calc'!M65","v":0.11209051},{"$f":"'WACC Calc'!N65","v":0.11214176000000001},{"$f":"'WACC Calc'!O65","v":0.11204269},{"$f":"'WACC Calc'!P65","v":0.11201256000000001},{"$f":"'WACC Calc'!Q65","v":0.11203352},{"$f":"'WACC Calc'!R65","v":0.11200473},{"$f":"'WACC Calc'!S65","v":0.11197456},{"$f":"'WACC Calc'!T65","v":0.11200802000000001},{"$f":"'WACC Calc'!U65","v":0.11206550000000001},{"$f":"'WACC Calc'!V65","v":0.11218883000000002},{"$f":"'WACC Calc'!W65","v":0.11224525},{"$f":"'WACC Calc'!X65","v":0.11220646000000001},{"$f":"'WACC Calc'!Y65","v":0.11222635},{"$f":"'WACC Calc'!Z65","v":0.11230738000000001},{"$f":"'WACC Calc'!AA65","v":0.11234888000000001},{"$f":"'WACC Calc'!AB65","v":0.11245556000000001},{"$f":"'WACC Calc'!AC65","v":0.11254224000000002},{"$f":"'WACC Calc'!AD65","v":0.11253830000000001},{"$f":"'WACC Calc'!AE65","v":0.11248714000000001},{"$f":"'WACC Calc'!AF65","v":0.11242018000000001},{"$f":"'WACC Calc'!AG65","v":0.11233703},{"$f":"'WACC Calc'!AH65","v":0.11233332000000001},{"$f":"'WACC Calc'!AI65","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ65","v":0.11242062},{"$f":"'WACC Calc'!AK65","v":0.11242921},{"$f":"'WACC Calc'!AL65","v":0.11245795},{"$f":"'WACC Calc'!AM65","v":0.11253994}]
["ML3La**","Market","Low",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F66","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G66","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H66","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I66","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J66","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K66","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L66","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M66","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N66","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O66","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P66","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q66","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R66","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S66","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T66","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U66","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V66","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W66","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X66","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y66","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z66","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA66","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB66","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC66","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD66","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE66","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF66","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG66","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH66","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI66","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ66","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK66","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL66","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM66","v":8.5404819512195251E-2}]
["MM3La**","Market","Mid",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F67","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G67","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H67","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I67","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J67","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K67","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L67","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M67","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N67","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O67","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P67","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q67","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R67","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S67","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T67","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U67","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V67","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W67","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X67","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y67","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z67","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA67","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB67","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC67","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD67","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE67","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF67","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG67","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH67","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI67","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ67","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK67","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL67","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM67","v":8.5404819512195251E-2}]
["MC3La**","Market","Constant",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F68","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G68","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H68","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I68","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J68","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K68","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L68","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M68","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N68","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O68","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P68","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q68","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R68","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S68","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T68","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U68","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V68","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W68","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X68","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y68","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z68","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA68","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB68","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC68","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD68","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE68","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF68","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG68","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH68","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI68","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ68","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK68","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL68","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM68","v":8.5404819512195251E-2}]
["ML3La**","Market","Low",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F69","v":0.39999999999999997},{"$f":"'WACC Calc'!G69","v":0.39999999999999997},{"$f":"'WACC Calc'!H69","v":0.39999999999999997},{"$f":"'WACC Calc'!I69","v":0.46153846153846145},{"$f":"'WACC Calc'!J69","v":0.52307692307692299},{"$f":"'WACC Calc'!K69","v":0.58461538461538454},{"$f":"'WACC Calc'!L69","v":0.64615384615384597},{"$f":"'WACC Calc'!M69","v":0.65384615384615363},{"$f":"'WACC Calc'!N69","v":0.6615384615384613},{"$f":"'WACC Calc'!O69","v":0.66923076923076896},{"$f":"'WACC Calc'!P69","v":0.67692307692307663},{"$f":"'WACC Calc'!Q69","v":0.68461538461538429},{"$f":"'WACC Calc'!R69","v":0.69230769230769196},{"$f":"'WACC Calc'!S69","v":0.7},{"$f":"'WACC Calc'!T69","v":0.7},{"$f":"'WACC Calc'!U69","v":0.7},{"$f":"'WACC Calc'!V69","v":0.7},{"$f":"'WACC Calc'!W69","v":0.7},{"$f":"'WACC Calc'!X69","v":0.7},{"$f":"'WACC Calc'!Y69","v":0.7},{"$f":"'WACC Calc'!Z69","v":0.7},{"$f":"'WACC Calc'!AA69","v":0.7},{"$f":"'WACC Calc'!AB69","v":0.7},{"$f":"'WACC Calc'!AC69","v":0.7},{"$f":"'WACC Calc'!AD69","v":0.7},{"$f":"'WACC Calc'!AE69","v":0.7},{"$f":"'WACC Calc'!AF69","v":0.7},{"$f":"'WACC Calc'!AG69","v":0.7},{"$f":"'WACC Calc'!AH69","v":0.7},{"$f":"'WACC Calc'!AI69","v":0.7},{"$f":"'WACC Calc'!AJ69","v":0.7},{"$f":"'WACC Calc'!AK69","v":0.7},{"$f":"'WACC Calc'!AL69","v":0.7},{"$f":"'WACC Calc'!AM69","v":0.7}]
["MM3La**","Market","Mid",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F70","v":0.39999999999999997},{"$f":"'WACC Calc'!G70","v":0.39999999999999997},{"$f":"'WACC Calc'!H70","v":0.39999999999999997},{"$f":"'WACC Calc'!I70","v":0.4557692307692307},{"$f":"'WACC Calc'!J70","v":0.5115384615384615},{"$f":"'WACC Calc'!K70","v":0.56730769230769229},{"$f":"'WACC Calc'!L70","v":0.62307692307692297},{"$f":"'WACC Calc'!M70","v":0.62692307692307681},{"$f":"'WACC Calc'!N70","v":0.63076923076923064},{"$f":"'WACC Calc'!O70","v":0.63461538461538447},{"$f":"'WACC Calc'!P70","v":0.6384615384615383},{"$f":"'WACC Calc'!Q70","v":0.64230769230769214},{"$f":"'WACC Calc'!R70","v":0.64615384615384597},{"$f":"'WACC Calc'!S70","v":0.65},{"$f":"'WACC Calc'!T70","v":0.65},{"$f":"'WACC Calc'!U70","v":0.65},{"$f":"'WACC Calc'!V70","v":0.65},{"$f":"'WACC Calc'!W70","v":0.65},{"$f":"'WACC Calc'!X70","v":0.65},{"$f":"'WACC Calc'!Y70","v":0.65},{"$f":"'WACC Calc'!Z70","v":0.65},{"$f":"'WACC Calc'!AA70","v":0.65},{"$f":"'WACC Calc'!AB70","v":0.65},{"$f":"'WACC Calc'!AC70","v":0.65},{"$f":"'WACC Calc'!AD70","v":0.65},{"$f":"'WACC Calc'!AE70","v":0.65},{"$f":"'WACC Calc'!AF70","v":0.65},{"$f":"'WACC Calc'!AG70","v":0.65},{"$f":"'WACC Calc'!AH70","v":0.65},{"$f":"'WACC Calc'!AI70","v":0.65},{"$f":"'WACC Calc'!AJ70","v":0.65},{"$f":"'WACC Calc'!AK70","v":0.65},{"$f":"'WACC Calc'!AL70","v":0.65},{"$f":"'WACC Calc'!AM70","v":0.65}]
["MC3La**","Market","Constant",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F71","v":0.39999999999999997},{"$f":"'WACC Calc'!G71","v":0.39999999999999997},{"$f":"'WACC Calc'!H71","v":0.39999999999999997},{"$f":"'WACC Calc'!I71","v":0.44999999999999996},{"$f":"'WACC Calc'!J71","v":0.49999999999999994},{"$f":"'WACC Calc'!K71","v":0.54999999999999993},{"$f":"'WACC Calc'!L71","v":0.6},{"$f":"'WACC Calc'!M71","v":0.6},{"$f":"'WACC Calc'!N71","v":0.6},{"$f":"'WACC Calc'!O71","v":0.6},{"$f":"'WACC Calc'!P71","v":0.6},{"$f":"'WACC Calc'!Q71","v":0.6},{"$f":"'WACC Calc'!R71","v":0.6},{"$f":"'WACC Calc'!S71","v":0.6},{"$f":"'WACC Calc'!T71","v":0.6},{"$f":"'WACC Calc'!U71","v":0.6},{"$f":"'WACC Calc'!V71","v":0.6},{"$f":"'WACC Calc'!W71","v":0.6},{"$f":"'WACC Calc'!X71","v":0.6},{"$f":"'WACC Calc'!Y71","v":0.6},{"$f":"'WACC Calc'!Z71","v":0.6},{"$f":"'WACC Calc'!AA71","v":0.6},{"$f":"'WACC Calc'!AB71","v":0.6},{"$f":"'WACC Calc'!AC71","v":0.6},{"$f":"'WACC Calc'!AD71","v":0.6},{"$f":"'WACC Calc'!AE71","v":0.6},{"$f":"'WACC Calc'!AF71","v":0.6},{"$f":"'WACC Calc'!AG71","v":0.6},{"$f":"'WACC Calc'!AH71","v":0.6},{"$f":"'WACC Calc'!AI71","v":0.6},{"$f":"'WACC Calc'!AJ71","v":0.6},{"$f":"'WACC Calc'!AK71","v":0.6},{"$f":"'WACC Calc'!AL71","v":0.6},{"$f":"'WACC Calc'!AM71","v":0.6}]
["M*3La**","Market","*",30,"LandbasedWind","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F72","v":0.38900000000000001},{"$f":"'WACC Calc'!G72","v":0.25739999999999996},{"$f":"'WACC Calc'!H72","v":0.25739999999999996},{"$f":"'WACC Calc'!I72","v":0.25739999999999996},{"$f":"'WACC Calc'!J72","v":0.25739999999999996},{"$f":"'WACC Calc'!K72","v":0.25739999999999996},{"$f":"'WACC Calc'!L72","v":0.25739999999999996},{"$f":"'WACC Calc'!M72","v":0.25739999999999996},{"$f":"'WACC Calc'!N72","v":0.25739999999999996},{"$f":"'WACC Calc'!O72","v":0.25739999999999996},{"$f":"'WACC Calc'!P72","v":0.25739999999999996},{"$f":"'WACC Calc'!Q72","v":0.25739999999999996},{"$f":"'WACC Calc'!R72","v":0.25739999999999996},{"$f":"'WACC Calc'!S72","v":0.25739999999999996},{"$f":"'WACC Calc'!T72","v":0.25739999999999996},{"$f":"'WACC Calc'!U72","v":0.25739999999999996},{"$f":"'WACC Calc'!V72","v":0.25739999999999996},{"$f":"'WACC Calc'!W72","v":0.25739999999999996},{"$f":"'WACC Calc'!X72","v":0.25739999999999996},{"$f":"'WACC Calc'!Y72","v":0.25739999999999996},{"$f":"'WACC Calc'!Z72","v":0.25739999999999996},{"$f":"'WACC Calc'!AA72","v":0.25739999999999996},{"$f":"'WACC Calc'!AB72","v":0.25739999999999996},{"$f":"'WACC Calc'!AC72","v":0.25739999999999996},{"$f":"'WACC Calc'!AD72","v":0.25739999999999996},{"$f":"'WACC Calc'!AE72","v":0.25739999999999996},{"$f":"'WACC Calc'!AF72","v":0.25739999999999996},{"$f":"'WACC Calc'!AG72","v":0.25739999999999996},{"$f":"'WACC Calc'!AH72","v":0.25739999999999996},{"$f":"'WACC Calc'!AI72","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ72","v":0.25739999999999996},{"$f":"'WACC Calc'!AK72","v":0.25739999999999996},{"$f":"'WACC Calc'!AL72","v":0.25739999999999996},{"$f":"'WACC Calc'!AM72","v":0.25739999999999996}]
["ML3La**","Market","Low",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F73","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G73","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H73","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I73","v":8.1606444908000009E-2},{"$f":"'WACC Calc'!J73","v":7.7423166150400013E-2},{"$f":"'WACC Calc'!K73","v":7.2874541186276925E-2},{"$f":"'WACC Calc'!L73","v":6.8526400215876943E-2},{"$f":"'WACC Calc'!M73","v":6.8219084007076936E-2},{"$f":"'WACC Calc'!N73","v":6.7765678194153856E-2},{"$f":"'WACC Calc'!O73","v":6.7011818038184637E-2},{"$f":"'WACC Calc'!P73","v":6.6363099591630795E-2},{"$f":"'WACC Calc'!Q73","v":6.5786837191076947E-2},{"$f":"'WACC Calc'!R73","v":6.529034600169234E-2},{"$f":"'WACC Calc'!S73","v":6.4625102180000005E-2},{"$f":"'WACC Calc'!T73","v":6.4505860945999999E-2},{"$f":"'WACC Calc'!U73","v":6.4601712126400007E-2},{"$f":"'WACC Calc'!V73","v":6.4722007083200014E-2},{"$f":"'WACC Calc'!W73","v":6.4653625423000002E-2},{"$f":"'WACC Calc'!X73","v":6.4578237698200008E-2},{"$f":"'WACC Calc'!Y73","v":6.4526016047400006E-2},{"$f":"'WACC Calc'!Z73","v":6.4766383032200017E-2},{"$f":"'WACC Calc'!AA73","v":6.4741109694800014E-2},{"$f":"'WACC Calc'!AB73","v":6.4732276635600008E-2},{"$f":"'WACC Calc'!AC73","v":6.4789407457200007E-2},{"$f":"'WACC Calc'!AD73","v":6.4695671506200009E-2},{"$f":"'WACC Calc'!AE73","v":6.4601726722200006E-2},{"$f":"'WACC Calc'!AF73","v":6.45632734816E-2},{"$f":"'WACC Calc'!AG73","v":6.4445067575400014E-2},{"$f":"'WACC Calc'!AH73","v":6.4418571764800009E-2},{"$f":"'WACC Calc'!AI73","v":6.4380047435000004E-2},{"$f":"'WACC Calc'!AJ73","v":6.4360857618599998E-2},{"$f":"'WACC Calc'!AK73","v":6.4424523865000013E-2},{"$f":"'WACC Calc'!AL73","v":6.4478437781600006E-2},{"$f":"'WACC Calc'!AM73","v":6.4474319924800017E-2}]
["MM3La**","Market","Mid",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F74","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G74","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H74","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I74","v":8.1993762096650005E-2},{"$f":"'WACC Calc'!J74","v":7.8198349691200014E-2},{"$f":"'WACC Calc'!K74","v":7.4040219078788466E-2},{"$f":"'WACC Calc'!L74","v":7.0078889136738473E-2},{"$f":"'WACC Calc'!M74","v":7.002555448913847E-2},{"$f":"'WACC Calc'!N74","v":6.9829681999076937E-2},{"$f":"'WACC Calc'!O74","v":6.9341001070692326E-2},{"$f":"'WACC Calc'!P74","v":6.895681893301539E-2},{"$f":"'WACC Calc'!Q74","v":6.8644778263538472E-2},{"$f":"'WACC Calc'!R74","v":6.8404638268246165E-2},{"$f":"'WACC Calc'!S74","v":6.8007206309999998E-2},{"$f":"'WACC Calc'!T74","v":6.7898872306999994E-2},{"$f":"'WACC Calc'!U74","v":6.7991982688799996E-2},{"$f":"'WACC Calc'!V74","v":6.8112494434400012E-2},{"$f":"'WACC Calc'!W74","v":6.8053027178500008E-2},{"$f":"'WACC Calc'!X74","v":6.7980253576900004E-2},{"$f":"'WACC Calc'!Y74","v":6.7933182758300001E-2},{"$f":"'WACC Calc'!Z74","v":6.8162168529900008E-2},{"$f":"'WACC Calc'!AA74","v":6.8141664716600006E-2},{"$f":"'WACC Calc'!AB74","v":6.8141082590199992E-2},{"$f":"'WACC Calc'!AC74","v":6.8200324067400009E-2},{"$f":"'WACC Calc'!AD74","v":6.8113002112900001E-2},{"$f":"'WACC Calc'!AE74","v":6.8022113384899996E-2},{"$f":"'WACC Calc'!AF74","v":6.7981623947200004E-2},{"$f":"'WACC Calc'!AG74","v":6.7865922034300002E-2},{"$f":"'WACC Calc'!AH74","v":6.7841053781600005E-2},{"$f":"'WACC Calc'!AI74","v":6.7806058332500002E-2},{"$f":"'WACC Calc'!AJ74","v":6.7793697788699994E-2},{"$f":"'WACC Calc'!AK74","v":6.7853430017499994E-2},{"$f":"'WACC Calc'!AL74","v":6.7905545797199998E-2},{"$f":"'WACC Calc'!AM74","v":6.7907578501599994E-2}]
["MC3La**","Market","Constant",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F75","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G75","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H75","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I75","v":8.2381079285300002E-2},{"$f":"'WACC Calc'!J75","v":7.8973533232000001E-2},{"$f":"'WACC Calc'!K75","v":7.5205896971300007E-2},{"$f":"'WACC Calc'!L75","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M75","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N75","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O75","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P75","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q75","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R75","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S75","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T75","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U75","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V75","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W75","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X75","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y75","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z75","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA75","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB75","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC75","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD75","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE75","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF75","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG75","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH75","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI75","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ75","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK75","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL75","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM75","v":7.1340837078399999E-2}]
["ML3La**","Market","Low",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F76","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G76","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H76","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I76","v":5.5225799910244122E-2},{"$f":"'WACC Calc'!J76","v":5.1144552341853888E-2},{"$f":"'WACC Calc'!K76","v":4.6706869450026334E-2},{"$f":"'WACC Calc'!L76","v":4.2464780698416638E-2},{"$f":"'WACC Calc'!M76","v":4.2164960006904284E-2},{"$f":"'WACC Calc'!N76","v":4.1722612872345355E-2},{"$f":"'WACC Calc'!O76","v":4.0987139549448548E-2},{"$f":"'WACC Calc'!P76","v":4.0354243504030274E-2},{"$f":"'WACC Calc'!Q76","v":3.979203628397765E-2},{"$f":"'WACC Calc'!R76","v":3.9307654635797329E-2},{"$f":"'WACC Calc'!S76","v":3.8658636273170677E-2},{"$f":"'WACC Calc'!T76","v":3.8542303361951413E-2},{"$f":"'WACC Calc'!U76","v":3.8635816708683102E-2},{"$f":"'WACC Calc'!V76","v":3.8753177642146364E-2},{"$f":"'WACC Calc'!W76","v":3.8686463827316997E-2},{"$f":"'WACC Calc'!X76","v":3.8612914827512279E-2},{"$f":"'WACC Calc'!Y76","v":3.8561966875512166E-2},{"$f":"'WACC Calc'!Z76","v":3.8796471250927E-2},{"$f":"'WACC Calc'!AA76","v":3.8771814336390431E-2},{"$f":"'WACC Calc'!AB76","v":3.876319671765871E-2},{"$f":"'WACC Calc'!AC76","v":3.8818934104585479E-2},{"$f":"'WACC Calc'!AD76","v":3.8727484396292811E-2},{"$f":"'WACC Calc'!AE76","v":3.8635830948487992E-2},{"$f":"'WACC Calc'!AF76","v":3.8598315591804822E-2},{"$f":"'WACC Calc'!AG76","v":3.8482992756488033E-2},{"$f":"'WACC Calc'!AH76","v":3.8457143185170795E-2},{"$f":"'WACC Calc'!AI76","v":3.8419558473170801E-2},{"$f":"'WACC Calc'!AJ76","v":3.8400836701073082E-2},{"$f":"'WACC Calc'!AK76","v":3.846295011219536E-2},{"$f":"'WACC Calc'!AL76","v":3.8515549055219811E-2},{"$f":"'WACC Calc'!AM76","v":3.851153163395149E-2}]
["MM3La**","Market","Mid",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F77","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G77","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H77","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I77","v":5.5603670338195244E-2},{"$f":"'WACC Calc'!J77","v":5.1900828967024415E-2},{"$f":"'WACC Calc'!K77","v":4.7844116174427853E-2},{"$f":"'WACC Calc'!L77","v":4.3979404035842551E-2},{"$f":"'WACC Calc'!M77","v":4.392737023330584E-2},{"$f":"'WACC Calc'!N77","v":4.3736275121050827E-2},{"$f":"'WACC Calc'!O77","v":4.3259513239699787E-2},{"$f":"'WACC Calc'!P77","v":4.2884701398063996E-2},{"$f":"'WACC Calc'!Q77","v":4.2580271476623022E-2},{"$f":"'WACC Calc'!R77","v":4.2345988554386649E-2},{"$f":"'WACC Calc'!S77","v":4.1958250058536484E-2},{"$f":"'WACC Calc'!T77","v":4.1852558348292712E-2},{"$f":"'WACC Calc'!U77","v":4.1943397745170863E-2},{"$f":"'WACC Calc'!V77","v":4.2060970179902624E-2},{"$f":"'WACC Calc'!W77","v":4.2002953344878247E-2},{"$f":"'WACC Calc'!X77","v":4.1931954709170993E-2},{"$f":"'WACC Calc'!Y77","v":4.1886031959317283E-2},{"$f":"'WACC Calc'!Z77","v":4.2109432712097661E-2},{"$f":"'WACC Calc'!AA77","v":4.2089428991805011E-2},{"$f":"'WACC Calc'!AB77","v":4.2088861063609873E-2},{"$f":"'WACC Calc'!AC77","v":4.2146657626731754E-2},{"$f":"'WACC Calc'!AD77","v":4.2061465476000093E-2},{"$f":"'WACC Calc'!AE77","v":4.1972793546243947E-2},{"$f":"'WACC Calc'!AF77","v":4.1933291655804839E-2},{"$f":"'WACC Calc'!AG77","v":4.1820411740780772E-2},{"$f":"'WACC Calc'!AH77","v":4.1796150030829482E-2},{"$f":"'WACC Calc'!AI77","v":4.1762008129268446E-2},{"$f":"'WACC Calc'!AJ77","v":4.1749949062146463E-2},{"$f":"'WACC Calc'!AK77","v":4.180822440731724E-2},{"$f":"'WACC Calc'!AL77","v":4.1859069070439014E-2},{"$f":"'WACC Calc'!AM77","v":4.1861052196682902E-2}]
["MC3La**","Market","Constant",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F78","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G78","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H78","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I78","v":5.5981540766146365E-2},{"$f":"'WACC Calc'!J78","v":5.2657105592195386E-2},{"$f":"'WACC Calc'!K78","v":4.8981362898829373E-2},{"$f":"'WACC Calc'!L78","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M78","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N78","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O78","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P78","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q78","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R78","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S78","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T78","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U78","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V78","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W78","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X78","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y78","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z78","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA78","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB78","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC78","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD78","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE78","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF78","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG78","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH78","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI78","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ78","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK78","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL78","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM78","v":4.5210572759414758E-2}]
["M*3Of**","Market","*",30,"OffShoreWind","*","Inflation Rate",{"$f":"'WACC Calc'!F81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM81","v":2.5000000000000001E-2}]
["ML3Of**","Market","Low",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F82","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G82","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H82","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I82","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J82","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K82","v":6.046091E-2},{"$f":"'WACC Calc'!L82","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M82","v":6.058852E-2},{"$f":"'WACC Calc'!N82","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O82","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P82","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q82","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R82","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S82","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T82","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U82","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V82","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W82","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X82","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y82","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z82","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA82","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB82","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC82","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD82","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE82","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF82","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG82","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH82","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI82","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ82","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK82","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL82","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM82","v":5.9082639999999999E-2}]
["MM3Of**","Market","Mid",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F83","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G83","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H83","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I83","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J83","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K83","v":6.046091E-2},{"$f":"'WACC Calc'!L83","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M83","v":6.058852E-2},{"$f":"'WACC Calc'!N83","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O83","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P83","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q83","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R83","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S83","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T83","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U83","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V83","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W83","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X83","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y83","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z83","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA83","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB83","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC83","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD83","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE83","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF83","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG83","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH83","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI83","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ83","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK83","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL83","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM83","v":5.9082639999999999E-2}]
["MC3Of**","Market","Constant",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F84","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G84","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H84","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I84","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J84","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K84","v":6.046091E-2},{"$f":"'WACC Calc'!L84","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M84","v":6.058852E-2},{"$f":"'WACC Calc'!N84","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O84","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P84","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q84","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R84","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S84","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T84","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U84","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V84","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W84","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X84","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y84","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z84","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA84","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB84","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC84","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD84","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE84","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF84","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG84","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH84","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI84","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ84","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK84","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL84","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM84","v":5.9082639999999999E-2}]
["ML3Of**","Market","Low",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F85","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G85","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H85","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I85","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J85","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K85","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L85","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M85","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N85","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O85","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P85","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q85","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R85","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S85","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T85","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U85","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V85","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W85","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X85","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y85","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z85","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA85","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB85","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC85","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD85","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE85","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF85","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG85","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH85","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI85","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ85","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK85","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL85","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM85","v":3.3251356097561136E-2}]
["MM3Of**","Market","Mid",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F86","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G86","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H86","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I86","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J86","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K86","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L86","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M86","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N86","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O86","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P86","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q86","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R86","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S86","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T86","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U86","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V86","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W86","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X86","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y86","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z86","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA86","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB86","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC86","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD86","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE86","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF86","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG86","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH86","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI86","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ86","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK86","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL86","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM86","v":3.3251356097561136E-2}]
["MC3Of**","Market","Constant",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F87","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G87","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H87","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I87","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J87","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K87","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L87","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M87","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N87","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O87","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P87","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q87","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R87","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S87","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T87","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U87","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V87","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W87","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X87","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y87","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z87","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA87","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB87","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC87","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD87","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE87","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF87","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG87","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH87","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI87","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ87","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK87","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL87","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM87","v":3.3251356097561136E-2}]
["M*3Of**","Market","*",30,"OffShoreWind","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F88","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G88","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H88","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I88","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J88","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K88","v":6.046091E-2},{"$f":"'WACC Calc'!L88","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M88","v":6.058852E-2},{"$f":"'WACC Calc'!N88","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O88","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P88","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q88","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R88","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S88","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T88","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U88","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V88","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W88","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X88","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y88","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z88","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA88","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB88","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC88","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD88","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE88","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF88","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG88","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH88","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI88","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ88","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK88","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL88","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM88","v":5.9082639999999999E-2}]
["ML3Of**","Market","Low",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F89","v":0.13587885000000002},{"$f":"'WACC Calc'!G89","v":0.13997413692307692},{"$f":"'WACC Calc'!H89","v":0.14385120384615385},{"$f":"'WACC Calc'!I89","v":0.14336105076923078},{"$f":"'WACC Calc'!J89","v":0.14025712769230769},{"$f":"'WACC Calc'!K89","v":0.13686393461538462},{"$f":"'WACC Calc'!L89","v":0.13353455153846155},{"$f":"'WACC Calc'!M89","v":0.13055204846153845},{"$f":"'WACC Calc'!N89","v":0.12752637538461539},{"$f":"'WACC Calc'!O89","v":0.12435038230769231},{"$f":"'WACC Calc'!P89","v":0.12124332923076925},{"$f":"'WACC Calc'!Q89","v":0.11818736615384615},{"$f":"'WACC Calc'!R89","v":0.11508165307692307},{"$f":"'WACC Calc'!S89","v":0.11197456},{"$f":"'WACC Calc'!T89","v":0.11200802000000001},{"$f":"'WACC Calc'!U89","v":0.11206550000000001},{"$f":"'WACC Calc'!V89","v":0.11218883000000002},{"$f":"'WACC Calc'!W89","v":0.11224525},{"$f":"'WACC Calc'!X89","v":0.11220646000000001},{"$f":"'WACC Calc'!Y89","v":0.11222635},{"$f":"'WACC Calc'!Z89","v":0.11230738000000001},{"$f":"'WACC Calc'!AA89","v":0.11234888000000001},{"$f":"'WACC Calc'!AB89","v":0.11245556000000001},{"$f":"'WACC Calc'!AC89","v":0.11254224000000002},{"$f":"'WACC Calc'!AD89","v":0.11253830000000001},{"$f":"'WACC Calc'!AE89","v":0.11248714000000001},{"$f":"'WACC Calc'!AF89","v":0.11242018000000001},{"$f":"'WACC Calc'!AG89","v":0.11233703},{"$f":"'WACC Calc'!AH89","v":0.11233332000000001},{"$f":"'WACC Calc'!AI89","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ89","v":0.11242062},{"$f":"'WACC Calc'!AK89","v":0.11242921},{"$f":"'WACC Calc'!AL89","v":0.11245795},{"$f":"'WACC Calc'!AM89","v":0.11253994}]
["MM3Of**","Market","Mid",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F90","v":0.13587885000000002},{"$f":"'WACC Calc'!G90","v":0.13997413692307692},{"$f":"'WACC Calc'!H90","v":0.14385120384615385},{"$f":"'WACC Calc'!I90","v":0.14336105076923078},{"$f":"'WACC Calc'!J90","v":0.14025712769230769},{"$f":"'WACC Calc'!K90","v":0.13686393461538462},{"$f":"'WACC Calc'!L90","v":0.13353455153846155},{"$f":"'WACC Calc'!M90","v":0.13055204846153845},{"$f":"'WACC Calc'!N90","v":0.12752637538461539},{"$f":"'WACC Calc'!O90","v":0.12435038230769231},{"$f":"'WACC Calc'!P90","v":0.12124332923076925},{"$f":"'WACC Calc'!Q90","v":0.11818736615384615},{"$f":"'WACC Calc'!R90","v":0.11508165307692307},{"$f":"'WACC Calc'!S90","v":0.11197456},{"$f":"'WACC Calc'!T90","v":0.11200802000000001},{"$f":"'WACC Calc'!U90","v":0.11206550000000001},{"$f":"'WACC Calc'!V90","v":0.11218883000000002},{"$f":"'WACC Calc'!W90","v":0.11224525},{"$f":"'WACC Calc'!X90","v":0.11220646000000001},{"$f":"'WACC Calc'!Y90","v":0.11222635},{"$f":"'WACC Calc'!Z90","v":0.11230738000000001},{"$f":"'WACC Calc'!AA90","v":0.11234888000000001},{"$f":"'WACC Calc'!AB90","v":0.11245556000000001},{"$f":"'WACC Calc'!AC90","v":0.11254224000000002},{"$f":"'WACC Calc'!AD90","v":0.11253830000000001},{"$f":"'WACC Calc'!AE90","v":0.11248714000000001},{"$f":"'WACC Calc'!AF90","v":0.11242018000000001},{"$f":"'WACC Calc'!AG90","v":0.11233703},{"$f":"'WACC Calc'!AH90","v":0.11233332000000001},{"$f":"'WACC Calc'!AI90","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ90","v":0.11242062},{"$f":"'WACC Calc'!AK90","v":0.11242921},{"$f":"'WACC Calc'!AL90","v":0.11245795},{"$f":"'WACC Calc'!AM90","v":0.11253994}]
["MC3Of**","Market","Constant",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F91","v":0.13587885000000002},{"$f":"'WACC Calc'!G91","v":0.14305106000000001},{"$f":"'WACC Calc'!H91","v":0.15000505},{"$f":"'WACC Calc'!I91","v":0.15259182000000002},{"$f":"'WACC Calc'!J91","v":0.15256482000000002},{"$f":"'WACC Calc'!K91","v":0.15224855000000001},{"$f":"'WACC Calc'!L91","v":0.15199609},{"$f":"'WACC Calc'!M91","v":0.15209051000000001},{"$f":"'WACC Calc'!N91","v":0.15214176000000001},{"$f":"'WACC Calc'!O91","v":0.15204269000000001},{"$f":"'WACC Calc'!P91","v":0.15201256000000002},{"$f":"'WACC Calc'!Q91","v":0.15203352000000001},{"$f":"'WACC Calc'!R91","v":0.15200473},{"$f":"'WACC Calc'!S91","v":0.15197456000000001},{"$f":"'WACC Calc'!T91","v":0.15200802000000002},{"$f":"'WACC Calc'!U91","v":0.15206550000000002},{"$f":"'WACC Calc'!V91","v":0.15218883000000002},{"$f":"'WACC Calc'!W91","v":0.15224525},{"$f":"'WACC Calc'!X91","v":0.15220646000000002},{"$f":"'WACC Calc'!Y91","v":0.15222635000000001},{"$f":"'WACC Calc'!Z91","v":0.15230738000000002},{"$f":"'WACC Calc'!AA91","v":0.15234888000000002},{"$f":"'WACC Calc'!AB91","v":0.15245556000000002},{"$f":"'WACC Calc'!AC91","v":0.15254224000000002},{"$f":"'WACC Calc'!AD91","v":0.15253830000000002},{"$f":"'WACC Calc'!AE91","v":0.15248714000000002},{"$f":"'WACC Calc'!AF91","v":0.15242018000000002},{"$f":"'WACC Calc'!AG91","v":0.15233703000000001},{"$f":"'WACC Calc'!AH91","v":0.15233332000000002},{"$f":"'WACC Calc'!AI91","v":0.15234420000000001},{"$f":"'WACC Calc'!AJ91","v":0.15242062000000001},{"$f":"'WACC Calc'!AK91","v":0.15242921000000001},{"$f":"'WACC Calc'!AL91","v":0.15245795000000001},{"$f":"'WACC Calc'!AM91","v":0.15253994000000001}]
["ML3Of**","Market","Low",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F92","v":0.10817448780487826},{"$f":"'WACC Calc'!G92","v":0.11216988968105079},{"$f":"'WACC Calc'!H92","v":0.1159523939962479},{"$f":"'WACC Calc'!I92","v":0.11547419587242036},{"$f":"'WACC Calc'!J92","v":0.11244597823639779},{"$f":"'WACC Calc'!K92","v":0.10913554596622888},{"$f":"'WACC Calc'!L92","v":0.10588736735459681},{"$f":"'WACC Calc'!M92","v":0.10297760825515967},{"$f":"'WACC Calc'!N92","v":0.10002573208255172},{"$f":"'WACC Calc'!O92","v":9.6927202251407163E-2},{"$f":"'WACC Calc'!P92","v":9.3895930956848117E-2},{"$f":"'WACC Calc'!Q92","v":9.0914503564728077E-2},{"$f":"'WACC Calc'!R92","v":8.7884539587242072E-2},{"$f":"'WACC Calc'!S92","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T92","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U92","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V92","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W92","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X92","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y92","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z92","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA92","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB92","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC92","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD92","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE92","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF92","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG92","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH92","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI92","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ92","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK92","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL92","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM92","v":8.5404819512195251E-2}]
["MM3Of**","Market","Mid",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F93","v":0.10817448780487826},{"$f":"'WACC Calc'!G93","v":0.11216988968105079},{"$f":"'WACC Calc'!H93","v":0.1159523939962479},{"$f":"'WACC Calc'!I93","v":0.11547419587242036},{"$f":"'WACC Calc'!J93","v":0.11244597823639779},{"$f":"'WACC Calc'!K93","v":0.10913554596622888},{"$f":"'WACC Calc'!L93","v":0.10588736735459681},{"$f":"'WACC Calc'!M93","v":0.10297760825515967},{"$f":"'WACC Calc'!N93","v":0.10002573208255172},{"$f":"'WACC Calc'!O93","v":9.6927202251407163E-2},{"$f":"'WACC Calc'!P93","v":9.3895930956848117E-2},{"$f":"'WACC Calc'!Q93","v":9.0914503564728077E-2},{"$f":"'WACC Calc'!R93","v":8.7884539587242072E-2},{"$f":"'WACC Calc'!S93","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T93","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U93","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V93","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W93","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X93","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y93","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z93","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA93","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB93","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC93","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD93","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE93","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF93","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG93","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH93","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI93","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ93","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK93","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL93","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM93","v":8.5404819512195251E-2}]
["MC3Of**","Market","Constant",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F94","v":0.10817448780487826},{"$f":"'WACC Calc'!G94","v":0.11517176585365863},{"$f":"'WACC Calc'!H94","v":0.12195614634146357},{"$f":"'WACC Calc'!I94","v":0.12447982439024408},{"$f":"'WACC Calc'!J94","v":0.12445348292682934},{"$f":"'WACC Calc'!K94","v":0.12414492682926825},{"$f":"'WACC Calc'!L94","v":0.12389862439024402},{"$f":"'WACC Calc'!M94","v":0.12399074146341471},{"$f":"'WACC Calc'!N94","v":0.12404074146341482},{"$f":"'WACC Calc'!O94","v":0.12394408780487809},{"$f":"'WACC Calc'!P94","v":0.12391469268292687},{"$f":"'WACC Calc'!Q94","v":0.12393514146341467},{"$f":"'WACC Calc'!R94","v":0.12390705365853671},{"$f":"'WACC Calc'!S94","v":0.12387761951219511},{"$f":"'WACC Calc'!T94","v":0.12391026341463429},{"$f":"'WACC Calc'!U94","v":0.12396634146341468},{"$f":"'WACC Calc'!V94","v":0.12408666341463426},{"$f":"'WACC Calc'!W94","v":0.12414170731707319},{"$f":"'WACC Calc'!X94","v":0.12410386341463409},{"$f":"'WACC Calc'!Y94","v":0.12412326829268316},{"$f":"'WACC Calc'!Z94","v":0.12420232195121961},{"$f":"'WACC Calc'!AA94","v":0.12424280975609747},{"$f":"'WACC Calc'!AB94","v":0.12434688780487813},{"$f":"'WACC Calc'!AC94","v":0.12443145365853669},{"$f":"'WACC Calc'!AD94","v":0.12442760975609768},{"$f":"'WACC Calc'!AE94","v":0.12437769756097583},{"$f":"'WACC Calc'!AF94","v":0.12431237073170753},{"$f":"'WACC Calc'!AG94","v":0.12423124878048797},{"$f":"'WACC Calc'!AH94","v":0.12422762926829289},{"$f":"'WACC Calc'!AI94","v":0.12423824390243898},{"$f":"'WACC Calc'!AJ94","v":0.1243128},{"$f":"'WACC Calc'!AK94","v":0.12432118048780505},{"$f":"'WACC Calc'!AL94","v":0.12434921951219535},{"$f":"'WACC Calc'!AM94","v":0.12442920975609773}]
["ML3Of**","Market","Low",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F95","v":0.39999999999999997},{"$f":"'WACC Calc'!G95","v":0.39999999999999997},{"$f":"'WACC Calc'!H95","v":0.39999999999999997},{"$f":"'WACC Calc'!I95","v":0.46153846153846145},{"$f":"'WACC Calc'!J95","v":0.52307692307692299},{"$f":"'WACC Calc'!K95","v":0.58461538461538454},{"$f":"'WACC Calc'!L95","v":0.64615384615384597},{"$f":"'WACC Calc'!M95","v":0.65384615384615363},{"$f":"'WACC Calc'!N95","v":0.6615384615384613},{"$f":"'WACC Calc'!O95","v":0.66923076923076896},{"$f":"'WACC Calc'!P95","v":0.67692307692307663},{"$f":"'WACC Calc'!Q95","v":0.68461538461538429},{"$f":"'WACC Calc'!R95","v":0.69230769230769196},{"$f":"'WACC Calc'!S95","v":0.7},{"$f":"'WACC Calc'!T95","v":0.7},{"$f":"'WACC Calc'!U95","v":0.7},{"$f":"'WACC Calc'!V95","v":0.7},{"$f":"'WACC Calc'!W95","v":0.7},{"$f":"'WACC Calc'!X95","v":0.7},{"$f":"'WACC Calc'!Y95","v":0.7},{"$f":"'WACC Calc'!Z95","v":0.7},{"$f":"'WACC Calc'!AA95","v":0.7},{"$f":"'WACC Calc'!AB95","v":0.7},{"$f":"'WACC Calc'!AC95","v":0.7},{"$f":"'WACC Calc'!AD95","v":0.7},{"$f":"'WACC Calc'!AE95","v":0.7},{"$f":"'WACC Calc'!AF95","v":0.7},{"$f":"'WACC Calc'!AG95","v":0.7},{"$f":"'WACC Calc'!AH95","v":0.7},{"$f":"'WACC Calc'!AI95","v":0.7},{"$f":"'WACC Calc'!AJ95","v":0.7},{"$f":"'WACC Calc'!AK95","v":0.7},{"$f":"'WACC Calc'!AL95","v":0.7},{"$f":"'WACC Calc'!AM95","v":0.7}]
["MM3Of**","Market","Mid",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F96","v":0.39999999999999997},{"$f":"'WACC Calc'!G96","v":0.39999999999999997},{"$f":"'WACC Calc'!H96","v":0.39999999999999997},{"$f":"'WACC Calc'!I96","v":0.4557692307692307},{"$f":"'WACC Calc'!J96","v":0.5115384615384615},{"$f":"'WACC Calc'!K96","v":0.56730769230769229},{"$f":"'WACC Calc'!L96","v":0.62307692307692297},{"$f":"'WACC Calc'!M96","v":0.62692307692307681},{"$f":"'WACC Calc'!N96","v":0.63076923076923064},{"$f":"'WACC Calc'!O96","v":0.63461538461538447},{"$f":"'WACC Calc'!P96","v":0.6384615384615383},{"$f":"'WACC Calc'!Q96","v":0.64230769230769214},{"$f":"'WACC Calc'!R96","v":0.64615384615384597},{"$f":"'WACC Calc'!S96","v":0.65},{"$f":"'WACC Calc'!T96","v":0.65},{"$f":"'WACC Calc'!U96","v":0.65},{"$f":"'WACC Calc'!V96","v":0.65},{"$f":"'WACC Calc'!W96","v":0.65},{"$f":"'WACC Calc'!X96","v":0.65},{"$f":"'WACC Calc'!Y96","v":0.65},{"$f":"'WACC Calc'!Z96","v":0.65},{"$f":"'WACC Calc'!AA96","v":0.65},{"$f":"'WACC Calc'!AB96","v":0.65},{"$f":"'WACC Calc'!AC96","v":0.65},{"$f":"'WACC Calc'!AD96","v":0.65},{"$f":"'WACC Calc'!AE96","v":0.65},{"$f":"'WACC Calc'!AF96","v":0.65},{"$f":"'WACC Calc'!AG96","v":0.65},{"$f":"'WACC Calc'!AH96","v":0.65},{"$f":"'WACC Calc'!AI96","v":0.65},{"$f":"'WACC Calc'!AJ96","v":0.65},{"$f":"'WACC Calc'!AK96","v":0.65},{"$f":"'WACC Calc'!AL96","v":0.65},{"$f":"'WACC Calc'!AM96","v":0.65}]
["MC3Of**","Market","Constant",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F97","v":0.39999999999999997},{"$f":"'WACC Calc'!G97","v":0.39999999999999997},{"$f":"'WACC Calc'!H97","v":0.39999999999999997},{"$f":"'WACC Calc'!I97","v":0.44999999999999996},{"$f":"'WACC Calc'!J97","v":0.49999999999999994},{"$f":"'WACC Calc'!K97","v":0.54999999999999993},{"$f":"'WACC Calc'!L97","v":0.6},{"$f":"'WACC Calc'!M97","v":0.6},{"$f":"'WACC Calc'!N97","v":0.6},{"$f":"'WACC Calc'!O97","v":0.6},{"$f":"'WACC Calc'!P97","v":0.6},{"$f":"'WACC Calc'!Q97","v":0.6},{"$f":"'WACC Calc'!R97","v":0.6},{"$f":"'WACC Calc'!S97","v":0.6},{"$f":"'WACC Calc'!T97","v":0.6},{"$f":"'WACC Calc'!U97","v":0.6},{"$f":"'WACC Calc'!V97","v":0.6},{"$f":"'WACC Calc'!W97","v":0.6},{"$f":"'WACC Calc'!X97","v":0.6},{"$f":"'WACC Calc'!Y97","v":0.6},{"$f":"'WACC Calc'!Z97","v":0.6},{"$f":"'WACC Calc'!AA97","v":0.6},{"$f":"'WACC Calc'!AB97","v":0.6},{"$f":"'WACC Calc'!AC97","v":0.6},{"$f":"'WACC Calc'!AD97","v":0.6},{"$f":"'WACC Calc'!AE97","v":0.6},{"$f":"'WACC Calc'!AF97","v":0.6},{"$f":"'WACC Calc'!AG97","v":0.6},{"$f":"'WACC Calc'!AH97","v":0.6},{"$f":"'WACC Calc'!AI97","v":0.6},{"$f":"'WACC Calc'!AJ97","v":0.6},{"$f":"'WACC Calc'!AK97","v":0.6},{"$f":"'WACC Calc'!AL97","v":0.6},{"$f":"'WACC Calc'!AM97","v":0.6}]
[{"$f":"_xlfn.CONCAT(LEFT(B67,1), LEFT(C67,1), LEFT(D67,1),LEFT(E67,2),LEFT(F67,6),RIGHT(F67,1))","v":"M*3Of**"},"Market","*",30,"OffShoreWind","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F98","v":0.38900000000000001},{"$f":"'WACC Calc'!G98","v":0.25739999999999996},{"$f":"'WACC Calc'!H98","v":0.25739999999999996},{"$f":"'WACC Calc'!I98","v":0.25739999999999996},{"$f":"'WACC Calc'!J98","v":0.25739999999999996},{"$f":"'WACC Calc'!K98","v":0.25739999999999996},{"$f":"'WACC Calc'!L98","v":0.25739999999999996},{"$f":"'WACC Calc'!M98","v":0.25739999999999996},{"$f":"'WACC Calc'!N98","v":0.25739999999999996},{"$f":"'WACC Calc'!O98","v":0.25739999999999996},{"$f":"'WACC Calc'!P98","v":0.25739999999999996},{"$f":"'WACC Calc'!Q98","v":0.25739999999999996},{"$f":"'WACC Calc'!R98","v":0.25739999999999996},{"$f":"'WACC Calc'!S98","v":0.25739999999999996},{"$f":"'WACC Calc'!T98","v":0.25739999999999996},{"$f":"'WACC Calc'!U98","v":0.25739999999999996},{"$f":"'WACC Calc'!V98","v":0.25739999999999996},{"$f":"'WACC Calc'!W98","v":0.25739999999999996},{"$f":"'WACC Calc'!X98","v":0.25739999999999996},{"$f":"'WACC Calc'!Y98","v":0.25739999999999996},{"$f":"'WACC Calc'!Z98","v":0.25739999999999996},{"$f":"'WACC Calc'!AA98","v":0.25739999999999996},{"$f":"'WACC Calc'!AB98","v":0.25739999999999996},{"$f":"'WACC Calc'!AC98","v":0.25739999999999996},{"$f":"'WACC Calc'!AD98","v":0.25739999999999996},{"$f":"'WACC Calc'!AE98","v":0.25739999999999996},{"$f":"'WACC Calc'!AF98","v":0.25739999999999996},{"$f":"'WACC Calc'!AG98","v":0.25739999999999996},{"$f":"'WACC Calc'!AH98","v":0.25739999999999996},{"$f":"'WACC Calc'!AI98","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ98","v":0.25739999999999996},{"$f":"'WACC Calc'!AK98","v":0.25739999999999996},{"$f":"'WACC Calc'!AL98","v":0.25739999999999996},{"$f":"'WACC Calc'!AM98","v":0.25739999999999996}]
["ML3Of**","Market","Low",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F99","v":9.1116698380000014E-2},{"$f":"'WACC Calc'!G99","v":9.9165456924246151E-2},{"$f":"'WACC Calc'!H99","v":0.10332806370689232},{"$f":"'WACC Calc'!I99","v":9.8174492245278133E-2},{"$f":"'WACC Calc'!J99","v":9.0630266742115995E-2},{"$f":"'WACC Calc'!K99","v":8.3099393257282855E-2},{"$f":"'WACC Calc'!L99","v":7.6147701991024871E-2},{"$f":"'WACC Calc'!M99","v":7.4609616551455635E-2},{"$f":"'WACC Calc'!N99","v":7.2972778785869843E-2},{"$f":"'WACC Calc'!O99","v":7.1082823955344404E-2},{"$f":"'WACC Calc'!P99","v":6.934534811234086E-2},{"$f":"'WACC Calc'!Q99","v":6.7727665593443814E-2},{"$f":"'WACC Calc'!R99","v":6.6237091563822514E-2},{"$f":"'WACC Calc'!S99","v":6.4625102180000005E-2},{"$f":"'WACC Calc'!T99","v":6.4505860945999999E-2},{"$f":"'WACC Calc'!U99","v":6.4601712126400007E-2},{"$f":"'WACC Calc'!V99","v":6.4722007083200014E-2},{"$f":"'WACC Calc'!W99","v":6.4653625423000002E-2},{"$f":"'WACC Calc'!X99","v":6.4578237698200008E-2},{"$f":"'WACC Calc'!Y99","v":6.4526016047400006E-2},{"$f":"'WACC Calc'!Z99","v":6.4766383032200017E-2},{"$f":"'WACC Calc'!AA99","v":6.4741109694800014E-2},{"$f":"'WACC Calc'!AB99","v":6.4732276635600008E-2},{"$f":"'WACC Calc'!AC99","v":6.4789407457200007E-2},{"$f":"'WACC Calc'!AD99","v":6.4695671506200009E-2},{"$f":"'WACC Calc'!AE99","v":6.4601726722200006E-2},{"$f":"'WACC Calc'!AF99","v":6.45632734816E-2},{"$f":"'WACC Calc'!AG99","v":6.4445067575400014E-2},{"$f":"'WACC Calc'!AH99","v":6.4418571764800009E-2},{"$f":"'WACC Calc'!AI99","v":6.4380047435000004E-2},{"$f":"'WACC Calc'!AJ99","v":6.4360857618599998E-2},{"$f":"'WACC Calc'!AK99","v":6.4424523865000013E-2},{"$f":"'WACC Calc'!AL99","v":6.4478437781600006E-2},{"$f":"'WACC Calc'!AM99","v":6.4474319924800017E-2}]
["MM3Of**","Market","Mid",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F100","v":9.1116698380000014E-2},{"$f":"'WACC Calc'!G100","v":9.9165456924246151E-2},{"$f":"'WACC Calc'!H100","v":0.10332806370689232},{"$f":"'WACC Calc'!I100","v":9.8739324226827518E-2},{"$f":"'WACC Calc'!J100","v":9.1724976910134912E-2},{"$f":"'WACC Calc'!K100","v":8.4691106652752965E-2},{"$f":"'WACC Calc'!L100","v":7.8197232332004749E-2},{"$f":"'WACC Calc'!M100","v":7.6913128453635515E-2},{"$f":"'WACC Calc'!N100","v":7.5510155371857998E-2},{"$f":"'WACC Calc'!O100","v":7.3838042490810663E-2},{"$f":"'WACC Calc'!P100","v":7.2294097039524274E-2},{"$f":"'WACC Calc'!Q100","v":7.0845961695491136E-2},{"$f":"'WACC Calc'!R100","v":6.9493395664695867E-2},{"$f":"'WACC Calc'!S100","v":6.8007206309999998E-2},{"$f":"'WACC Calc'!T100","v":6.7898872306999994E-2},{"$f":"'WACC Calc'!U100","v":6.7991982688799996E-2},{"$f":"'WACC Calc'!V100","v":6.8112494434400012E-2},{"$f":"'WACC Calc'!W100","v":6.8053027178500008E-2},{"$f":"'WACC Calc'!X100","v":6.7980253576900004E-2},{"$f":"'WACC Calc'!Y100","v":6.7933182758300001E-2},{"$f":"'WACC Calc'!Z100","v":6.8162168529900008E-2},{"$f":"'WACC Calc'!AA100","v":6.8141664716600006E-2},{"$f":"'WACC Calc'!AB100","v":6.8141082590199992E-2},{"$f":"'WACC Calc'!AC100","v":6.8200324067400009E-2},{"$f":"'WACC Calc'!AD100","v":6.8113002112900001E-2},{"$f":"'WACC Calc'!AE100","v":6.8022113384899996E-2},{"$f":"'WACC Calc'!AF100","v":6.7981623947200004E-2},{"$f":"'WACC Calc'!AG100","v":6.7865922034300002E-2},{"$f":"'WACC Calc'!AH100","v":6.7841053781600005E-2},{"$f":"'WACC Calc'!AI100","v":6.7806058332500002E-2},{"$f":"'WACC Calc'!AJ100","v":6.7793697788699994E-2},{"$f":"'WACC Calc'!AK100","v":6.7853430017499994E-2},{"$f":"'WACC Calc'!AL100","v":6.7905545797199998E-2},{"$f":"'WACC Calc'!AM100","v":6.7907578501599994E-2}]
["MC3Of**","Market","Constant",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F101","v":9.1116698380000014E-2},{"$f":"'WACC Calc'!G101","v":0.10101161077040001},{"$f":"'WACC Calc'!H101","v":0.10702037139920001},{"$f":"'WACC Calc'!I101","v":0.10438107928530001},{"$f":"'WACC Calc'!J101","v":9.8973533232000005E-2},{"$f":"'WACC Calc'!K101","v":9.3205896971300009E-2},{"$f":"'WACC Calc'!L101","v":8.7631378057600004E-2},{"$f":"'WACC Calc'!M101","v":8.7832024971200004E-2},{"$f":"'WACC Calc'!N101","v":8.7893685804000005E-2},{"$f":"'WACC Calc'!O101","v":8.7670184103200002E-2},{"$f":"'WACC Calc'!P101","v":8.7550538274400014E-2},{"$f":"'WACC Calc'!Q101","v":8.7502719336000012E-2},{"$f":"'WACC Calc'!R101","v":8.7518930534800005E-2},{"$f":"'WACC Calc'!S101","v":8.7389310440000006E-2},{"$f":"'WACC Calc'!T101","v":8.7291883668000003E-2},{"$f":"'WACC Calc'!U101","v":8.7382253251200012E-2},{"$f":"'WACC Calc'!V101","v":8.7502981785600009E-2},{"$f":"'WACC Calc'!W101","v":8.7452428934000001E-2},{"$f":"'WACC Calc'!X101","v":8.7382269455600015E-2},{"$f":"'WACC Calc'!Y101","v":8.734034946920001E-2},{"$f":"'WACC Calc'!Z101","v":8.7557954027600013E-2},{"$f":"'WACC Calc'!AA101","v":8.7542219738400012E-2},{"$f":"'WACC Calc'!AB101","v":8.7549888544800003E-2},{"$f":"'WACC Calc'!AC101","v":8.7611240677600011E-2},{"$f":"'WACC Calc'!AD101","v":8.7530332719600007E-2},{"$f":"'WACC Calc'!AE101","v":8.7442500047600014E-2},{"$f":"'WACC Calc'!AF101","v":8.7399974412800008E-2},{"$f":"'WACC Calc'!AG101","v":8.7286776493200005E-2},{"$f":"'WACC Calc'!AH101","v":8.7263535798400016E-2},{"$f":"'WACC Calc'!AI101","v":8.7232069230000014E-2},{"$f":"'WACC Calc'!AJ101","v":8.7226537958800004E-2},{"$f":"'WACC Calc'!AK101","v":8.7282336170000002E-2},{"$f":"'WACC Calc'!AL101","v":8.7332653812800004E-2},{"$f":"'WACC Calc'!AM101","v":8.7340837078400013E-2}]
["ML3Of**","Market","Low",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F102","v":6.4504095980487897E-2},{"$f":"'WACC Calc'!G102","v":7.2356543340728052E-2},{"$f":"'WACC Calc'!H102","v":7.6417623128675505E-2},{"$f":"'WACC Calc'!I102","v":7.1389748531978769E-2},{"$f":"'WACC Calc'!J102","v":6.4029528528893653E-2},{"$f":"'WACC Calc'!K102","v":5.6682334885153951E-2},{"$f":"'WACC Calc'!L102","v":4.990019706441462E-2},{"$f":"'WACC Calc'!M102","v":4.8399625903859267E-2},{"$f":"'WACC Calc'!N102","v":4.6802711010604847E-2},{"$f":"'WACC Calc'!O102","v":4.4958852639360503E-2},{"$f":"'WACC Calc'!P102","v":4.3263754255942422E-2},{"$f":"'WACC Calc'!Q102","v":4.1685527408237943E-2},{"$f":"'WACC Calc'!R102","v":4.0231308842753721E-2},{"$f":"'WACC Calc'!S102","v":3.8658636273170677E-2},{"$f":"'WACC Calc'!T102","v":3.8542303361951413E-2},{"$f":"'WACC Calc'!U102","v":3.8635816708683102E-2},{"$f":"'WACC Calc'!V102","v":3.8753177642146364E-2},{"$f":"'WACC Calc'!W102","v":3.8686463827316997E-2},{"$f":"'WACC Calc'!X102","v":3.8612914827512279E-2},{"$f":"'WACC Calc'!Y102","v":3.8561966875512166E-2},{"$f":"'WACC Calc'!Z102","v":3.8796471250927E-2},{"$f":"'WACC Calc'!AA102","v":3.8771814336390431E-2},{"$f":"'WACC Calc'!AB102","v":3.876319671765871E-2},{"$f":"'WACC Calc'!AC102","v":3.8818934104585479E-2},{"$f":"'WACC Calc'!AD102","v":3.8727484396292811E-2},{"$f":"'WACC Calc'!AE102","v":3.8635830948487992E-2},{"$f":"'WACC Calc'!AF102","v":3.8598315591804822E-2},{"$f":"'WACC Calc'!AG102","v":3.8482992756488033E-2},{"$f":"'WACC Calc'!AH102","v":3.8457143185170795E-2},{"$f":"'WACC Calc'!AI102","v":3.8419558473170801E-2},{"$f":"'WACC Calc'!AJ102","v":3.8400836701073082E-2},{"$f":"'WACC Calc'!AK102","v":3.846295011219536E-2},{"$f":"'WACC Calc'!AL102","v":3.8515549055219811E-2},{"$f":"'WACC Calc'!AM102","v":3.851153163395149E-2}]
["MM3Of**","Market","Mid",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F103","v":6.4504095980487897E-2},{"$f":"'WACC Calc'!G103","v":7.2356543340728052E-2},{"$f":"'WACC Calc'!H103","v":7.6417623128675505E-2},{"$f":"'WACC Calc'!I103","v":7.1940804123734159E-2},{"$f":"'WACC Calc'!J103","v":6.5097538448912307E-2},{"$f":"'WACC Calc'!K103","v":5.8235226002685936E-2},{"$f":"'WACC Calc'!L103","v":5.1899738860492706E-2},{"$f":"'WACC Calc'!M103","v":5.0646954588912774E-2},{"$f":"'WACC Calc'!N103","v":4.9278200362788294E-2},{"$f":"'WACC Calc'!O103","v":4.7646870722742207E-2},{"$f":"'WACC Calc'!P103","v":4.614058247758468E-2},{"$f":"'WACC Calc'!Q103","v":4.4727767507796168E-2},{"$f":"'WACC Calc'!R103","v":4.3408190892386456E-2},{"$f":"'WACC Calc'!S103","v":4.1958250058536484E-2},{"$f":"'WACC Calc'!T103","v":4.1852558348292712E-2},{"$f":"'WACC Calc'!U103","v":4.1943397745170863E-2},{"$f":"'WACC Calc'!V103","v":4.2060970179902624E-2},{"$f":"'WACC Calc'!W103","v":4.2002953344878247E-2},{"$f":"'WACC Calc'!X103","v":4.1931954709170993E-2},{"$f":"'WACC Calc'!Y103","v":4.1886031959317283E-2},{"$f":"'WACC Calc'!Z103","v":4.2109432712097661E-2},{"$f":"'WACC Calc'!AA103","v":4.2089428991805011E-2},{"$f":"'WACC Calc'!AB103","v":4.2088861063609873E-2},{"$f":"'WACC Calc'!AC103","v":4.2146657626731754E-2},{"$f":"'WACC Calc'!AD103","v":4.2061465476000093E-2},{"$f":"'WACC Calc'!AE103","v":4.1972793546243947E-2},{"$f":"'WACC Calc'!AF103","v":4.1933291655804839E-2},{"$f":"'WACC Calc'!AG103","v":4.1820411740780772E-2},{"$f":"'WACC Calc'!AH103","v":4.1796150030829482E-2},{"$f":"'WACC Calc'!AI103","v":4.1762008129268446E-2},{"$f":"'WACC Calc'!AJ103","v":4.1749949062146463E-2},{"$f":"'WACC Calc'!AK103","v":4.180822440731724E-2},{"$f":"'WACC Calc'!AL103","v":4.1859069070439014E-2},{"$f":"'WACC Calc'!AM103","v":4.1861052196682902E-2}]
["MC3Of**","Market","Constant",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F104","v":6.4504095980487897E-2},{"$f":"'WACC Calc'!G104","v":7.4157669044292662E-2},{"$f":"'WACC Calc'!H104","v":8.0019874535804947E-2},{"$f":"'WACC Calc'!I104","v":7.7444955400292725E-2},{"$f":"'WACC Calc'!J104","v":7.2169300714146623E-2},{"$f":"'WACC Calc'!K104","v":6.6542338508585486E-2},{"$f":"'WACC Calc'!L104","v":6.1103783470829232E-2},{"$f":"'WACC Calc'!M104","v":6.1299536557268386E-2},{"$f":"'WACC Calc'!N104","v":6.1359693467317289E-2},{"$f":"'WACC Calc'!O104","v":6.1141643027512238E-2},{"$f":"'WACC Calc'!P104","v":6.1024915389658485E-2},{"$f":"'WACC Calc'!Q104","v":6.0978262766829383E-2},{"$f":"'WACC Calc'!R104","v":6.0994078570536736E-2},{"$f":"'WACC Calc'!S104","v":6.0867619941463502E-2},{"$f":"'WACC Calc'!T104","v":6.0772569432195223E-2},{"$f":"'WACC Calc'!U104","v":6.0860734879219613E-2},{"$f":"'WACC Calc'!V104","v":6.0978518815219651E-2},{"$f":"'WACC Calc'!W104","v":6.0929198960000042E-2},{"$f":"'WACC Calc'!X104","v":6.0860750688390253E-2},{"$f":"'WACC Calc'!Y104","v":6.0819853140682945E-2},{"$f":"'WACC Calc'!Z104","v":6.1032150270829311E-2},{"$f":"'WACC Calc'!AA104","v":6.1016799744780581E-2},{"$f":"'WACC Calc'!AB104","v":6.1024281507122025E-2},{"$f":"'WACC Calc'!AC104","v":6.1084137246439019E-2},{"$f":"'WACC Calc'!AD104","v":6.1005202653268364E-2},{"$f":"'WACC Calc'!AE104","v":6.0919512241561113E-2},{"$f":"'WACC Calc'!AF104","v":6.0878023817365845E-2},{"$f":"'WACC Calc'!AG104","v":6.0767586822634279E-2},{"$f":"'WACC Calc'!AH104","v":6.0744912974048937E-2},{"$f":"'WACC Calc'!AI104","v":6.071421388292686E-2},{"$f":"'WACC Calc'!AJ104","v":6.0708817520780611E-2},{"$f":"'WACC Calc'!AK104","v":6.076325480000011E-2},{"$f":"'WACC Calc'!AL104","v":6.0812345183219652E-2},{"$f":"'WACC Calc'!AM104","v":6.0820328856975747E-2}]
["M*3Ut**","Market","*",30,"UtilityPV","*","Inflation Rate",{"$f":"'WACC Calc'!F107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM107","v":2.5000000000000001E-2}]
["ML3Ut**","Market","Low",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F108","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G108","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H108","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I108","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J108","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K108","v":6.046091E-2},{"$f":"'WACC Calc'!L108","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M108","v":6.058852E-2},{"$f":"'WACC Calc'!N108","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O108","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P108","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q108","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R108","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S108","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T108","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U108","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V108","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W108","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X108","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y108","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z108","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA108","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB108","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC108","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD108","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE108","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF108","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG108","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH108","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI108","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ108","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK108","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL108","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM108","v":5.9082639999999999E-2}]
["MM3Ut**","Market","Mid",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F109","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G109","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H109","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I109","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J109","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K109","v":6.046091E-2},{"$f":"'WACC Calc'!L109","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M109","v":6.058852E-2},{"$f":"'WACC Calc'!N109","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O109","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P109","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q109","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R109","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S109","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T109","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U109","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V109","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W109","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X109","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y109","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z109","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA109","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB109","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC109","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD109","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE109","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF109","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG109","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH109","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI109","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ109","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK109","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL109","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM109","v":5.9082639999999999E-2}]
["MC3Ut**","Market","Constant",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F110","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G110","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H110","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I110","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J110","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K110","v":6.046091E-2},{"$f":"'WACC Calc'!L110","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M110","v":6.058852E-2},{"$f":"'WACC Calc'!N110","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O110","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P110","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q110","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R110","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S110","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T110","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U110","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V110","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W110","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X110","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y110","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z110","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA110","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB110","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC110","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD110","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE110","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF110","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG110","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH110","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI110","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ110","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK110","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL110","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM110","v":5.9082639999999999E-2}]
["ML3Ut**","Market","Low",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F111","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G111","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H111","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I111","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J111","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K111","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L111","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M111","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N111","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O111","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P111","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q111","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R111","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S111","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T111","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U111","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V111","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W111","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X111","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y111","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z111","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA111","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB111","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC111","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD111","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE111","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF111","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG111","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH111","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI111","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ111","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK111","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL111","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM111","v":3.3251356097561136E-2}]
["MM3Ut**","Market","Mid",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F112","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G112","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H112","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I112","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J112","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K112","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L112","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M112","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N112","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O112","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P112","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q112","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R112","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S112","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T112","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U112","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V112","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W112","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X112","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y112","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z112","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA112","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB112","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC112","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD112","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE112","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF112","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG112","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH112","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI112","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ112","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK112","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL112","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM112","v":3.3251356097561136E-2}]
["MC3Ut**","Market","Constant",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F113","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G113","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H113","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I113","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J113","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K113","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L113","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M113","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N113","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O113","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P113","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q113","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R113","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S113","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T113","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U113","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V113","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W113","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X113","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y113","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z113","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA113","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB113","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC113","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD113","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE113","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF113","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG113","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH113","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI113","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ113","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK113","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL113","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM113","v":3.3251356097561136E-2}]
["M*3Ut**","Market","*",30,"UtilityPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F114","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G114","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H114","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I114","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J114","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K114","v":6.046091E-2},{"$f":"'WACC Calc'!L114","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M114","v":6.058852E-2},{"$f":"'WACC Calc'!N114","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O114","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P114","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q114","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R114","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S114","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T114","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U114","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V114","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W114","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X114","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y114","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z114","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA114","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB114","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC114","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD114","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE114","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF114","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG114","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH114","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI114","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ114","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK114","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL114","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM114","v":5.9082639999999999E-2}]
["ML3Ut**","Market","Low",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F115","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G115","v":0.10305106},{"$f":"'WACC Calc'!H115","v":0.11000505000000001},{"$f":"'WACC Calc'!I115","v":0.11259182000000001},{"$f":"'WACC Calc'!J115","v":0.11256482000000001},{"$f":"'WACC Calc'!K115","v":0.11224855},{"$f":"'WACC Calc'!L115","v":0.11199609000000001},{"$f":"'WACC Calc'!M115","v":0.11209051},{"$f":"'WACC Calc'!N115","v":0.11214176000000001},{"$f":"'WACC Calc'!O115","v":0.11204269},{"$f":"'WACC Calc'!P115","v":0.11201256000000001},{"$f":"'WACC Calc'!Q115","v":0.11203352},{"$f":"'WACC Calc'!R115","v":0.11200473},{"$f":"'WACC Calc'!S115","v":0.11197456},{"$f":"'WACC Calc'!T115","v":0.11200802000000001},{"$f":"'WACC Calc'!U115","v":0.11206550000000001},{"$f":"'WACC Calc'!V115","v":0.11218883000000002},{"$f":"'WACC Calc'!W115","v":0.11224525},{"$f":"'WACC Calc'!X115","v":0.11220646000000001},{"$f":"'WACC Calc'!Y115","v":0.11222635},{"$f":"'WACC Calc'!Z115","v":0.11230738000000001},{"$f":"'WACC Calc'!AA115","v":0.11234888000000001},{"$f":"'WACC Calc'!AB115","v":0.11245556000000001},{"$f":"'WACC Calc'!AC115","v":0.11254224000000002},{"$f":"'WACC Calc'!AD115","v":0.11253830000000001},{"$f":"'WACC Calc'!AE115","v":0.11248714000000001},{"$f":"'WACC Calc'!AF115","v":0.11242018000000001},{"$f":"'WACC Calc'!AG115","v":0.11233703},{"$f":"'WACC Calc'!AH115","v":0.11233332000000001},{"$f":"'WACC Calc'!AI115","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ115","v":0.11242062},{"$f":"'WACC Calc'!AK115","v":0.11242921},{"$f":"'WACC Calc'!AL115","v":0.11245795},{"$f":"'WACC Calc'!AM115","v":0.11253994}]
["MM3Ut**","Market","Mid",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F116","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G116","v":0.10305106},{"$f":"'WACC Calc'!H116","v":0.11000505000000001},{"$f":"'WACC Calc'!I116","v":0.11259182000000001},{"$f":"'WACC Calc'!J116","v":0.11256482000000001},{"$f":"'WACC Calc'!K116","v":0.11224855},{"$f":"'WACC Calc'!L116","v":0.11199609000000001},{"$f":"'WACC Calc'!M116","v":0.11209051},{"$f":"'WACC Calc'!N116","v":0.11214176000000001},{"$f":"'WACC Calc'!O116","v":0.11204269},{"$f":"'WACC Calc'!P116","v":0.11201256000000001},{"$f":"'WACC Calc'!Q116","v":0.11203352},{"$f":"'WACC Calc'!R116","v":0.11200473},{"$f":"'WACC Calc'!S116","v":0.11197456},{"$f":"'WACC Calc'!T116","v":0.11200802000000001},{"$f":"'WACC Calc'!U116","v":0.11206550000000001},{"$f":"'WACC Calc'!V116","v":0.11218883000000002},{"$f":"'WACC Calc'!W116","v":0.11224525},{"$f":"'WACC Calc'!X116","v":0.11220646000000001},{"$f":"'WACC Calc'!Y116","v":0.11222635},{"$f":"'WACC Calc'!Z116","v":0.11230738000000001},{"$f":"'WACC Calc'!AA116","v":0.11234888000000001},{"$f":"'WACC Calc'!AB116","v":0.11245556000000001},{"$f":"'WACC Calc'!AC116","v":0.11254224000000002},{"$f":"'WACC Calc'!AD116","v":0.11253830000000001},{"$f":"'WACC Calc'!AE116","v":0.11248714000000001},{"$f":"'WACC Calc'!AF116","v":0.11242018000000001},{"$f":"'WACC Calc'!AG116","v":0.11233703},{"$f":"'WACC Calc'!AH116","v":0.11233332000000001},{"$f":"'WACC Calc'!AI116","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ116","v":0.11242062},{"$f":"'WACC Calc'!AK116","v":0.11242921},{"$f":"'WACC Calc'!AL116","v":0.11245795},{"$f":"'WACC Calc'!AM116","v":0.11253994}]
["MC3Ut**","Market","Constant",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F117","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G117","v":0.10305106},{"$f":"'WACC Calc'!H117","v":0.11000505000000001},{"$f":"'WACC Calc'!I117","v":0.11259182000000001},{"$f":"'WACC Calc'!J117","v":0.11256482000000001},{"$f":"'WACC Calc'!K117","v":0.11224855},{"$f":"'WACC Calc'!L117","v":0.11199609000000001},{"$f":"'WACC Calc'!M117","v":0.11209051},{"$f":"'WACC Calc'!N117","v":0.11214176000000001},{"$f":"'WACC Calc'!O117","v":0.11204269},{"$f":"'WACC Calc'!P117","v":0.11201256000000001},{"$f":"'WACC Calc'!Q117","v":0.11203352},{"$f":"'WACC Calc'!R117","v":0.11200473},{"$f":"'WACC Calc'!S117","v":0.11197456},{"$f":"'WACC Calc'!T117","v":0.11200802000000001},{"$f":"'WACC Calc'!U117","v":0.11206550000000001},{"$f":"'WACC Calc'!V117","v":0.11218883000000002},{"$f":"'WACC Calc'!W117","v":0.11224525},{"$f":"'WACC Calc'!X117","v":0.11220646000000001},{"$f":"'WACC Calc'!Y117","v":0.11222635},{"$f":"'WACC Calc'!Z117","v":0.11230738000000001},{"$f":"'WACC Calc'!AA117","v":0.11234888000000001},{"$f":"'WACC Calc'!AB117","v":0.11245556000000001},{"$f":"'WACC Calc'!AC117","v":0.11254224000000002},{"$f":"'WACC Calc'!AD117","v":0.11253830000000001},{"$f":"'WACC Calc'!AE117","v":0.11248714000000001},{"$f":"'WACC Calc'!AF117","v":0.11242018000000001},{"$f":"'WACC Calc'!AG117","v":0.11233703},{"$f":"'WACC Calc'!AH117","v":0.11233332000000001},{"$f":"'WACC Calc'!AI117","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ117","v":0.11242062},{"$f":"'WACC Calc'!AK117","v":0.11242921},{"$f":"'WACC Calc'!AL117","v":0.11245795},{"$f":"'WACC Calc'!AM117","v":0.11253994}]
["ML3Ut**","Market","Low",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F118","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G118","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H118","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I118","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J118","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K118","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L118","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M118","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N118","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O118","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P118","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q118","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R118","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S118","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T118","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U118","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V118","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W118","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X118","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y118","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z118","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA118","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB118","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC118","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD118","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE118","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF118","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG118","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH118","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI118","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ118","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK118","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL118","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM118","v":8.5404819512195251E-2}]
["MM3Ut**","Market","Mid",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F119","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G119","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H119","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I119","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J119","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K119","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L119","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M119","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N119","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O119","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P119","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q119","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R119","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S119","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T119","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U119","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V119","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W119","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X119","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y119","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z119","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA119","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB119","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC119","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD119","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE119","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF119","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG119","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH119","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI119","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ119","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK119","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL119","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM119","v":8.5404819512195251E-2}]
["MC3Ut**","Market","Constant",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F120","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G120","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H120","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I120","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J120","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K120","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L120","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M120","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N120","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O120","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P120","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q120","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R120","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S120","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T120","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U120","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V120","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W120","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X120","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y120","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z120","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA120","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB120","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC120","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD120","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE120","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF120","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG120","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH120","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI120","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ120","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK120","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL120","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM120","v":8.5404819512195251E-2}]
["ML3Ut**","Market","Low",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F121","v":0.39999999999999997},{"$f":"'WACC Calc'!G121","v":0.39999999999999997},{"$f":"'WACC Calc'!H121","v":0.39999999999999997},{"$f":"'WACC Calc'!I121","v":0.39999999999999997},{"$f":"'WACC Calc'!J121","v":0.39999999999999997},{"$f":"'WACC Calc'!K121","v":0.4846153846153845},{"$f":"'WACC Calc'!L121","v":0.5692307692307691},{"$f":"'WACC Calc'!M121","v":0.65384615384615363},{"$f":"'WACC Calc'!N121","v":0.6615384615384613},{"$f":"'WACC Calc'!O121","v":0.66923076923076896},{"$f":"'WACC Calc'!P121","v":0.67692307692307663},{"$f":"'WACC Calc'!Q121","v":0.68461538461538429},{"$f":"'WACC Calc'!R121","v":0.69230769230769196},{"$f":"'WACC Calc'!S121","v":0.7},{"$f":"'WACC Calc'!T121","v":0.7},{"$f":"'WACC Calc'!U121","v":0.7},{"$f":"'WACC Calc'!V121","v":0.7},{"$f":"'WACC Calc'!W121","v":0.7},{"$f":"'WACC Calc'!X121","v":0.7},{"$f":"'WACC Calc'!Y121","v":0.7},{"$f":"'WACC Calc'!Z121","v":0.7},{"$f":"'WACC Calc'!AA121","v":0.7},{"$f":"'WACC Calc'!AB121","v":0.7},{"$f":"'WACC Calc'!AC121","v":0.7},{"$f":"'WACC Calc'!AD121","v":0.7},{"$f":"'WACC Calc'!AE121","v":0.7},{"$f":"'WACC Calc'!AF121","v":0.7},{"$f":"'WACC Calc'!AG121","v":0.7},{"$f":"'WACC Calc'!AH121","v":0.7},{"$f":"'WACC Calc'!AI121","v":0.7},{"$f":"'WACC Calc'!AJ121","v":0.7},{"$f":"'WACC Calc'!AK121","v":0.7},{"$f":"'WACC Calc'!AL121","v":0.7},{"$f":"'WACC Calc'!AM121","v":0.7}]
["MM3Ut**","Market","Mid",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F122","v":0.39999999999999997},{"$f":"'WACC Calc'!G122","v":0.39999999999999997},{"$f":"'WACC Calc'!H122","v":0.39999999999999997},{"$f":"'WACC Calc'!I122","v":0.39999999999999997},{"$f":"'WACC Calc'!J122","v":0.39999999999999997},{"$f":"'WACC Calc'!K122","v":0.47564102564102556},{"$f":"'WACC Calc'!L122","v":0.55128205128205121},{"$f":"'WACC Calc'!M122","v":0.62692307692307681},{"$f":"'WACC Calc'!N122","v":0.63076923076923064},{"$f":"'WACC Calc'!O122","v":0.63461538461538447},{"$f":"'WACC Calc'!P122","v":0.6384615384615383},{"$f":"'WACC Calc'!Q122","v":0.64230769230769214},{"$f":"'WACC Calc'!R122","v":0.64615384615384597},{"$f":"'WACC Calc'!S122","v":0.65},{"$f":"'WACC Calc'!T122","v":0.65},{"$f":"'WACC Calc'!U122","v":0.65},{"$f":"'WACC Calc'!V122","v":0.65},{"$f":"'WACC Calc'!W122","v":0.65},{"$f":"'WACC Calc'!X122","v":0.65},{"$f":"'WACC Calc'!Y122","v":0.65},{"$f":"'WACC Calc'!Z122","v":0.65},{"$f":"'WACC Calc'!AA122","v":0.65},{"$f":"'WACC Calc'!AB122","v":0.65},{"$f":"'WACC Calc'!AC122","v":0.65},{"$f":"'WACC Calc'!AD122","v":0.65},{"$f":"'WACC Calc'!AE122","v":0.65},{"$f":"'WACC Calc'!AF122","v":0.65},{"$f":"'WACC Calc'!AG122","v":0.65},{"$f":"'WACC Calc'!AH122","v":0.65},{"$f":"'WACC Calc'!AI122","v":0.65},{"$f":"'WACC Calc'!AJ122","v":0.65},{"$f":"'WACC Calc'!AK122","v":0.65},{"$f":"'WACC Calc'!AL122","v":0.65},{"$f":"'WACC Calc'!AM122","v":0.65}]
["MC3Ut**","Market","Constant",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F123","v":0.39999999999999997},{"$f":"'WACC Calc'!G123","v":0.39999999999999997},{"$f":"'WACC Calc'!H123","v":0.39999999999999997},{"$f":"'WACC Calc'!I123","v":0.39999999999999997},{"$f":"'WACC Calc'!J123","v":0.39999999999999997},{"$f":"'WACC Calc'!K123","v":0.46666666666666662},{"$f":"'WACC Calc'!L123","v":0.53333333333333333},{"$f":"'WACC Calc'!M123","v":0.6},{"$f":"'WACC Calc'!N123","v":0.6},{"$f":"'WACC Calc'!O123","v":0.6},{"$f":"'WACC Calc'!P123","v":0.6},{"$f":"'WACC Calc'!Q123","v":0.6},{"$f":"'WACC Calc'!R123","v":0.6},{"$f":"'WACC Calc'!S123","v":0.6},{"$f":"'WACC Calc'!T123","v":0.6},{"$f":"'WACC Calc'!U123","v":0.6},{"$f":"'WACC Calc'!V123","v":0.6},{"$f":"'WACC Calc'!W123","v":0.6},{"$f":"'WACC Calc'!X123","v":0.6},{"$f":"'WACC Calc'!Y123","v":0.6},{"$f":"'WACC Calc'!Z123","v":0.6},{"$f":"'WACC Calc'!AA123","v":0.6},{"$f":"'WACC Calc'!AB123","v":0.6},{"$f":"'WACC Calc'!AC123","v":0.6},{"$f":"'WACC Calc'!AD123","v":0.6},{"$f":"'WACC Calc'!AE123","v":0.6},{"$f":"'WACC Calc'!AF123","v":0.6},{"$f":"'WACC Calc'!AG123","v":0.6},{"$f":"'WACC Calc'!AH123","v":0.6},{"$f":"'WACC Calc'!AI123","v":0.6},{"$f":"'WACC Calc'!AJ123","v":0.6},{"$f":"'WACC Calc'!AK123","v":0.6},{"$f":"'WACC Calc'!AL123","v":0.6},{"$f":"'WACC Calc'!AM123","v":0.6}]
["M*3Ut**","Market","*",30,"UtilityPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F124","v":0.38900000000000001},{"$f":"'WACC Calc'!G124","v":0.25739999999999996},{"$f":"'WACC Calc'!H124","v":0.25739999999999996},{"$f":"'WACC Calc'!I124","v":0.25739999999999996},{"$f":"'WACC Calc'!J124","v":0.25739999999999996},{"$f":"'WACC Calc'!K124","v":0.25739999999999996},{"$f":"'WACC Calc'!L124","v":0.25739999999999996},{"$f":"'WACC Calc'!M124","v":0.25739999999999996},{"$f":"'WACC Calc'!N124","v":0.25739999999999996},{"$f":"'WACC Calc'!O124","v":0.25739999999999996},{"$f":"'WACC Calc'!P124","v":0.25739999999999996},{"$f":"'WACC Calc'!Q124","v":0.25739999999999996},{"$f":"'WACC Calc'!R124","v":0.25739999999999996},{"$f":"'WACC Calc'!S124","v":0.25739999999999996},{"$f":"'WACC Calc'!T124","v":0.25739999999999996},{"$f":"'WACC Calc'!U124","v":0.25739999999999996},{"$f":"'WACC Calc'!V124","v":0.25739999999999996},{"$f":"'WACC Calc'!W124","v":0.25739999999999996},{"$f":"'WACC Calc'!X124","v":0.25739999999999996},{"$f":"'WACC Calc'!Y124","v":0.25739999999999996},{"$f":"'WACC Calc'!Z124","v":0.25739999999999996},{"$f":"'WACC Calc'!AA124","v":0.25739999999999996},{"$f":"'WACC Calc'!AB124","v":0.25739999999999996},{"$f":"'WACC Calc'!AC124","v":0.25739999999999996},{"$f":"'WACC Calc'!AD124","v":0.25739999999999996},{"$f":"'WACC Calc'!AE124","v":0.25739999999999996},{"$f":"'WACC Calc'!AF124","v":0.25739999999999996},{"$f":"'WACC Calc'!AG124","v":0.25739999999999996},{"$f":"'WACC Calc'!AH124","v":0.25739999999999996},{"$f":"'WACC Calc'!AI124","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ124","v":0.25739999999999996},{"$f":"'WACC Calc'!AK124","v":0.25739999999999996},{"$f":"'WACC Calc'!AL124","v":0.25739999999999996},{"$f":"'WACC Calc'!AM124","v":0.25739999999999996}]
["ML3Ut**","Market","Low",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F125","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G125","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H125","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I125","v":8.5737828253600018E-2},{"$f":"'WACC Calc'!J125","v":8.5691790585600017E-2},{"$f":"'WACC Calc'!K125","v":7.9609569009676945E-2},{"$f":"'WACC Calc'!L125","v":7.3701363285415405E-2},{"$f":"'WACC Calc'!M125","v":6.8219084007076936E-2},{"$f":"'WACC Calc'!N125","v":6.7765678194153856E-2},{"$f":"'WACC Calc'!O125","v":6.7011818038184637E-2},{"$f":"'WACC Calc'!P125","v":6.6363099591630795E-2},{"$f":"'WACC Calc'!Q125","v":6.5786837191076947E-2},{"$f":"'WACC Calc'!R125","v":6.529034600169234E-2},{"$f":"'WACC Calc'!S125","v":6.4625102180000005E-2},{"$f":"'WACC Calc'!T125","v":6.4505860945999999E-2},{"$f":"'WACC Calc'!U125","v":6.4601712126400007E-2},{"$f":"'WACC Calc'!V125","v":6.4722007083200014E-2},{"$f":"'WACC Calc'!W125","v":6.4653625423000002E-2},{"$f":"'WACC Calc'!X125","v":6.4578237698200008E-2},{"$f":"'WACC Calc'!Y125","v":6.4526016047400006E-2},{"$f":"'WACC Calc'!Z125","v":6.4766383032200017E-2},{"$f":"'WACC Calc'!AA125","v":6.4741109694800014E-2},{"$f":"'WACC Calc'!AB125","v":6.4732276635600008E-2},{"$f":"'WACC Calc'!AC125","v":6.4789407457200007E-2},{"$f":"'WACC Calc'!AD125","v":6.4695671506200009E-2},{"$f":"'WACC Calc'!AE125","v":6.4601726722200006E-2},{"$f":"'WACC Calc'!AF125","v":6.45632734816E-2},{"$f":"'WACC Calc'!AG125","v":6.4445067575400014E-2},{"$f":"'WACC Calc'!AH125","v":6.4418571764800009E-2},{"$f":"'WACC Calc'!AI125","v":6.4380047435000004E-2},{"$f":"'WACC Calc'!AJ125","v":6.4360857618599998E-2},{"$f":"'WACC Calc'!AK125","v":6.4424523865000013E-2},{"$f":"'WACC Calc'!AL125","v":6.4478437781600006E-2},{"$f":"'WACC Calc'!AM125","v":6.4474319924800017E-2}]
["MM3Ut**","Market","Mid",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F126","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G126","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H126","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I126","v":8.5737828253600018E-2},{"$f":"'WACC Calc'!J126","v":8.5691790585600017E-2},{"$f":"'WACC Calc'!K126","v":8.0213994583571813E-2},{"$f":"'WACC Calc'!L126","v":7.4908854668307698E-2},{"$f":"'WACC Calc'!M126","v":7.002555448913847E-2},{"$f":"'WACC Calc'!N126","v":6.9829681999076937E-2},{"$f":"'WACC Calc'!O126","v":6.9341001070692326E-2},{"$f":"'WACC Calc'!P126","v":6.895681893301539E-2},{"$f":"'WACC Calc'!Q126","v":6.8644778263538472E-2},{"$f":"'WACC Calc'!R126","v":6.8404638268246165E-2},{"$f":"'WACC Calc'!S126","v":6.8007206309999998E-2},{"$f":"'WACC Calc'!T126","v":6.7898872306999994E-2},{"$f":"'WACC Calc'!U126","v":6.7991982688799996E-2},{"$f":"'WACC Calc'!V126","v":6.8112494434400012E-2},{"$f":"'WACC Calc'!W126","v":6.8053027178500008E-2},{"$f":"'WACC Calc'!X126","v":6.7980253576900004E-2},{"$f":"'WACC Calc'!Y126","v":6.7933182758300001E-2},{"$f":"'WACC Calc'!Z126","v":6.8162168529900008E-2},{"$f":"'WACC Calc'!AA126","v":6.8141664716600006E-2},{"$f":"'WACC Calc'!AB126","v":6.8141082590199992E-2},{"$f":"'WACC Calc'!AC126","v":6.8200324067400009E-2},{"$f":"'WACC Calc'!AD126","v":6.8113002112900001E-2},{"$f":"'WACC Calc'!AE126","v":6.8022113384899996E-2},{"$f":"'WACC Calc'!AF126","v":6.7981623947200004E-2},{"$f":"'WACC Calc'!AG126","v":6.7865922034300002E-2},{"$f":"'WACC Calc'!AH126","v":6.7841053781600005E-2},{"$f":"'WACC Calc'!AI126","v":6.7806058332500002E-2},{"$f":"'WACC Calc'!AJ126","v":6.7793697788699994E-2},{"$f":"'WACC Calc'!AK126","v":6.7853430017499994E-2},{"$f":"'WACC Calc'!AL126","v":6.7905545797199998E-2},{"$f":"'WACC Calc'!AM126","v":6.7907578501599994E-2}]
["MC3Ut**","Market","Constant",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F127","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G127","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H127","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I127","v":8.5737828253600018E-2},{"$f":"'WACC Calc'!J127","v":8.5691790585600017E-2},{"$f":"'WACC Calc'!K127","v":8.0818420157466681E-2},{"$f":"'WACC Calc'!L127","v":7.6116346051200004E-2},{"$f":"'WACC Calc'!M127","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N127","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O127","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P127","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q127","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R127","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S127","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T127","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U127","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V127","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W127","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X127","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y127","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z127","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA127","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB127","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC127","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD127","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE127","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF127","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG127","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH127","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI127","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ127","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK127","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL127","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM127","v":7.1340837078399999E-2}]
["ML3Ut**","Market","Low",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F128","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G128","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H128","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I128","v":5.9256417808390527E-2},{"$f":"'WACC Calc'!J128","v":5.9211503010341504E-2},{"$f":"'WACC Calc'!K128","v":5.3277628302123903E-2},{"$f":"'WACC Calc'!L128","v":4.7513525156502867E-2},{"$f":"'WACC Calc'!M128","v":4.2164960006904284E-2},{"$f":"'WACC Calc'!N128","v":4.1722612872345355E-2},{"$f":"'WACC Calc'!O128","v":4.0987139549448548E-2},{"$f":"'WACC Calc'!P128","v":4.0354243504030274E-2},{"$f":"'WACC Calc'!Q128","v":3.979203628397765E-2},{"$f":"'WACC Calc'!R128","v":3.9307654635797329E-2},{"$f":"'WACC Calc'!S128","v":3.8658636273170677E-2},{"$f":"'WACC Calc'!T128","v":3.8542303361951413E-2},{"$f":"'WACC Calc'!U128","v":3.8635816708683102E-2},{"$f":"'WACC Calc'!V128","v":3.8753177642146364E-2},{"$f":"'WACC Calc'!W128","v":3.8686463827316997E-2},{"$f":"'WACC Calc'!X128","v":3.8612914827512279E-2},{"$f":"'WACC Calc'!Y128","v":3.8561966875512166E-2},{"$f":"'WACC Calc'!Z128","v":3.8796471250927E-2},{"$f":"'WACC Calc'!AA128","v":3.8771814336390431E-2},{"$f":"'WACC Calc'!AB128","v":3.876319671765871E-2},{"$f":"'WACC Calc'!AC128","v":3.8818934104585479E-2},{"$f":"'WACC Calc'!AD128","v":3.8727484396292811E-2},{"$f":"'WACC Calc'!AE128","v":3.8635830948487992E-2},{"$f":"'WACC Calc'!AF128","v":3.8598315591804822E-2},{"$f":"'WACC Calc'!AG128","v":3.8482992756488033E-2},{"$f":"'WACC Calc'!AH128","v":3.8457143185170795E-2},{"$f":"'WACC Calc'!AI128","v":3.8419558473170801E-2},{"$f":"'WACC Calc'!AJ128","v":3.8400836701073082E-2},{"$f":"'WACC Calc'!AK128","v":3.846295011219536E-2},{"$f":"'WACC Calc'!AL128","v":3.8515549055219811E-2},{"$f":"'WACC Calc'!AM128","v":3.851153163395149E-2}]
["MM3Ut**","Market","Mid",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F129","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G129","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H129","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I129","v":5.9256417808390527E-2},{"$f":"'WACC Calc'!J129","v":5.9211503010341504E-2},{"$f":"'WACC Calc'!K129","v":5.3867311788850625E-2},{"$f":"'WACC Calc'!L129","v":4.869156553005638E-2},{"$f":"'WACC Calc'!M129","v":4.392737023330584E-2},{"$f":"'WACC Calc'!N129","v":4.3736275121050827E-2},{"$f":"'WACC Calc'!O129","v":4.3259513239699787E-2},{"$f":"'WACC Calc'!P129","v":4.2884701398063996E-2},{"$f":"'WACC Calc'!Q129","v":4.2580271476623022E-2},{"$f":"'WACC Calc'!R129","v":4.2345988554386649E-2},{"$f":"'WACC Calc'!S129","v":4.1958250058536484E-2},{"$f":"'WACC Calc'!T129","v":4.1852558348292712E-2},{"$f":"'WACC Calc'!U129","v":4.1943397745170863E-2},{"$f":"'WACC Calc'!V129","v":4.2060970179902624E-2},{"$f":"'WACC Calc'!W129","v":4.2002953344878247E-2},{"$f":"'WACC Calc'!X129","v":4.1931954709170993E-2},{"$f":"'WACC Calc'!Y129","v":4.1886031959317283E-2},{"$f":"'WACC Calc'!Z129","v":4.2109432712097661E-2},{"$f":"'WACC Calc'!AA129","v":4.2089428991805011E-2},{"$f":"'WACC Calc'!AB129","v":4.2088861063609873E-2},{"$f":"'WACC Calc'!AC129","v":4.2146657626731754E-2},{"$f":"'WACC Calc'!AD129","v":4.2061465476000093E-2},{"$f":"'WACC Calc'!AE129","v":4.1972793546243947E-2},{"$f":"'WACC Calc'!AF129","v":4.1933291655804839E-2},{"$f":"'WACC Calc'!AG129","v":4.1820411740780772E-2},{"$f":"'WACC Calc'!AH129","v":4.1796150030829482E-2},{"$f":"'WACC Calc'!AI129","v":4.1762008129268446E-2},{"$f":"'WACC Calc'!AJ129","v":4.1749949062146463E-2},{"$f":"'WACC Calc'!AK129","v":4.180822440731724E-2},{"$f":"'WACC Calc'!AL129","v":4.1859069070439014E-2},{"$f":"'WACC Calc'!AM129","v":4.1861052196682902E-2}]
["MC3Ut**","Market","Constant",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F130","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G130","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H130","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I130","v":5.9256417808390527E-2},{"$f":"'WACC Calc'!J130","v":5.9211503010341504E-2},{"$f":"'WACC Calc'!K130","v":5.4456995275577347E-2},{"$f":"'WACC Calc'!L130","v":4.9869605903609893E-2},{"$f":"'WACC Calc'!M130","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N130","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O130","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P130","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q130","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R130","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S130","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T130","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U130","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V130","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W130","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X130","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y130","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z130","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA130","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB130","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC130","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD130","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE130","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF130","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG130","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH130","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI130","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ130","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK130","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL130","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM130","v":4.5210572759414758E-2}]
["M*3Co**","Market","*",30,"CommPV","*","Inflation Rate",{"$f":"'WACC Calc'!F133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM133","v":2.5000000000000001E-2}]
["ML3Co**","Market","Low",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F134","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G134","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H134","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I134","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J134","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K134","v":6.046091E-2},{"$f":"'WACC Calc'!L134","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M134","v":6.058852E-2},{"$f":"'WACC Calc'!N134","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O134","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P134","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q134","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R134","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S134","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T134","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U134","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V134","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W134","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X134","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y134","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z134","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA134","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB134","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC134","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD134","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE134","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF134","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG134","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH134","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI134","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ134","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK134","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL134","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM134","v":5.9082639999999999E-2}]
["MM3Co**","Market","Mid",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F135","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G135","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H135","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I135","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J135","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K135","v":6.046091E-2},{"$f":"'WACC Calc'!L135","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M135","v":6.058852E-2},{"$f":"'WACC Calc'!N135","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O135","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P135","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q135","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R135","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S135","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T135","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U135","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V135","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W135","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X135","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y135","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z135","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA135","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB135","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC135","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD135","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE135","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF135","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG135","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH135","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI135","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ135","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK135","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL135","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM135","v":5.9082639999999999E-2}]
["MC3Co**","Market","Constant",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F136","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G136","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H136","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I136","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J136","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K136","v":6.046091E-2},{"$f":"'WACC Calc'!L136","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M136","v":6.058852E-2},{"$f":"'WACC Calc'!N136","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O136","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P136","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q136","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R136","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S136","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T136","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U136","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V136","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W136","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X136","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y136","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z136","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA136","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB136","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC136","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD136","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE136","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF136","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG136","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH136","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI136","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ136","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK136","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL136","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM136","v":5.9082639999999999E-2}]
["ML3Co**","Market","Low",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F137","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G137","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H137","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I137","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J137","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K137","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L137","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M137","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N137","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O137","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P137","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q137","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R137","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S137","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T137","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U137","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V137","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W137","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X137","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y137","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z137","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA137","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB137","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC137","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD137","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE137","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF137","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG137","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH137","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI137","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ137","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK137","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL137","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM137","v":3.3251356097561136E-2}]
["MM3Co**","Market","Mid",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F138","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G138","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H138","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I138","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J138","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K138","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L138","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M138","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N138","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O138","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P138","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q138","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R138","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S138","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T138","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U138","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V138","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W138","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X138","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y138","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z138","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA138","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB138","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC138","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD138","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE138","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF138","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG138","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH138","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI138","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ138","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK138","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL138","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM138","v":3.3251356097561136E-2}]
["MC3Co**","Market","Constant",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F139","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G139","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H139","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I139","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J139","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K139","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L139","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M139","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N139","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O139","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P139","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q139","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R139","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S139","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T139","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U139","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V139","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W139","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X139","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y139","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z139","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA139","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB139","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC139","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD139","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE139","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF139","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG139","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH139","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI139","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ139","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK139","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL139","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM139","v":3.3251356097561136E-2}]
["M*3Co**","Market","*",30,"CommPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F140","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G140","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H140","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I140","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J140","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K140","v":6.046091E-2},{"$f":"'WACC Calc'!L140","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M140","v":6.058852E-2},{"$f":"'WACC Calc'!N140","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O140","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P140","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q140","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R140","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S140","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T140","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U140","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V140","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W140","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X140","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y140","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z140","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA140","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB140","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC140","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD140","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE140","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF140","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG140","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH140","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI140","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ140","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK140","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL140","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM140","v":5.9082639999999999E-2}]
["ML3Co**","Market","Low",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F141","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G141","v":0.10305106},{"$f":"'WACC Calc'!H141","v":0.11000505000000001},{"$f":"'WACC Calc'!I141","v":0.11259182000000001},{"$f":"'WACC Calc'!J141","v":0.11256482000000001},{"$f":"'WACC Calc'!K141","v":0.11224855},{"$f":"'WACC Calc'!L141","v":0.11199609000000001},{"$f":"'WACC Calc'!M141","v":0.11209051},{"$f":"'WACC Calc'!N141","v":0.11214176000000001},{"$f":"'WACC Calc'!O141","v":0.11204269},{"$f":"'WACC Calc'!P141","v":0.11201256000000001},{"$f":"'WACC Calc'!Q141","v":0.11203352},{"$f":"'WACC Calc'!R141","v":0.11200473},{"$f":"'WACC Calc'!S141","v":0.11197456},{"$f":"'WACC Calc'!T141","v":0.11200802000000001},{"$f":"'WACC Calc'!U141","v":0.11206550000000001},{"$f":"'WACC Calc'!V141","v":0.11218883000000002},{"$f":"'WACC Calc'!W141","v":0.11224525},{"$f":"'WACC Calc'!X141","v":0.11220646000000001},{"$f":"'WACC Calc'!Y141","v":0.11222635},{"$f":"'WACC Calc'!Z141","v":0.11230738000000001},{"$f":"'WACC Calc'!AA141","v":0.11234888000000001},{"$f":"'WACC Calc'!AB141","v":0.11245556000000001},{"$f":"'WACC Calc'!AC141","v":0.11254224000000002},{"$f":"'WACC Calc'!AD141","v":0.11253830000000001},{"$f":"'WACC Calc'!AE141","v":0.11248714000000001},{"$f":"'WACC Calc'!AF141","v":0.11242018000000001},{"$f":"'WACC Calc'!AG141","v":0.11233703},{"$f":"'WACC Calc'!AH141","v":0.11233332000000001},{"$f":"'WACC Calc'!AI141","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ141","v":0.11242062},{"$f":"'WACC Calc'!AK141","v":0.11242921},{"$f":"'WACC Calc'!AL141","v":0.11245795},{"$f":"'WACC Calc'!AM141","v":0.11253994}]
["MM3Co**","Market","Mid",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F142","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G142","v":0.10305106},{"$f":"'WACC Calc'!H142","v":0.11000505000000001},{"$f":"'WACC Calc'!I142","v":0.11259182000000001},{"$f":"'WACC Calc'!J142","v":0.11256482000000001},{"$f":"'WACC Calc'!K142","v":0.11224855},{"$f":"'WACC Calc'!L142","v":0.11199609000000001},{"$f":"'WACC Calc'!M142","v":0.11209051},{"$f":"'WACC Calc'!N142","v":0.11214176000000001},{"$f":"'WACC Calc'!O142","v":0.11204269},{"$f":"'WACC Calc'!P142","v":0.11201256000000001},{"$f":"'WACC Calc'!Q142","v":0.11203352},{"$f":"'WACC Calc'!R142","v":0.11200473},{"$f":"'WACC Calc'!S142","v":0.11197456},{"$f":"'WACC Calc'!T142","v":0.11200802000000001},{"$f":"'WACC Calc'!U142","v":0.11206550000000001},{"$f":"'WACC Calc'!V142","v":0.11218883000000002},{"$f":"'WACC Calc'!W142","v":0.11224525},{"$f":"'WACC Calc'!X142","v":0.11220646000000001},{"$f":"'WACC Calc'!Y142","v":0.11222635},{"$f":"'WACC Calc'!Z142","v":0.11230738000000001},{"$f":"'WACC Calc'!AA142","v":0.11234888000000001},{"$f":"'WACC Calc'!AB142","v":0.11245556000000001},{"$f":"'WACC Calc'!AC142","v":0.11254224000000002},{"$f":"'WACC Calc'!AD142","v":0.11253830000000001},{"$f":"'WACC Calc'!AE142","v":0.11248714000000001},{"$f":"'WACC Calc'!AF142","v":0.11242018000000001},{"$f":"'WACC Calc'!AG142","v":0.11233703},{"$f":"'WACC Calc'!AH142","v":0.11233332000000001},{"$f":"'WACC Calc'!AI142","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ142","v":0.11242062},{"$f":"'WACC Calc'!AK142","v":0.11242921},{"$f":"'WACC Calc'!AL142","v":0.11245795},{"$f":"'WACC Calc'!AM142","v":0.11253994}]
["MC3Co**","Market","Constant",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F143","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G143","v":0.10305106},{"$f":"'WACC Calc'!H143","v":0.11000505000000001},{"$f":"'WACC Calc'!I143","v":0.11259182000000001},{"$f":"'WACC Calc'!J143","v":0.11256482000000001},{"$f":"'WACC Calc'!K143","v":0.11224855},{"$f":"'WACC Calc'!L143","v":0.11199609000000001},{"$f":"'WACC Calc'!M143","v":0.11209051},{"$f":"'WACC Calc'!N143","v":0.11214176000000001},{"$f":"'WACC Calc'!O143","v":0.11204269},{"$f":"'WACC Calc'!P143","v":0.11201256000000001},{"$f":"'WACC Calc'!Q143","v":0.11203352},{"$f":"'WACC Calc'!R143","v":0.11200473},{"$f":"'WACC Calc'!S143","v":0.11197456},{"$f":"'WACC Calc'!T143","v":0.11200802000000001},{"$f":"'WACC Calc'!U143","v":0.11206550000000001},{"$f":"'WACC Calc'!V143","v":0.11218883000000002},{"$f":"'WACC Calc'!W143","v":0.11224525},{"$f":"'WACC Calc'!X143","v":0.11220646000000001},{"$f":"'WACC Calc'!Y143","v":0.11222635},{"$f":"'WACC Calc'!Z143","v":0.11230738000000001},{"$f":"'WACC Calc'!AA143","v":0.11234888000000001},{"$f":"'WACC Calc'!AB143","v":0.11245556000000001},{"$f":"'WACC Calc'!AC143","v":0.11254224000000002},{"$f":"'WACC Calc'!AD143","v":0.11253830000000001},{"$f":"'WACC Calc'!AE143","v":0.11248714000000001},{"$f":"'WACC Calc'!AF143","v":0.11242018000000001},{"$f":"'WACC Calc'!AG143","v":0.11233703},{"$f":"'WACC Calc'!AH143","v":0.11233332000000001},{"$f":"'WACC Calc'!AI143","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ143","v":0.11242062},{"$f":"'WACC Calc'!AK143","v":0.11242921},{"$f":"'WACC Calc'!AL143","v":0.11245795},{"$f":"'WACC Calc'!AM143","v":0.11253994}]
["ML3Co**","Market","Low",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F144","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G144","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H144","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I144","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J144","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K144","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L144","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M144","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N144","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O144","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P144","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q144","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R144","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S144","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T144","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U144","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V144","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W144","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X144","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y144","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z144","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA144","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB144","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC144","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD144","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE144","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF144","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG144","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH144","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI144","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ144","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK144","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL144","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM144","v":8.5404819512195251E-2}]
["MM3Co**","Market","Mid",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F145","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G145","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H145","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I145","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J145","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K145","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L145","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M145","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N145","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O145","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P145","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q145","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R145","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S145","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T145","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U145","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V145","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W145","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X145","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y145","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z145","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA145","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB145","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC145","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD145","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE145","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF145","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG145","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH145","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI145","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ145","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK145","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL145","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM145","v":8.5404819512195251E-2}]
["MC3Co**","Market","Constant",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F146","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G146","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H146","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I146","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J146","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K146","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L146","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M146","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N146","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O146","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P146","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q146","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R146","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S146","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T146","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U146","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V146","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W146","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X146","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y146","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z146","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA146","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB146","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC146","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD146","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE146","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF146","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG146","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH146","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI146","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ146","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK146","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL146","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM146","v":8.5404819512195251E-2}]
["ML3Co**","Market","Low",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F147","v":0.39999999999999997},{"$f":"'WACC Calc'!G147","v":0.39999999999999997},{"$f":"'WACC Calc'!H147","v":0.39999999999999997},{"$f":"'WACC Calc'!I147","v":0.39999999999999997},{"$f":"'WACC Calc'!J147","v":0.39999999999999997},{"$f":"'WACC Calc'!K147","v":0.4846153846153845},{"$f":"'WACC Calc'!L147","v":0.5692307692307691},{"$f":"'WACC Calc'!M147","v":0.65384615384615363},{"$f":"'WACC Calc'!N147","v":0.6615384615384613},{"$f":"'WACC Calc'!O147","v":0.66923076923076896},{"$f":"'WACC Calc'!P147","v":0.67692307692307663},{"$f":"'WACC Calc'!Q147","v":0.68461538461538429},{"$f":"'WACC Calc'!R147","v":0.69230769230769196},{"$f":"'WACC Calc'!S147","v":0.7},{"$f":"'WACC Calc'!T147","v":0.7},{"$f":"'WACC Calc'!U147","v":0.7},{"$f":"'WACC Calc'!V147","v":0.7},{"$f":"'WACC Calc'!W147","v":0.7},{"$f":"'WACC Calc'!X147","v":0.7},{"$f":"'WACC Calc'!Y147","v":0.7},{"$f":"'WACC Calc'!Z147","v":0.7},{"$f":"'WACC Calc'!AA147","v":0.7},{"$f":"'WACC Calc'!AB147","v":0.7},{"$f":"'WACC Calc'!AC147","v":0.7},{"$f":"'WACC Calc'!AD147","v":0.7},{"$f":"'WACC Calc'!AE147","v":0.7},{"$f":"'WACC Calc'!AF147","v":0.7},{"$f":"'WACC Calc'!AG147","v":0.7},{"$f":"'WACC Calc'!AH147","v":0.7},{"$f":"'WACC Calc'!AI147","v":0.7},{"$f":"'WACC Calc'!AJ147","v":0.7},{"$f":"'WACC Calc'!AK147","v":0.7},{"$f":"'WACC Calc'!AL147","v":0.7},{"$f":"'WACC Calc'!AM147","v":0.7}]
["MM3Co**","Market","Mid",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F148","v":0.39999999999999997},{"$f":"'WACC Calc'!G148","v":0.39999999999999997},{"$f":"'WACC Calc'!H148","v":0.39999999999999997},{"$f":"'WACC Calc'!I148","v":0.39999999999999997},{"$f":"'WACC Calc'!J148","v":0.39999999999999997},{"$f":"'WACC Calc'!K148","v":0.47564102564102556},{"$f":"'WACC Calc'!L148","v":0.55128205128205121},{"$f":"'WACC Calc'!M148","v":0.62692307692307681},{"$f":"'WACC Calc'!N148","v":0.63076923076923064},{"$f":"'WACC Calc'!O148","v":0.63461538461538447},{"$f":"'WACC Calc'!P148","v":0.6384615384615383},{"$f":"'WACC Calc'!Q148","v":0.64230769230769214},{"$f":"'WACC Calc'!R148","v":0.64615384615384597},{"$f":"'WACC Calc'!S148","v":0.65},{"$f":"'WACC Calc'!T148","v":0.65},{"$f":"'WACC Calc'!U148","v":0.65},{"$f":"'WACC Calc'!V148","v":0.65},{"$f":"'WACC Calc'!W148","v":0.65},{"$f":"'WACC Calc'!X148","v":0.65},{"$f":"'WACC Calc'!Y148","v":0.65},{"$f":"'WACC Calc'!Z148","v":0.65},{"$f":"'WACC Calc'!AA148","v":0.65},{"$f":"'WACC Calc'!AB148","v":0.65},{"$f":"'WACC Calc'!AC148","v":0.65},{"$f":"'WACC Calc'!AD148","v":0.65},{"$f":"'WACC Calc'!AE148","v":0.65},{"$f":"'WACC Calc'!AF148","v":0.65},{"$f":"'WACC Calc'!AG148","v":0.65},{"$f":"'WACC Calc'!AH148","v":0.65},{"$f":"'WACC Calc'!AI148","v":0.65},{"$f":"'WACC Calc'!AJ148","v":0.65},{"$f":"'WACC Calc'!AK148","v":0.65},{"$f":"'WACC Calc'!AL148","v":0.65},{"$f":"'WACC Calc'!AM148","v":0.65}]
["MC3Co**","Market","Constant",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F149","v":0.39999999999999997},{"$f":"'WACC Calc'!G149","v":0.39999999999999997},{"$f":"'WACC Calc'!H149","v":0.39999999999999997},{"$f":"'WACC Calc'!I149","v":0.39999999999999997},{"$f":"'WACC Calc'!J149","v":0.39999999999999997},{"$f":"'WACC Calc'!K149","v":0.46666666666666662},{"$f":"'WACC Calc'!L149","v":0.53333333333333333},{"$f":"'WACC Calc'!M149","v":0.6},{"$f":"'WACC Calc'!N149","v":0.6},{"$f":"'WACC Calc'!O149","v":0.6},{"$f":"'WACC Calc'!P149","v":0.6},{"$f":"'WACC Calc'!Q149","v":0.6},{"$f":"'WACC Calc'!R149","v":0.6},{"$f":"'WACC Calc'!S149","v":0.6},{"$f":"'WACC Calc'!T149","v":0.6},{"$f":"'WACC Calc'!U149","v":0.6},{"$f":"'WACC Calc'!V149","v":0.6},{"$f":"'WACC Calc'!W149","v":0.6},{"$f":"'WACC Calc'!X149","v":0.6},{"$f":"'WACC Calc'!Y149","v":0.6},{"$f":"'WACC Calc'!Z149","v":0.6},{"$f":"'WACC Calc'!AA149","v":0.6},{"$f":"'WACC Calc'!AB149","v":0.6},{"$f":"'WACC Calc'!AC149","v":0.6},{"$f":"'WACC Calc'!AD149","v":0.6},{"$f":"'WACC Calc'!AE149","v":0.6},{"$f":"'WACC Calc'!AF149","v":0.6},{"$f":"'WACC Calc'!AG149","v":0.6},{"$f":"'WACC Calc'!AH149","v":0.6},{"$f":"'WACC Calc'!AI149","v":0.6},{"$f":"'WACC Calc'!AJ149","v":0.6},{"$f":"'WACC Calc'!AK149","v":0.6},{"$f":"'WACC Calc'!AL149","v":0.6},{"$f":"'WACC Calc'!AM149","v":0.6}]
["M*3Co**","Market","*",30,"CommPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F150","v":0.38900000000000001},{"$f":"'WACC Calc'!G150","v":0.25739999999999996},{"$f":"'WACC Calc'!H150","v":0.25739999999999996},{"$f":"'WACC Calc'!I150","v":0.25739999999999996},{"$f":"'WACC Calc'!J150","v":0.25739999999999996},{"$f":"'WACC Calc'!K150","v":0.25739999999999996},{"$f":"'WACC Calc'!L150","v":0.25739999999999996},{"$f":"'WACC Calc'!M150","v":0.25739999999999996},{"$f":"'WACC Calc'!N150","v":0.25739999999999996},{"$f":"'WACC Calc'!O150","v":0.25739999999999996},{"$f":"'WACC Calc'!P150","v":0.25739999999999996},{"$f":"'WACC Calc'!Q150","v":0.25739999999999996},{"$f":"'WACC Calc'!R150","v":0.25739999999999996},{"$f":"'WACC Calc'!S150","v":0.25739999999999996},{"$f":"'WACC Calc'!T150","v":0.25739999999999996},{"$f":"'WACC Calc'!U150","v":0.25739999999999996},{"$f":"'WACC Calc'!V150","v":0.25739999999999996},{"$f":"'WACC Calc'!W150","v":0.25739999999999996},{"$f":"'WACC Calc'!X150","v":0.25739999999999996},{"$f":"'WACC Calc'!Y150","v":0.25739999999999996},{"$f":"'WACC Calc'!Z150","v":0.25739999999999996},{"$f":"'WACC Calc'!AA150","v":0.25739999999999996},{"$f":"'WACC Calc'!AB150","v":0.25739999999999996},{"$f":"'WACC Calc'!AC150","v":0.25739999999999996},{"$f":"'WACC Calc'!AD150","v":0.25739999999999996},{"$f":"'WACC Calc'!AE150","v":0.25739999999999996},{"$f":"'WACC Calc'!AF150","v":0.25739999999999996},{"$f":"'WACC Calc'!AG150","v":0.25739999999999996},{"$f":"'WACC Calc'!AH150","v":0.25739999999999996},{"$f":"'WACC Calc'!AI150","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ150","v":0.25739999999999996},{"$f":"'WACC Calc'!AK150","v":0.25739999999999996},{"$f":"'WACC Calc'!AL150","v":0.25739999999999996},{"$f":"'WACC Calc'!AM150","v":0.25739999999999996}]
["ML3Co**","Market","Low",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F151","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G151","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H151","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I151","v":8.5737828253600018E-2},{"$f":"'WACC Calc'!J151","v":8.5691790585600017E-2},{"$f":"'WACC Calc'!K151","v":7.9609569009676945E-2},{"$f":"'WACC Calc'!L151","v":7.3701363285415405E-2},{"$f":"'WACC Calc'!M151","v":6.8219084007076936E-2},{"$f":"'WACC Calc'!N151","v":6.7765678194153856E-2},{"$f":"'WACC Calc'!O151","v":6.7011818038184637E-2},{"$f":"'WACC Calc'!P151","v":6.6363099591630795E-2},{"$f":"'WACC Calc'!Q151","v":6.5786837191076947E-2},{"$f":"'WACC Calc'!R151","v":6.529034600169234E-2},{"$f":"'WACC Calc'!S151","v":6.4625102180000005E-2},{"$f":"'WACC Calc'!T151","v":6.4505860945999999E-2},{"$f":"'WACC Calc'!U151","v":6.4601712126400007E-2},{"$f":"'WACC Calc'!V151","v":6.4722007083200014E-2},{"$f":"'WACC Calc'!W151","v":6.4653625423000002E-2},{"$f":"'WACC Calc'!X151","v":6.4578237698200008E-2},{"$f":"'WACC Calc'!Y151","v":6.4526016047400006E-2},{"$f":"'WACC Calc'!Z151","v":6.4766383032200017E-2},{"$f":"'WACC Calc'!AA151","v":6.4741109694800014E-2},{"$f":"'WACC Calc'!AB151","v":6.4732276635600008E-2},{"$f":"'WACC Calc'!AC151","v":6.4789407457200007E-2},{"$f":"'WACC Calc'!AD151","v":6.4695671506200009E-2},{"$f":"'WACC Calc'!AE151","v":6.4601726722200006E-2},{"$f":"'WACC Calc'!AF151","v":6.45632734816E-2},{"$f":"'WACC Calc'!AG151","v":6.4445067575400014E-2},{"$f":"'WACC Calc'!AH151","v":6.4418571764800009E-2},{"$f":"'WACC Calc'!AI151","v":6.4380047435000004E-2},{"$f":"'WACC Calc'!AJ151","v":6.4360857618599998E-2},{"$f":"'WACC Calc'!AK151","v":6.4424523865000013E-2},{"$f":"'WACC Calc'!AL151","v":6.4478437781600006E-2},{"$f":"'WACC Calc'!AM151","v":6.4474319924800017E-2}]
["MM3Co**","Market","Mid",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F152","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G152","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H152","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I152","v":8.5737828253600018E-2},{"$f":"'WACC Calc'!J152","v":8.5691790585600017E-2},{"$f":"'WACC Calc'!K152","v":8.0213994583571813E-2},{"$f":"'WACC Calc'!L152","v":7.4908854668307698E-2},{"$f":"'WACC Calc'!M152","v":7.002555448913847E-2},{"$f":"'WACC Calc'!N152","v":6.9829681999076937E-2},{"$f":"'WACC Calc'!O152","v":6.9341001070692326E-2},{"$f":"'WACC Calc'!P152","v":6.895681893301539E-2},{"$f":"'WACC Calc'!Q152","v":6.8644778263538472E-2},{"$f":"'WACC Calc'!R152","v":6.8404638268246165E-2},{"$f":"'WACC Calc'!S152","v":6.8007206309999998E-2},{"$f":"'WACC Calc'!T152","v":6.7898872306999994E-2},{"$f":"'WACC Calc'!U152","v":6.7991982688799996E-2},{"$f":"'WACC Calc'!V152","v":6.8112494434400012E-2},{"$f":"'WACC Calc'!W152","v":6.8053027178500008E-2},{"$f":"'WACC Calc'!X152","v":6.7980253576900004E-2},{"$f":"'WACC Calc'!Y152","v":6.7933182758300001E-2},{"$f":"'WACC Calc'!Z152","v":6.8162168529900008E-2},{"$f":"'WACC Calc'!AA152","v":6.8141664716600006E-2},{"$f":"'WACC Calc'!AB152","v":6.8141082590199992E-2},{"$f":"'WACC Calc'!AC152","v":6.8200324067400009E-2},{"$f":"'WACC Calc'!AD152","v":6.8113002112900001E-2},{"$f":"'WACC Calc'!AE152","v":6.8022113384899996E-2},{"$f":"'WACC Calc'!AF152","v":6.7981623947200004E-2},{"$f":"'WACC Calc'!AG152","v":6.7865922034300002E-2},{"$f":"'WACC Calc'!AH152","v":6.7841053781600005E-2},{"$f":"'WACC Calc'!AI152","v":6.7806058332500002E-2},{"$f":"'WACC Calc'!AJ152","v":6.7793697788699994E-2},{"$f":"'WACC Calc'!AK152","v":6.7853430017499994E-2},{"$f":"'WACC Calc'!AL152","v":6.7905545797199998E-2},{"$f":"'WACC Calc'!AM152","v":6.7907578501599994E-2}]
["MC3Co**","Market","Constant",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F153","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G153","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H153","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I153","v":8.5737828253600018E-2},{"$f":"'WACC Calc'!J153","v":8.5691790585600017E-2},{"$f":"'WACC Calc'!K153","v":8.0818420157466681E-2},{"$f":"'WACC Calc'!L153","v":7.6116346051200004E-2},{"$f":"'WACC Calc'!M153","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N153","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O153","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P153","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q153","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R153","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S153","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T153","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U153","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V153","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W153","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X153","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y153","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z153","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA153","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB153","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC153","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD153","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE153","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF153","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG153","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH153","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI153","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ153","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK153","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL153","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM153","v":7.1340837078399999E-2}]
["ML3Co**","Market","Low",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F154","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G154","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H154","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I154","v":5.9256417808390527E-2},{"$f":"'WACC Calc'!J154","v":5.9211503010341504E-2},{"$f":"'WACC Calc'!K154","v":5.3277628302123903E-2},{"$f":"'WACC Calc'!L154","v":4.7513525156502867E-2},{"$f":"'WACC Calc'!M154","v":4.2164960006904284E-2},{"$f":"'WACC Calc'!N154","v":4.1722612872345355E-2},{"$f":"'WACC Calc'!O154","v":4.0987139549448548E-2},{"$f":"'WACC Calc'!P154","v":4.0354243504030274E-2},{"$f":"'WACC Calc'!Q154","v":3.979203628397765E-2},{"$f":"'WACC Calc'!R154","v":3.9307654635797329E-2},{"$f":"'WACC Calc'!S154","v":3.8658636273170677E-2},{"$f":"'WACC Calc'!T154","v":3.8542303361951413E-2},{"$f":"'WACC Calc'!U154","v":3.8635816708683102E-2},{"$f":"'WACC Calc'!V154","v":3.8753177642146364E-2},{"$f":"'WACC Calc'!W154","v":3.8686463827316997E-2},{"$f":"'WACC Calc'!X154","v":3.8612914827512279E-2},{"$f":"'WACC Calc'!Y154","v":3.8561966875512166E-2},{"$f":"'WACC Calc'!Z154","v":3.8796471250927E-2},{"$f":"'WACC Calc'!AA154","v":3.8771814336390431E-2},{"$f":"'WACC Calc'!AB154","v":3.876319671765871E-2},{"$f":"'WACC Calc'!AC154","v":3.8818934104585479E-2},{"$f":"'WACC Calc'!AD154","v":3.8727484396292811E-2},{"$f":"'WACC Calc'!AE154","v":3.8635830948487992E-2},{"$f":"'WACC Calc'!AF154","v":3.8598315591804822E-2},{"$f":"'WACC Calc'!AG154","v":3.8482992756488033E-2},{"$f":"'WACC Calc'!AH154","v":3.8457143185170795E-2},{"$f":"'WACC Calc'!AI154","v":3.8419558473170801E-2},{"$f":"'WACC Calc'!AJ154","v":3.8400836701073082E-2},{"$f":"'WACC Calc'!AK154","v":3.846295011219536E-2},{"$f":"'WACC Calc'!AL154","v":3.8515549055219811E-2},{"$f":"'WACC Calc'!AM154","v":3.851153163395149E-2}]
["MM3Co**","Market","Mid",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F155","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G155","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H155","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I155","v":5.9256417808390527E-2},{"$f":"'WACC Calc'!J155","v":5.9211503010341504E-2},{"$f":"'WACC Calc'!K155","v":5.3867311788850625E-2},{"$f":"'WACC Calc'!L155","v":4.869156553005638E-2},{"$f":"'WACC Calc'!M155","v":4.392737023330584E-2},{"$f":"'WACC Calc'!N155","v":4.3736275121050827E-2},{"$f":"'WACC Calc'!O155","v":4.3259513239699787E-2},{"$f":"'WACC Calc'!P155","v":4.2884701398063996E-2},{"$f":"'WACC Calc'!Q155","v":4.2580271476623022E-2},{"$f":"'WACC Calc'!R155","v":4.2345988554386649E-2},{"$f":"'WACC Calc'!S155","v":4.1958250058536484E-2},{"$f":"'WACC Calc'!T155","v":4.1852558348292712E-2},{"$f":"'WACC Calc'!U155","v":4.1943397745170863E-2},{"$f":"'WACC Calc'!V155","v":4.2060970179902624E-2},{"$f":"'WACC Calc'!W155","v":4.2002953344878247E-2},{"$f":"'WACC Calc'!X155","v":4.1931954709170993E-2},{"$f":"'WACC Calc'!Y155","v":4.1886031959317283E-2},{"$f":"'WACC Calc'!Z155","v":4.2109432712097661E-2},{"$f":"'WACC Calc'!AA155","v":4.2089428991805011E-2},{"$f":"'WACC Calc'!AB155","v":4.2088861063609873E-2},{"$f":"'WACC Calc'!AC155","v":4.2146657626731754E-2},{"$f":"'WACC Calc'!AD155","v":4.2061465476000093E-2},{"$f":"'WACC Calc'!AE155","v":4.1972793546243947E-2},{"$f":"'WACC Calc'!AF155","v":4.1933291655804839E-2},{"$f":"'WACC Calc'!AG155","v":4.1820411740780772E-2},{"$f":"'WACC Calc'!AH155","v":4.1796150030829482E-2},{"$f":"'WACC Calc'!AI155","v":4.1762008129268446E-2},{"$f":"'WACC Calc'!AJ155","v":4.1749949062146463E-2},{"$f":"'WACC Calc'!AK155","v":4.180822440731724E-2},{"$f":"'WACC Calc'!AL155","v":4.1859069070439014E-2},{"$f":"'WACC Calc'!AM155","v":4.1861052196682902E-2}]
["MC3Co**","Market","Constant",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F156","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G156","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H156","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I156","v":5.9256417808390527E-2},{"$f":"'WACC Calc'!J156","v":5.9211503010341504E-2},{"$f":"'WACC Calc'!K156","v":5.4456995275577347E-2},{"$f":"'WACC Calc'!L156","v":4.9869605903609893E-2},{"$f":"'WACC Calc'!M156","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N156","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O156","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P156","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q156","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R156","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S156","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T156","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U156","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V156","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W156","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X156","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y156","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z156","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA156","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB156","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC156","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD156","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE156","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF156","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG156","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH156","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI156","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ156","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK156","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL156","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM156","v":4.5210572759414758E-2}]
["M*3Re**","Market","*",30,"ResPV","*","Inflation Rate",{"$f":"'WACC Calc'!F628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM628","v":2.5000000000000001E-2}]
["ML3Re**","Market","Low",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F629","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G629","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H629","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I629","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J629","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K629","v":6.046091E-2},{"$f":"'WACC Calc'!L629","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M629","v":6.058852E-2},{"$f":"'WACC Calc'!N629","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O629","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P629","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q629","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R629","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S629","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T629","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U629","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V629","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W629","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X629","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y629","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z629","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA629","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB629","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC629","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD629","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE629","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF629","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG629","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH629","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI629","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ629","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK629","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL629","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM629","v":5.9082639999999999E-2}]
["MM3Re**","Market","Mid",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F630","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G630","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H630","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I630","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J630","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K630","v":6.046091E-2},{"$f":"'WACC Calc'!L630","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M630","v":6.058852E-2},{"$f":"'WACC Calc'!N630","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O630","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P630","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q630","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R630","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S630","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T630","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U630","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V630","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W630","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X630","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y630","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z630","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA630","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB630","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC630","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD630","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE630","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF630","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG630","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH630","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI630","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ630","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK630","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL630","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM630","v":5.9082639999999999E-2}]
["MC3Re**","Market","Constant",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F631","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G631","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H631","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I631","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J631","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K631","v":6.046091E-2},{"$f":"'WACC Calc'!L631","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M631","v":6.058852E-2},{"$f":"'WACC Calc'!N631","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O631","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P631","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q631","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R631","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S631","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T631","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U631","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V631","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W631","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X631","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y631","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z631","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA631","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB631","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC631","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD631","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE631","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF631","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG631","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH631","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI631","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ631","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK631","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL631","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM631","v":5.9082639999999999E-2}]
["ML3Re**","Market","Low",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F632","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G632","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H632","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I632","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J632","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K632","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L632","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M632","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N632","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O632","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P632","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q632","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R632","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S632","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T632","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U632","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V632","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W632","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X632","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y632","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z632","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA632","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB632","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC632","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD632","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE632","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF632","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG632","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH632","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI632","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ632","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK632","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL632","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM632","v":3.3251356097561136E-2}]
["MM3Re**","Market","Mid",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F633","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G633","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H633","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I633","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J633","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K633","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L633","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M633","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N633","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O633","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P633","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q633","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R633","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S633","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T633","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U633","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V633","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W633","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X633","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y633","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z633","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA633","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB633","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC633","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD633","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE633","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF633","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG633","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH633","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI633","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ633","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK633","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL633","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM633","v":3.3251356097561136E-2}]
["MC3Re**","Market","Constant",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F634","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G634","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H634","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I634","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J634","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K634","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L634","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M634","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N634","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O634","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P634","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q634","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R634","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S634","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T634","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U634","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V634","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W634","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X634","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y634","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z634","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA634","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB634","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC634","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD634","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE634","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF634","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG634","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH634","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI634","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ634","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK634","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL634","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM634","v":3.3251356097561136E-2}]
["M*3Re**","Market","*",30,"ResPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F635","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G635","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H635","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I635","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J635","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K635","v":6.046091E-2},{"$f":"'WACC Calc'!L635","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M635","v":6.058852E-2},{"$f":"'WACC Calc'!N635","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O635","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P635","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q635","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R635","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S635","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T635","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U635","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V635","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W635","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X635","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y635","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z635","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA635","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB635","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC635","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD635","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE635","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF635","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG635","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH635","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI635","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ635","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK635","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL635","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM635","v":5.9082639999999999E-2}]
["ML3Re**","Market","Low",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F636","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G636","v":0.10305106},{"$f":"'WACC Calc'!H636","v":0.11000505000000001},{"$f":"'WACC Calc'!I636","v":0.11259182000000001},{"$f":"'WACC Calc'!J636","v":0.11256482000000001},{"$f":"'WACC Calc'!K636","v":0.11224855},{"$f":"'WACC Calc'!L636","v":0.11199609000000001},{"$f":"'WACC Calc'!M636","v":0.11209051},{"$f":"'WACC Calc'!N636","v":0.11214176000000001},{"$f":"'WACC Calc'!O636","v":0.11204269},{"$f":"'WACC Calc'!P636","v":0.11201256000000001},{"$f":"'WACC Calc'!Q636","v":0.11203352},{"$f":"'WACC Calc'!R636","v":0.11200473},{"$f":"'WACC Calc'!S636","v":0.11197456},{"$f":"'WACC Calc'!T636","v":0.11200802000000001},{"$f":"'WACC Calc'!U636","v":0.11206550000000001},{"$f":"'WACC Calc'!V636","v":0.11218883000000002},{"$f":"'WACC Calc'!W636","v":0.11224525},{"$f":"'WACC Calc'!X636","v":0.11220646000000001},{"$f":"'WACC Calc'!Y636","v":0.11222635},{"$f":"'WACC Calc'!Z636","v":0.11230738000000001},{"$f":"'WACC Calc'!AA636","v":0.11234888000000001},{"$f":"'WACC Calc'!AB636","v":0.11245556000000001},{"$f":"'WACC Calc'!AC636","v":0.11254224000000002},{"$f":"'WACC Calc'!AD636","v":0.11253830000000001},{"$f":"'WACC Calc'!AE636","v":0.11248714000000001},{"$f":"'WACC Calc'!AF636","v":0.11242018000000001},{"$f":"'WACC Calc'!AG636","v":0.11233703},{"$f":"'WACC Calc'!AH636","v":0.11233332000000001},{"$f":"'WACC Calc'!AI636","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ636","v":0.11242062},{"$f":"'WACC Calc'!AK636","v":0.11242921},{"$f":"'WACC Calc'!AL636","v":0.11245795},{"$f":"'WACC Calc'!AM636","v":0.11253994}]
[{"$f":"_xlfn.CONCAT(LEFT(B131,1), LEFT(C131,1), LEFT(D131,1),LEFT(E131,2),LEFT(F131,6),RIGHT(F131,1))","v":"MM3Re**"},"Market","Mid",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F637","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G637","v":0.10305106},{"$f":"'WACC Calc'!H637","v":0.11000505000000001},{"$f":"'WACC Calc'!I637","v":0.11259182000000001},{"$f":"'WACC Calc'!J637","v":0.11256482000000001},{"$f":"'WACC Calc'!K637","v":0.11224855},{"$f":"'WACC Calc'!L637","v":0.11199609000000001},{"$f":"'WACC Calc'!M637","v":0.11209051},{"$f":"'WACC Calc'!N637","v":0.11214176000000001},{"$f":"'WACC Calc'!O637","v":0.11204269},{"$f":"'WACC Calc'!P637","v":0.11201256000000001},{"$f":"'WACC Calc'!Q637","v":0.11203352},{"$f":"'WACC Calc'!R637","v":0.11200473},{"$f":"'WACC Calc'!S637","v":0.11197456},{"$f":"'WACC Calc'!T637","v":0.11200802000000001},{"$f":"'WACC Calc'!U637","v":0.11206550000000001},{"$f":"'WACC Calc'!V637","v":0.11218883000000002},{"$f":"'WACC Calc'!W637","v":0.11224525},{"$f":"'WACC Calc'!X637","v":0.11220646000000001},{"$f":"'WACC Calc'!Y637","v":0.11222635},{"$f":"'WACC Calc'!Z637","v":0.11230738000000001},{"$f":"'WACC Calc'!AA637","v":0.11234888000000001},{"$f":"'WACC Calc'!AB637","v":0.11245556000000001},{"$f":"'WACC Calc'!AC637","v":0.11254224000000002},{"$f":"'WACC Calc'!AD637","v":0.11253830000000001},{"$f":"'WACC Calc'!AE637","v":0.11248714000000001},{"$f":"'WACC Calc'!AF637","v":0.11242018000000001},{"$f":"'WACC Calc'!AG637","v":0.11233703},{"$f":"'WACC Calc'!AH637","v":0.11233332000000001},{"$f":"'WACC Calc'!AI637","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ637","v":0.11242062},{"$f":"'WACC Calc'!AK637","v":0.11242921},{"$f":"'WACC Calc'!AL637","v":0.11245795},{"$f":"'WACC Calc'!AM637","v":0.11253994}]
["MC3Re**","Market","Constant",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F638","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G638","v":0.10305106},{"$f":"'WACC Calc'!H638","v":0.11000505000000001},{"$f":"'WACC Calc'!I638","v":0.11259182000000001},{"$f":"'WACC Calc'!J638","v":0.11256482000000001},{"$f":"'WACC Calc'!K638","v":0.11224855},{"$f":"'WACC Calc'!L638","v":0.11199609000000001},{"$f":"'WACC Calc'!M638","v":0.11209051},{"$f":"'WACC Calc'!N638","v":0.11214176000000001},{"$f":"'WACC Calc'!O638","v":0.11204269},{"$f":"'WACC Calc'!P638","v":0.11201256000000001},{"$f":"'WACC Calc'!Q638","v":0.11203352},{"$f":"'WACC Calc'!R638","v":0.11200473},{"$f":"'WACC Calc'!S638","v":0.11197456},{"$f":"'WACC Calc'!T638","v":0.11200802000000001},{"$f":"'WACC Calc'!U638","v":0.11206550000000001},{"$f":"'WACC Calc'!V638","v":0.11218883000000002},{"$f":"'WACC Calc'!W638","v":0.11224525},{"$f":"'WACC Calc'!X638","v":0.11220646000000001},{"$f":"'WACC Calc'!Y638","v":0.11222635},{"$f":"'WACC Calc'!Z638","v":0.11230738000000001},{"$f":"'WACC Calc'!AA638","v":0.11234888000000001},{"$f":"'WACC Calc'!AB638","v":0.11245556000000001},{"$f":"'WACC Calc'!AC638","v":0.11254224000000002},{"$f":"'WACC Calc'!AD638","v":0.11253830000000001},{"$f":"'WACC Calc'!AE638","v":0.11248714000000001},{"$f":"'WACC Calc'!AF638","v":0.11242018000000001},{"$f":"'WACC Calc'!AG638","v":0.11233703},{"$f":"'WACC Calc'!AH638","v":0.11233332000000001},{"$f":"'WACC Calc'!AI638","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ638","v":0.11242062},{"$f":"'WACC Calc'!AK638","v":0.11242921},{"$f":"'WACC Calc'!AL638","v":0.11245795},{"$f":"'WACC Calc'!AM638","v":0.11253994}]
["ML3Re**","Market","Low",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F639","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G639","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H639","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I639","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J639","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K639","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L639","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M639","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N639","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O639","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P639","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q639","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R639","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S639","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T639","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U639","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V639","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W639","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X639","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y639","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z639","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA639","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB639","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC639","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD639","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE639","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF639","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG639","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH639","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI639","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ639","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK639","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL639","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM639","v":8.5404819512195251E-2}]
["MM3Re**","Market","Mid",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F640","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G640","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H640","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I640","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J640","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K640","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L640","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M640","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N640","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O640","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P640","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q640","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R640","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S640","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T640","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U640","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V640","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W640","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X640","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y640","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z640","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA640","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB640","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC640","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD640","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE640","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF640","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG640","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH640","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI640","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ640","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK640","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL640","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM640","v":8.5404819512195251E-2}]
["MC3Re**","Market","Constant",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F641","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G641","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H641","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I641","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J641","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K641","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L641","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M641","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N641","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O641","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P641","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q641","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R641","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S641","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T641","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U641","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V641","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W641","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X641","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y641","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z641","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA641","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB641","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC641","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD641","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE641","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF641","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG641","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH641","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI641","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ641","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK641","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL641","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM641","v":8.5404819512195251E-2}]
["ML3Re**","Market","Low",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F642","v":0.39999999999999997},{"$f":"'WACC Calc'!G642","v":0.39999999999999997},{"$f":"'WACC Calc'!H642","v":0.39999999999999997},{"$f":"'WACC Calc'!I642","v":0.39999999999999997},{"$f":"'WACC Calc'!J642","v":0.39999999999999997},{"$f":"'WACC Calc'!K642","v":0.4846153846153845},{"$f":"'WACC Calc'!L642","v":0.5692307692307691},{"$f":"'WACC Calc'!M642","v":0.65384615384615363},{"$f":"'WACC Calc'!N642","v":0.6615384615384613},{"$f":"'WACC Calc'!O642","v":0.66923076923076896},{"$f":"'WACC Calc'!P642","v":0.67692307692307663},{"$f":"'WACC Calc'!Q642","v":0.68461538461538429},{"$f":"'WACC Calc'!R642","v":0.69230769230769196},{"$f":"'WACC Calc'!S642","v":0.7},{"$f":"'WACC Calc'!T642","v":0.7},{"$f":"'WACC Calc'!U642","v":0.7},{"$f":"'WACC Calc'!V642","v":0.7},{"$f":"'WACC Calc'!W642","v":0.7},{"$f":"'WACC Calc'!X642","v":0.7},{"$f":"'WACC Calc'!Y642","v":0.7},{"$f":"'WACC Calc'!Z642","v":0.7},{"$f":"'WACC Calc'!AA642","v":0.7},{"$f":"'WACC Calc'!AB642","v":0.7},{"$f":"'WACC Calc'!AC642","v":0.7},{"$f":"'WACC Calc'!AD642","v":0.7},{"$f":"'WACC Calc'!AE642","v":0.7},{"$f":"'WACC Calc'!AF642","v":0.7},{"$f":"'WACC Calc'!AG642","v":0.7},{"$f":"'WACC Calc'!AH642","v":0.7},{"$f":"'WACC Calc'!AI642","v":0.7},{"$f":"'WACC Calc'!AJ642","v":0.7},{"$f":"'WACC Calc'!AK642","v":0.7},{"$f":"'WACC Calc'!AL642","v":0.7},{"$f":"'WACC Calc'!AM642","v":0.7}]
["MM3Re**","Market","Mid",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F643","v":0.39999999999999997},{"$f":"'WACC Calc'!G643","v":0.39999999999999997},{"$f":"'WACC Calc'!H643","v":0.39999999999999997},{"$f":"'WACC Calc'!I643","v":0.39999999999999997},{"$f":"'WACC Calc'!J643","v":0.39999999999999997},{"$f":"'WACC Calc'!K643","v":0.47564102564102556},{"$f":"'WACC Calc'!L643","v":0.55128205128205121},{"$f":"'WACC Calc'!M643","v":0.62692307692307681},{"$f":"'WACC Calc'!N643","v":0.63076923076923064},{"$f":"'WACC Calc'!O643","v":0.63461538461538447},{"$f":"'WACC Calc'!P643","v":0.6384615384615383},{"$f":"'WACC Calc'!Q643","v":0.64230769230769214},{"$f":"'WACC Calc'!R643","v":0.64615384615384597},{"$f":"'WACC Calc'!S643","v":0.65},{"$f":"'WACC Calc'!T643","v":0.65},{"$f":"'WACC Calc'!U643","v":0.65},{"$f":"'WACC Calc'!V643","v":0.65},{"$f":"'WACC Calc'!W643","v":0.65},{"$f":"'WACC Calc'!X643","v":0.65},{"$f":"'WACC Calc'!Y643","v":0.65},{"$f":"'WACC Calc'!Z643","v":0.65},{"$f":"'WACC Calc'!AA643","v":0.65},{"$f":"'WACC Calc'!AB643","v":0.65},{"$f":"'WACC Calc'!AC643","v":0.65},{"$f":"'WACC Calc'!AD643","v":0.65},{"$f":"'WACC Calc'!AE643","v":0.65},{"$f":"'WACC Calc'!AF643","v":0.65},{"$f":"'WACC Calc'!AG643","v":0.65},{"$f":"'WACC Calc'!AH643","v":0.65},{"$f":"'WACC Calc'!AI643","v":0.65},{"$f":"'WACC Calc'!AJ643","v":0.65},{"$f":"'WACC Calc'!AK643","v":0.65},{"$f":"'WACC Calc'!AL643","v":0.65},{"$f":"'WACC Calc'!AM643","v":0.65}]
["MC3Re**","Market","Constant",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F644","v":0.39999999999999997},{"$f":"'WACC Calc'!G644","v":0.39999999999999997},{"$f":"'WACC Calc'!H644","v":0.39999999999999997},{"$f":"'WACC Calc'!I644","v":0.39999999999999997},{"$f":"'WACC Calc'!J644","v":0.39999999999999997},{"$f":"'WACC Calc'!K644","v":0.46666666666666662},{"$f":"'WACC Calc'!L644","v":0.53333333333333333},{"$f":"'WACC Calc'!M644","v":0.6},{"$f":"'WACC Calc'!N644","v":0.6},{"$f":"'WACC Calc'!O644","v":0.6},{"$f":"'WACC Calc'!P644","v":0.6},{"$f":"'WACC Calc'!Q644","v":0.6},{"$f":"'WACC Calc'!R644","v":0.6},{"$f":"'WACC Calc'!S644","v":0.6},{"$f":"'WACC Calc'!T644","v":0.6},{"$f":"'WACC Calc'!U644","v":0.6},{"$f":"'WACC Calc'!V644","v":0.6},{"$f":"'WACC Calc'!W644","v":0.6},{"$f":"'WACC Calc'!X644","v":0.6},{"$f":"'WACC Calc'!Y644","v":0.6},{"$f":"'WACC Calc'!Z644","v":0.6},{"$f":"'WACC Calc'!AA644","v":0.6},{"$f":"'WACC Calc'!AB644","v":0.6},{"$f":"'WACC Calc'!AC644","v":0.6},{"$f":"'WACC Calc'!AD644","v":0.6},{"$f":"'WACC Calc'!AE644","v":0.6},{"$f":"'WACC Calc'!AF644","v":0.6},{"$f":"'WACC Calc'!AG644","v":0.6},{"$f":"'WACC Calc'!AH644","v":0.6},{"$f":"'WACC Calc'!AI644","v":0.6},{"$f":"'WACC Calc'!AJ644","v":0.6},{"$f":"'WACC Calc'!AK644","v":0.6},{"$f":"'WACC Calc'!AL644","v":0.6},{"$f":"'WACC Calc'!AM644","v":0.6}]
["M*3Re**","Market","*",30,"ResPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F645","v":0.38900000000000001},{"$f":"'WACC Calc'!G645","v":0.25739999999999996},{"$f":"'WACC Calc'!H645","v":0.25739999999999996},{"$f":"'WACC Calc'!I645","v":0.25739999999999996},{"$f":"'WACC Calc'!J645","v":0.25739999999999996},{"$f":"'WACC Calc'!K645","v":0.25739999999999996},{"$f":"'WACC Calc'!L645","v":0.25739999999999996},{"$f":"'WACC Calc'!M645","v":0.25739999999999996},{"$f":"'WACC Calc'!N645","v":0.25739999999999996},{"$f":"'WACC Calc'!O645","v":0.25739999999999996},{"$f":"'WACC Calc'!P645","v":0.25739999999999996},{"$f":"'WACC Calc'!Q645","v":0.25739999999999996},{"$f":"'WACC Calc'!R645","v":0.25739999999999996},{"$f":"'WACC Calc'!S645","v":0.25739999999999996},{"$f":"'WACC Calc'!T645","v":0.25739999999999996},{"$f":"'WACC Calc'!U645","v":0.25739999999999996},{"$f":"'WACC Calc'!V645","v":0.25739999999999996},{"$f":"'WACC Calc'!W645","v":0.25739999999999996},{"$f":"'WACC Calc'!X645","v":0.25739999999999996},{"$f":"'WACC Calc'!Y645","v":0.25739999999999996},{"$f":"'WACC Calc'!Z645","v":0.25739999999999996},{"$f":"'WACC Calc'!AA645","v":0.25739999999999996},{"$f":"'WACC Calc'!AB645","v":0.25739999999999996},{"$f":"'WACC Calc'!AC645","v":0.25739999999999996},{"$f":"'WACC Calc'!AD645","v":0.25739999999999996},{"$f":"'WACC Calc'!AE645","v":0.25739999999999996},{"$f":"'WACC Calc'!AF645","v":0.25739999999999996},{"$f":"'WACC Calc'!AG645","v":0.25739999999999996},{"$f":"'WACC Calc'!AH645","v":0.25739999999999996},{"$f":"'WACC Calc'!AI645","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ645","v":0.25739999999999996},{"$f":"'WACC Calc'!AK645","v":0.25739999999999996},{"$f":"'WACC Calc'!AL645","v":0.25739999999999996},{"$f":"'WACC Calc'!AM645","v":0.25739999999999996}]
["ML3Re**","Market","Low",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F646","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G646","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H646","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I646","v":8.5737828253600018E-2},{"$f":"'WACC Calc'!J646","v":8.5691790585600017E-2},{"$f":"'WACC Calc'!K646","v":7.9609569009676945E-2},{"$f":"'WACC Calc'!L646","v":7.3701363285415405E-2},{"$f":"'WACC Calc'!M646","v":6.8219084007076936E-2},{"$f":"'WACC Calc'!N646","v":6.7765678194153856E-2},{"$f":"'WACC Calc'!O646","v":6.7011818038184637E-2},{"$f":"'WACC Calc'!P646","v":6.6363099591630795E-2},{"$f":"'WACC Calc'!Q646","v":6.5786837191076947E-2},{"$f":"'WACC Calc'!R646","v":6.529034600169234E-2},{"$f":"'WACC Calc'!S646","v":6.4625102180000005E-2},{"$f":"'WACC Calc'!T646","v":6.4505860945999999E-2},{"$f":"'WACC Calc'!U646","v":6.4601712126400007E-2},{"$f":"'WACC Calc'!V646","v":6.4722007083200014E-2},{"$f":"'WACC Calc'!W646","v":6.4653625423000002E-2},{"$f":"'WACC Calc'!X646","v":6.4578237698200008E-2},{"$f":"'WACC Calc'!Y646","v":6.4526016047400006E-2},{"$f":"'WACC Calc'!Z646","v":6.4766383032200017E-2},{"$f":"'WACC Calc'!AA646","v":6.4741109694800014E-2},{"$f":"'WACC Calc'!AB646","v":6.4732276635600008E-2},{"$f":"'WACC Calc'!AC646","v":6.4789407457200007E-2},{"$f":"'WACC Calc'!AD646","v":6.4695671506200009E-2},{"$f":"'WACC Calc'!AE646","v":6.4601726722200006E-2},{"$f":"'WACC Calc'!AF646","v":6.45632734816E-2},{"$f":"'WACC Calc'!AG646","v":6.4445067575400014E-2},{"$f":"'WACC Calc'!AH646","v":6.4418571764800009E-2},{"$f":"'WACC Calc'!AI646","v":6.4380047435000004E-2},{"$f":"'WACC Calc'!AJ646","v":6.4360857618599998E-2},{"$f":"'WACC Calc'!AK646","v":6.4424523865000013E-2},{"$f":"'WACC Calc'!AL646","v":6.4478437781600006E-2},{"$f":"'WACC Calc'!AM646","v":6.4474319924800017E-2}]
["MM3Re**","Market","Mid",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F647","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G647","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H647","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I647","v":8.5737828253600018E-2},{"$f":"'WACC Calc'!J647","v":8.5691790585600017E-2},{"$f":"'WACC Calc'!K647","v":8.0213994583571813E-2},{"$f":"'WACC Calc'!L647","v":7.4908854668307698E-2},{"$f":"'WACC Calc'!M647","v":7.002555448913847E-2},{"$f":"'WACC Calc'!N647","v":6.9829681999076937E-2},{"$f":"'WACC Calc'!O647","v":6.9341001070692326E-2},{"$f":"'WACC Calc'!P647","v":6.895681893301539E-2},{"$f":"'WACC Calc'!Q647","v":6.8644778263538472E-2},{"$f":"'WACC Calc'!R647","v":6.8404638268246165E-2},{"$f":"'WACC Calc'!S647","v":6.8007206309999998E-2},{"$f":"'WACC Calc'!T647","v":6.7898872306999994E-2},{"$f":"'WACC Calc'!U647","v":6.7991982688799996E-2},{"$f":"'WACC Calc'!V647","v":6.8112494434400012E-2},{"$f":"'WACC Calc'!W647","v":6.8053027178500008E-2},{"$f":"'WACC Calc'!X647","v":6.7980253576900004E-2},{"$f":"'WACC Calc'!Y647","v":6.7933182758300001E-2},{"$f":"'WACC Calc'!Z647","v":6.8162168529900008E-2},{"$f":"'WACC Calc'!AA647","v":6.8141664716600006E-2},{"$f":"'WACC Calc'!AB647","v":6.8141082590199992E-2},{"$f":"'WACC Calc'!AC647","v":6.8200324067400009E-2},{"$f":"'WACC Calc'!AD647","v":6.8113002112900001E-2},{"$f":"'WACC Calc'!AE647","v":6.8022113384899996E-2},{"$f":"'WACC Calc'!AF647","v":6.7981623947200004E-2},{"$f":"'WACC Calc'!AG647","v":6.7865922034300002E-2},{"$f":"'WACC Calc'!AH647","v":6.7841053781600005E-2},{"$f":"'WACC Calc'!AI647","v":6.7806058332500002E-2},{"$f":"'WACC Calc'!AJ647","v":6.7793697788699994E-2},{"$f":"'WACC Calc'!AK647","v":6.7853430017499994E-2},{"$f":"'WACC Calc'!AL647","v":6.7905545797199998E-2},{"$f":"'WACC Calc'!AM647","v":6.7907578501599994E-2}]
["MC3Re**","Market","Constant",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F648","v":6.711669838000002E-2},{"$f":"'WACC Calc'!G648","v":7.7011610770400002E-2},{"$f":"'WACC Calc'!H648","v":8.3020371399200016E-2},{"$f":"'WACC Calc'!I648","v":8.5737828253600018E-2},{"$f":"'WACC Calc'!J648","v":8.5691790585600017E-2},{"$f":"'WACC Calc'!K648","v":8.0818420157466681E-2},{"$f":"'WACC Calc'!L648","v":7.6116346051200004E-2},{"$f":"'WACC Calc'!M648","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N648","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O648","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P648","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q648","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R648","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S648","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T648","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U648","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V648","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W648","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X648","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y648","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z648","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA648","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB648","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC648","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD648","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE648","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF648","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG648","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH648","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI648","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ648","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK648","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL648","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM648","v":7.1340837078399999E-2}]
["ML3Re**","Market","Low",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F649","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G649","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H649","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I649","v":5.9256417808390527E-2},{"$f":"'WACC Calc'!J649","v":5.9211503010341504E-2},{"$f":"'WACC Calc'!K649","v":5.3277628302123903E-2},{"$f":"'WACC Calc'!L649","v":4.7513525156502867E-2},{"$f":"'WACC Calc'!M649","v":4.2164960006904284E-2},{"$f":"'WACC Calc'!N649","v":4.1722612872345355E-2},{"$f":"'WACC Calc'!O649","v":4.0987139549448548E-2},{"$f":"'WACC Calc'!P649","v":4.0354243504030274E-2},{"$f":"'WACC Calc'!Q649","v":3.979203628397765E-2},{"$f":"'WACC Calc'!R649","v":3.9307654635797329E-2},{"$f":"'WACC Calc'!S649","v":3.8658636273170677E-2},{"$f":"'WACC Calc'!T649","v":3.8542303361951413E-2},{"$f":"'WACC Calc'!U649","v":3.8635816708683102E-2},{"$f":"'WACC Calc'!V649","v":3.8753177642146364E-2},{"$f":"'WACC Calc'!W649","v":3.8686463827316997E-2},{"$f":"'WACC Calc'!X649","v":3.8612914827512279E-2},{"$f":"'WACC Calc'!Y649","v":3.8561966875512166E-2},{"$f":"'WACC Calc'!Z649","v":3.8796471250927E-2},{"$f":"'WACC Calc'!AA649","v":3.8771814336390431E-2},{"$f":"'WACC Calc'!AB649","v":3.876319671765871E-2},{"$f":"'WACC Calc'!AC649","v":3.8818934104585479E-2},{"$f":"'WACC Calc'!AD649","v":3.8727484396292811E-2},{"$f":"'WACC Calc'!AE649","v":3.8635830948487992E-2},{"$f":"'WACC Calc'!AF649","v":3.8598315591804822E-2},{"$f":"'WACC Calc'!AG649","v":3.8482992756488033E-2},{"$f":"'WACC Calc'!AH649","v":3.8457143185170795E-2},{"$f":"'WACC Calc'!AI649","v":3.8419558473170801E-2},{"$f":"'WACC Calc'!AJ649","v":3.8400836701073082E-2},{"$f":"'WACC Calc'!AK649","v":3.846295011219536E-2},{"$f":"'WACC Calc'!AL649","v":3.8515549055219811E-2},{"$f":"'WACC Calc'!AM649","v":3.851153163395149E-2}]
["MM3Re**","Market","Mid",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F650","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G650","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H650","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I650","v":5.9256417808390527E-2},{"$f":"'WACC Calc'!J650","v":5.9211503010341504E-2},{"$f":"'WACC Calc'!K650","v":5.3867311788850625E-2},{"$f":"'WACC Calc'!L650","v":4.869156553005638E-2},{"$f":"'WACC Calc'!M650","v":4.392737023330584E-2},{"$f":"'WACC Calc'!N650","v":4.3736275121050827E-2},{"$f":"'WACC Calc'!O650","v":4.3259513239699787E-2},{"$f":"'WACC Calc'!P650","v":4.2884701398063996E-2},{"$f":"'WACC Calc'!Q650","v":4.2580271476623022E-2},{"$f":"'WACC Calc'!R650","v":4.2345988554386649E-2},{"$f":"'WACC Calc'!S650","v":4.1958250058536484E-2},{"$f":"'WACC Calc'!T650","v":4.1852558348292712E-2},{"$f":"'WACC Calc'!U650","v":4.1943397745170863E-2},{"$f":"'WACC Calc'!V650","v":4.2060970179902624E-2},{"$f":"'WACC Calc'!W650","v":4.2002953344878247E-2},{"$f":"'WACC Calc'!X650","v":4.1931954709170993E-2},{"$f":"'WACC Calc'!Y650","v":4.1886031959317283E-2},{"$f":"'WACC Calc'!Z650","v":4.2109432712097661E-2},{"$f":"'WACC Calc'!AA650","v":4.2089428991805011E-2},{"$f":"'WACC Calc'!AB650","v":4.2088861063609873E-2},{"$f":"'WACC Calc'!AC650","v":4.2146657626731754E-2},{"$f":"'WACC Calc'!AD650","v":4.2061465476000093E-2},{"$f":"'WACC Calc'!AE650","v":4.1972793546243947E-2},{"$f":"'WACC Calc'!AF650","v":4.1933291655804839E-2},{"$f":"'WACC Calc'!AG650","v":4.1820411740780772E-2},{"$f":"'WACC Calc'!AH650","v":4.1796150030829482E-2},{"$f":"'WACC Calc'!AI650","v":4.1762008129268446E-2},{"$f":"'WACC Calc'!AJ650","v":4.1749949062146463E-2},{"$f":"'WACC Calc'!AK650","v":4.180822440731724E-2},{"$f":"'WACC Calc'!AL650","v":4.1859069070439014E-2},{"$f":"'WACC Calc'!AM650","v":4.1861052196682902E-2}]
["MC3Re**","Market","Constant",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F651","v":4.1089461834146412E-2},{"$f":"'WACC Calc'!G651","v":5.0743034897951178E-2},{"$f":"'WACC Calc'!H651","v":5.6605240389463463E-2},{"$f":"'WACC Calc'!I651","v":5.9256417808390527E-2},{"$f":"'WACC Calc'!J651","v":5.9211503010341504E-2},{"$f":"'WACC Calc'!K651","v":5.4456995275577347E-2},{"$f":"'WACC Calc'!L651","v":4.9869605903609893E-2},{"$f":"'WACC Calc'!M651","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N651","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O651","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P651","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q651","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R651","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S651","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T651","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U651","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V651","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W651","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X651","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y651","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z651","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA651","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB651","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC651","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD651","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE651","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF651","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG651","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH651","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI651","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ651","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK651","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL651","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM651","v":4.5210572759414758E-2}]
["M*3CS**","Market","*",30,"CSP","*","Inflation Rate",{"$f":"'WACC Calc'!F159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM159","v":2.5000000000000001E-2}]
["ML3CS**","Market","Low",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F160","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G160","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H160","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I160","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J160","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K160","v":6.046091E-2},{"$f":"'WACC Calc'!L160","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M160","v":6.058852E-2},{"$f":"'WACC Calc'!N160","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O160","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P160","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q160","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R160","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S160","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T160","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U160","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V160","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W160","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X160","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y160","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z160","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA160","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB160","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC160","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD160","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE160","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF160","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG160","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH160","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI160","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ160","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK160","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL160","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM160","v":5.9082639999999999E-2}]
["MM3CS**","Market","Mid",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F161","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G161","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H161","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I161","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J161","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K161","v":6.046091E-2},{"$f":"'WACC Calc'!L161","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M161","v":6.058852E-2},{"$f":"'WACC Calc'!N161","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O161","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P161","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q161","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R161","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S161","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T161","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U161","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V161","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W161","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X161","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y161","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z161","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA161","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB161","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC161","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD161","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE161","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF161","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG161","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH161","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI161","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ161","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK161","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL161","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM161","v":5.9082639999999999E-2}]
["MC3CS**","Market","Constant",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F162","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G162","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H162","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I162","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J162","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K162","v":6.046091E-2},{"$f":"'WACC Calc'!L162","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M162","v":6.058852E-2},{"$f":"'WACC Calc'!N162","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O162","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P162","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q162","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R162","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S162","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T162","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U162","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V162","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W162","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X162","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y162","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z162","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA162","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB162","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC162","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD162","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE162","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF162","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG162","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH162","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI162","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ162","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK162","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL162","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM162","v":5.9082639999999999E-2}]
["ML3CS**","Market","Low",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F163","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G163","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H163","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I163","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J163","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K163","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L163","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M163","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N163","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O163","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P163","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q163","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R163","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S163","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T163","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U163","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V163","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W163","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X163","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y163","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z163","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA163","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB163","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC163","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD163","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE163","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF163","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG163","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH163","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI163","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ163","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK163","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL163","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM163","v":3.3251356097561136E-2}]
["MM3CS**","Market","Mid",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F164","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G164","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H164","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I164","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J164","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K164","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L164","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M164","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N164","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O164","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P164","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q164","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R164","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S164","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T164","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U164","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V164","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W164","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X164","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y164","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z164","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA164","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB164","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC164","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD164","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE164","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF164","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG164","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH164","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI164","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ164","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK164","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL164","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM164","v":3.3251356097561136E-2}]
["MC3CS**","Market","Constant",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F165","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G165","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H165","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I165","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J165","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K165","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L165","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M165","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N165","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O165","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P165","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q165","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R165","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S165","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T165","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U165","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V165","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W165","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X165","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y165","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z165","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA165","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB165","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC165","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD165","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE165","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF165","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG165","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH165","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI165","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ165","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK165","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL165","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM165","v":3.3251356097561136E-2}]
["M*3CS**","Market","*",30,"CSP","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F166","v":0.08},{"$f":"'WACC Calc'!G166","v":0.08},{"$f":"'WACC Calc'!H166","v":0.08},{"$f":"'WACC Calc'!I166","v":0.08},{"$f":"'WACC Calc'!J166","v":0.08},{"$f":"'WACC Calc'!K166","v":0.08},{"$f":"'WACC Calc'!L166","v":0.08},{"$f":"'WACC Calc'!M166","v":0.08},{"$f":"'WACC Calc'!N166","v":0.08},{"$f":"'WACC Calc'!O166","v":0.08},{"$f":"'WACC Calc'!P166","v":0.08},{"$f":"'WACC Calc'!Q166","v":0.08},{"$f":"'WACC Calc'!R166","v":0.08},{"$f":"'WACC Calc'!S166","v":0.08},{"$f":"'WACC Calc'!T166","v":0.08},{"$f":"'WACC Calc'!U166","v":0.08},{"$f":"'WACC Calc'!V166","v":0.08},{"$f":"'WACC Calc'!W166","v":0.08},{"$f":"'WACC Calc'!X166","v":0.08},{"$f":"'WACC Calc'!Y166","v":0.08},{"$f":"'WACC Calc'!Z166","v":0.08},{"$f":"'WACC Calc'!AA166","v":0.08},{"$f":"'WACC Calc'!AB166","v":0.08},{"$f":"'WACC Calc'!AC166","v":0.08},{"$f":"'WACC Calc'!AD166","v":0.08},{"$f":"'WACC Calc'!AE166","v":0.08},{"$f":"'WACC Calc'!AF166","v":0.08},{"$f":"'WACC Calc'!AG166","v":0.08},{"$f":"'WACC Calc'!AH166","v":0.08},{"$f":"'WACC Calc'!AI166","v":0.08},{"$f":"'WACC Calc'!AJ166","v":0.08},{"$f":"'WACC Calc'!AK166","v":0.08},{"$f":"'WACC Calc'!AL166","v":0.08},{"$f":"'WACC Calc'!AM166","v":0.08}]
["ML3CS**","Market","Low",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F167","v":0.13587885000000002},{"$f":"'WACC Calc'!G167","v":0.13997413692307692},{"$f":"'WACC Calc'!H167","v":0.14385120384615385},{"$f":"'WACC Calc'!I167","v":0.14336105076923078},{"$f":"'WACC Calc'!J167","v":0.14025712769230769},{"$f":"'WACC Calc'!K167","v":0.13686393461538462},{"$f":"'WACC Calc'!L167","v":0.13353455153846155},{"$f":"'WACC Calc'!M167","v":0.13055204846153845},{"$f":"'WACC Calc'!N167","v":0.12752637538461539},{"$f":"'WACC Calc'!O167","v":0.12435038230769231},{"$f":"'WACC Calc'!P167","v":0.12124332923076925},{"$f":"'WACC Calc'!Q167","v":0.11818736615384615},{"$f":"'WACC Calc'!R167","v":0.11508165307692307},{"$f":"'WACC Calc'!S167","v":0.11197456},{"$f":"'WACC Calc'!T167","v":0.11200802000000001},{"$f":"'WACC Calc'!U167","v":0.11206550000000001},{"$f":"'WACC Calc'!V167","v":0.11218883000000002},{"$f":"'WACC Calc'!W167","v":0.11224525},{"$f":"'WACC Calc'!X167","v":0.11220646000000001},{"$f":"'WACC Calc'!Y167","v":0.11222635},{"$f":"'WACC Calc'!Z167","v":0.11230738000000001},{"$f":"'WACC Calc'!AA167","v":0.11234888000000001},{"$f":"'WACC Calc'!AB167","v":0.11245556000000001},{"$f":"'WACC Calc'!AC167","v":0.11254224000000002},{"$f":"'WACC Calc'!AD167","v":0.11253830000000001},{"$f":"'WACC Calc'!AE167","v":0.11248714000000001},{"$f":"'WACC Calc'!AF167","v":0.11242018000000001},{"$f":"'WACC Calc'!AG167","v":0.11233703},{"$f":"'WACC Calc'!AH167","v":0.11233332000000001},{"$f":"'WACC Calc'!AI167","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ167","v":0.11242062},{"$f":"'WACC Calc'!AK167","v":0.11242921},{"$f":"'WACC Calc'!AL167","v":0.11245795},{"$f":"'WACC Calc'!AM167","v":0.11253994}]
["MM3CS**","Market","Mid",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F168","v":0.13587885000000002},{"$f":"'WACC Calc'!G168","v":0.13997413692307692},{"$f":"'WACC Calc'!H168","v":0.14385120384615385},{"$f":"'WACC Calc'!I168","v":0.14336105076923078},{"$f":"'WACC Calc'!J168","v":0.14025712769230769},{"$f":"'WACC Calc'!K168","v":0.13686393461538462},{"$f":"'WACC Calc'!L168","v":0.13353455153846155},{"$f":"'WACC Calc'!M168","v":0.13055204846153845},{"$f":"'WACC Calc'!N168","v":0.12752637538461539},{"$f":"'WACC Calc'!O168","v":0.12435038230769231},{"$f":"'WACC Calc'!P168","v":0.12124332923076925},{"$f":"'WACC Calc'!Q168","v":0.11818736615384615},{"$f":"'WACC Calc'!R168","v":0.11508165307692307},{"$f":"'WACC Calc'!S168","v":0.11197456},{"$f":"'WACC Calc'!T168","v":0.11200802000000001},{"$f":"'WACC Calc'!U168","v":0.11206550000000001},{"$f":"'WACC Calc'!V168","v":0.11218883000000002},{"$f":"'WACC Calc'!W168","v":0.11224525},{"$f":"'WACC Calc'!X168","v":0.11220646000000001},{"$f":"'WACC Calc'!Y168","v":0.11222635},{"$f":"'WACC Calc'!Z168","v":0.11230738000000001},{"$f":"'WACC Calc'!AA168","v":0.11234888000000001},{"$f":"'WACC Calc'!AB168","v":0.11245556000000001},{"$f":"'WACC Calc'!AC168","v":0.11254224000000002},{"$f":"'WACC Calc'!AD168","v":0.11253830000000001},{"$f":"'WACC Calc'!AE168","v":0.11248714000000001},{"$f":"'WACC Calc'!AF168","v":0.11242018000000001},{"$f":"'WACC Calc'!AG168","v":0.11233703},{"$f":"'WACC Calc'!AH168","v":0.11233332000000001},{"$f":"'WACC Calc'!AI168","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ168","v":0.11242062},{"$f":"'WACC Calc'!AK168","v":0.11242921},{"$f":"'WACC Calc'!AL168","v":0.11245795},{"$f":"'WACC Calc'!AM168","v":0.11253994}]
["MC3CS**","Market","Constant",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F169","v":0.13587885000000002},{"$f":"'WACC Calc'!G169","v":0.14305106000000001},{"$f":"'WACC Calc'!H169","v":0.15000505},{"$f":"'WACC Calc'!I169","v":0.15259182000000002},{"$f":"'WACC Calc'!J169","v":0.15256482000000002},{"$f":"'WACC Calc'!K169","v":0.15224855000000001},{"$f":"'WACC Calc'!L169","v":0.15199609},{"$f":"'WACC Calc'!M169","v":0.15209051000000001},{"$f":"'WACC Calc'!N169","v":0.15214176000000001},{"$f":"'WACC Calc'!O169","v":0.15204269000000001},{"$f":"'WACC Calc'!P169","v":0.15201256000000002},{"$f":"'WACC Calc'!Q169","v":0.15203352000000001},{"$f":"'WACC Calc'!R169","v":0.15200473},{"$f":"'WACC Calc'!S169","v":0.15197456000000001},{"$f":"'WACC Calc'!T169","v":0.15200802000000002},{"$f":"'WACC Calc'!U169","v":0.15206550000000002},{"$f":"'WACC Calc'!V169","v":0.15218883000000002},{"$f":"'WACC Calc'!W169","v":0.15224525},{"$f":"'WACC Calc'!X169","v":0.15220646000000002},{"$f":"'WACC Calc'!Y169","v":0.15222635000000001},{"$f":"'WACC Calc'!Z169","v":0.15230738000000002},{"$f":"'WACC Calc'!AA169","v":0.15234888000000002},{"$f":"'WACC Calc'!AB169","v":0.15245556000000002},{"$f":"'WACC Calc'!AC169","v":0.15254224000000002},{"$f":"'WACC Calc'!AD169","v":0.15253830000000002},{"$f":"'WACC Calc'!AE169","v":0.15248714000000002},{"$f":"'WACC Calc'!AF169","v":0.15242018000000002},{"$f":"'WACC Calc'!AG169","v":0.15233703000000001},{"$f":"'WACC Calc'!AH169","v":0.15233332000000002},{"$f":"'WACC Calc'!AI169","v":0.15234420000000001},{"$f":"'WACC Calc'!AJ169","v":0.15242062000000001},{"$f":"'WACC Calc'!AK169","v":0.15242921000000001},{"$f":"'WACC Calc'!AL169","v":0.15245795000000001},{"$f":"'WACC Calc'!AM169","v":0.15253994000000001}]
["ML3CS**","Market","Low",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F170","v":0.10817448780487826},{"$f":"'WACC Calc'!G170","v":0.11216988968105079},{"$f":"'WACC Calc'!H170","v":0.1159523939962479},{"$f":"'WACC Calc'!I170","v":0.11547419587242036},{"$f":"'WACC Calc'!J170","v":0.11244597823639779},{"$f":"'WACC Calc'!K170","v":0.10913554596622888},{"$f":"'WACC Calc'!L170","v":0.10588736735459681},{"$f":"'WACC Calc'!M170","v":0.10297760825515967},{"$f":"'WACC Calc'!N170","v":0.10002573208255172},{"$f":"'WACC Calc'!O170","v":9.6927202251407163E-2},{"$f":"'WACC Calc'!P170","v":9.3895930956848117E-2},{"$f":"'WACC Calc'!Q170","v":9.0914503564728077E-2},{"$f":"'WACC Calc'!R170","v":8.7884539587242072E-2},{"$f":"'WACC Calc'!S170","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T170","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U170","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V170","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W170","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X170","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y170","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z170","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA170","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB170","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC170","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD170","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE170","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF170","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG170","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH170","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI170","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ170","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK170","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL170","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM170","v":8.5404819512195251E-2}]
["MM3CS**","Market","Mid",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F171","v":0.10817448780487826},{"$f":"'WACC Calc'!G171","v":0.11216988968105079},{"$f":"'WACC Calc'!H171","v":0.1159523939962479},{"$f":"'WACC Calc'!I171","v":0.11547419587242036},{"$f":"'WACC Calc'!J171","v":0.11244597823639779},{"$f":"'WACC Calc'!K171","v":0.10913554596622888},{"$f":"'WACC Calc'!L171","v":0.10588736735459681},{"$f":"'WACC Calc'!M171","v":0.10297760825515967},{"$f":"'WACC Calc'!N171","v":0.10002573208255172},{"$f":"'WACC Calc'!O171","v":9.6927202251407163E-2},{"$f":"'WACC Calc'!P171","v":9.3895930956848117E-2},{"$f":"'WACC Calc'!Q171","v":9.0914503564728077E-2},{"$f":"'WACC Calc'!R171","v":8.7884539587242072E-2},{"$f":"'WACC Calc'!S171","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T171","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U171","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V171","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W171","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X171","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y171","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z171","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA171","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB171","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC171","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD171","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE171","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF171","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG171","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH171","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI171","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ171","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK171","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL171","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM171","v":8.5404819512195251E-2}]
["MC3CS**","Market","Constant",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F172","v":0.10817448780487826},{"$f":"'WACC Calc'!G172","v":0.11517176585365863},{"$f":"'WACC Calc'!H172","v":0.12195614634146357},{"$f":"'WACC Calc'!I172","v":0.12447982439024408},{"$f":"'WACC Calc'!J172","v":0.12445348292682934},{"$f":"'WACC Calc'!K172","v":0.12414492682926825},{"$f":"'WACC Calc'!L172","v":0.12389862439024402},{"$f":"'WACC Calc'!M172","v":0.12399074146341471},{"$f":"'WACC Calc'!N172","v":0.12404074146341482},{"$f":"'WACC Calc'!O172","v":0.12394408780487809},{"$f":"'WACC Calc'!P172","v":0.12391469268292687},{"$f":"'WACC Calc'!Q172","v":0.12393514146341467},{"$f":"'WACC Calc'!R172","v":0.12390705365853671},{"$f":"'WACC Calc'!S172","v":0.12387761951219511},{"$f":"'WACC Calc'!T172","v":0.12391026341463429},{"$f":"'WACC Calc'!U172","v":0.12396634146341468},{"$f":"'WACC Calc'!V172","v":0.12408666341463426},{"$f":"'WACC Calc'!W172","v":0.12414170731707319},{"$f":"'WACC Calc'!X172","v":0.12410386341463409},{"$f":"'WACC Calc'!Y172","v":0.12412326829268316},{"$f":"'WACC Calc'!Z172","v":0.12420232195121961},{"$f":"'WACC Calc'!AA172","v":0.12424280975609747},{"$f":"'WACC Calc'!AB172","v":0.12434688780487813},{"$f":"'WACC Calc'!AC172","v":0.12443145365853669},{"$f":"'WACC Calc'!AD172","v":0.12442760975609768},{"$f":"'WACC Calc'!AE172","v":0.12437769756097583},{"$f":"'WACC Calc'!AF172","v":0.12431237073170753},{"$f":"'WACC Calc'!AG172","v":0.12423124878048797},{"$f":"'WACC Calc'!AH172","v":0.12422762926829289},{"$f":"'WACC Calc'!AI172","v":0.12423824390243898},{"$f":"'WACC Calc'!AJ172","v":0.1243128},{"$f":"'WACC Calc'!AK172","v":0.12432118048780505},{"$f":"'WACC Calc'!AL172","v":0.12434921951219535},{"$f":"'WACC Calc'!AM172","v":0.12442920975609773}]
["ML3CS**","Market","Low",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F173","v":0.39999999999999997},{"$f":"'WACC Calc'!G173","v":0.39999999999999997},{"$f":"'WACC Calc'!H173","v":0.39999999999999997},{"$f":"'WACC Calc'!I173","v":0.39999999999999997},{"$f":"'WACC Calc'!J173","v":0.39999999999999997},{"$f":"'WACC Calc'!K173","v":0.46923076923076906},{"$f":"'WACC Calc'!L173","v":0.53846153846153821},{"$f":"'WACC Calc'!M173","v":0.60769230769230731},{"$f":"'WACC Calc'!N173","v":0.62307692307692264},{"$f":"'WACC Calc'!O173","v":0.63846153846153797},{"$f":"'WACC Calc'!P173","v":0.6538461538461533},{"$f":"'WACC Calc'!Q173","v":0.66923076923076863},{"$f":"'WACC Calc'!R173","v":0.68461538461538396},{"$f":"'WACC Calc'!S173","v":0.7},{"$f":"'WACC Calc'!T173","v":0.7},{"$f":"'WACC Calc'!U173","v":0.7},{"$f":"'WACC Calc'!V173","v":0.7},{"$f":"'WACC Calc'!W173","v":0.7},{"$f":"'WACC Calc'!X173","v":0.7},{"$f":"'WACC Calc'!Y173","v":0.7},{"$f":"'WACC Calc'!Z173","v":0.7},{"$f":"'WACC Calc'!AA173","v":0.7},{"$f":"'WACC Calc'!AB173","v":0.7},{"$f":"'WACC Calc'!AC173","v":0.7},{"$f":"'WACC Calc'!AD173","v":0.7},{"$f":"'WACC Calc'!AE173","v":0.7},{"$f":"'WACC Calc'!AF173","v":0.7},{"$f":"'WACC Calc'!AG173","v":0.7},{"$f":"'WACC Calc'!AH173","v":0.7},{"$f":"'WACC Calc'!AI173","v":0.7},{"$f":"'WACC Calc'!AJ173","v":0.7},{"$f":"'WACC Calc'!AK173","v":0.7},{"$f":"'WACC Calc'!AL173","v":0.7},{"$f":"'WACC Calc'!AM173","v":0.7}]
["MM3CS**","Market","Mid",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F174","v":0.39999999999999997},{"$f":"'WACC Calc'!G174","v":0.39999999999999997},{"$f":"'WACC Calc'!H174","v":0.39999999999999997},{"$f":"'WACC Calc'!I174","v":0.39999999999999997},{"$f":"'WACC Calc'!J174","v":0.39999999999999997},{"$f":"'WACC Calc'!K174","v":0.46025641025641012},{"$f":"'WACC Calc'!L174","v":0.52051282051282033},{"$f":"'WACC Calc'!M174","v":0.58076923076923048},{"$f":"'WACC Calc'!N174","v":0.59230769230769198},{"$f":"'WACC Calc'!O174","v":0.60384615384615348},{"$f":"'WACC Calc'!P174","v":0.61538461538461497},{"$f":"'WACC Calc'!Q174","v":0.62692307692307647},{"$f":"'WACC Calc'!R174","v":0.63846153846153797},{"$f":"'WACC Calc'!S174","v":0.65},{"$f":"'WACC Calc'!T174","v":0.65},{"$f":"'WACC Calc'!U174","v":0.65},{"$f":"'WACC Calc'!V174","v":0.65},{"$f":"'WACC Calc'!W174","v":0.65},{"$f":"'WACC Calc'!X174","v":0.65},{"$f":"'WACC Calc'!Y174","v":0.65},{"$f":"'WACC Calc'!Z174","v":0.65},{"$f":"'WACC Calc'!AA174","v":0.65},{"$f":"'WACC Calc'!AB174","v":0.65},{"$f":"'WACC Calc'!AC174","v":0.65},{"$f":"'WACC Calc'!AD174","v":0.65},{"$f":"'WACC Calc'!AE174","v":0.65},{"$f":"'WACC Calc'!AF174","v":0.65},{"$f":"'WACC Calc'!AG174","v":0.65},{"$f":"'WACC Calc'!AH174","v":0.65},{"$f":"'WACC Calc'!AI174","v":0.65},{"$f":"'WACC Calc'!AJ174","v":0.65},{"$f":"'WACC Calc'!AK174","v":0.65},{"$f":"'WACC Calc'!AL174","v":0.65},{"$f":"'WACC Calc'!AM174","v":0.65}]
["MC3CS**","Market","Constant",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F175","v":0.39999999999999997},{"$f":"'WACC Calc'!G175","v":0.39999999999999997},{"$f":"'WACC Calc'!H175","v":0.39999999999999997},{"$f":"'WACC Calc'!I175","v":0.39999999999999997},{"$f":"'WACC Calc'!J175","v":0.39999999999999997},{"$f":"'WACC Calc'!K175","v":0.43333333333333329},{"$f":"'WACC Calc'!L175","v":0.46666666666666662},{"$f":"'WACC Calc'!M175","v":0.5},{"$f":"'WACC Calc'!N175","v":0.5},{"$f":"'WACC Calc'!O175","v":0.5},{"$f":"'WACC Calc'!P175","v":0.5},{"$f":"'WACC Calc'!Q175","v":0.5},{"$f":"'WACC Calc'!R175","v":0.5},{"$f":"'WACC Calc'!S175","v":0.5},{"$f":"'WACC Calc'!T175","v":0.5},{"$f":"'WACC Calc'!U175","v":0.5},{"$f":"'WACC Calc'!V175","v":0.5},{"$f":"'WACC Calc'!W175","v":0.5},{"$f":"'WACC Calc'!X175","v":0.5},{"$f":"'WACC Calc'!Y175","v":0.5},{"$f":"'WACC Calc'!Z175","v":0.5},{"$f":"'WACC Calc'!AA175","v":0.5},{"$f":"'WACC Calc'!AB175","v":0.5},{"$f":"'WACC Calc'!AC175","v":0.5},{"$f":"'WACC Calc'!AD175","v":0.5},{"$f":"'WACC Calc'!AE175","v":0.5},{"$f":"'WACC Calc'!AF175","v":0.5},{"$f":"'WACC Calc'!AG175","v":0.5},{"$f":"'WACC Calc'!AH175","v":0.5},{"$f":"'WACC Calc'!AI175","v":0.5},{"$f":"'WACC Calc'!AJ175","v":0.5},{"$f":"'WACC Calc'!AK175","v":0.5},{"$f":"'WACC Calc'!AL175","v":0.5},{"$f":"'WACC Calc'!AM175","v":0.5}]
["M*3CS**","Market","*",30,"CSP","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F176","v":0.38900000000000001},{"$f":"'WACC Calc'!G176","v":0.25739999999999996},{"$f":"'WACC Calc'!H176","v":0.25739999999999996},{"$f":"'WACC Calc'!I176","v":0.25739999999999996},{"$f":"'WACC Calc'!J176","v":0.25739999999999996},{"$f":"'WACC Calc'!K176","v":0.25739999999999996},{"$f":"'WACC Calc'!L176","v":0.25739999999999996},{"$f":"'WACC Calc'!M176","v":0.25739999999999996},{"$f":"'WACC Calc'!N176","v":0.25739999999999996},{"$f":"'WACC Calc'!O176","v":0.25739999999999996},{"$f":"'WACC Calc'!P176","v":0.25739999999999996},{"$f":"'WACC Calc'!Q176","v":0.25739999999999996},{"$f":"'WACC Calc'!R176","v":0.25739999999999996},{"$f":"'WACC Calc'!S176","v":0.25739999999999996},{"$f":"'WACC Calc'!T176","v":0.25739999999999996},{"$f":"'WACC Calc'!U176","v":0.25739999999999996},{"$f":"'WACC Calc'!V176","v":0.25739999999999996},{"$f":"'WACC Calc'!W176","v":0.25739999999999996},{"$f":"'WACC Calc'!X176","v":0.25739999999999996},{"$f":"'WACC Calc'!Y176","v":0.25739999999999996},{"$f":"'WACC Calc'!Z176","v":0.25739999999999996},{"$f":"'WACC Calc'!AA176","v":0.25739999999999996},{"$f":"'WACC Calc'!AB176","v":0.25739999999999996},{"$f":"'WACC Calc'!AC176","v":0.25739999999999996},{"$f":"'WACC Calc'!AD176","v":0.25739999999999996},{"$f":"'WACC Calc'!AE176","v":0.25739999999999996},{"$f":"'WACC Calc'!AF176","v":0.25739999999999996},{"$f":"'WACC Calc'!AG176","v":0.25739999999999996},{"$f":"'WACC Calc'!AH176","v":0.25739999999999996},{"$f":"'WACC Calc'!AI176","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ176","v":0.25739999999999996},{"$f":"'WACC Calc'!AK176","v":0.25739999999999996},{"$f":"'WACC Calc'!AL176","v":0.25739999999999996},{"$f":"'WACC Calc'!AM176","v":0.25739999999999996}]
["ML3CS**","Market","Low",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F177","v":9.1116698380000014E-2},{"$f":"'WACC Calc'!G177","v":9.9165456924246151E-2},{"$f":"'WACC Calc'!H177","v":0.10332806370689232},{"$f":"'WACC Calc'!I177","v":0.10419936671513849},{"$f":"'WACC Calc'!J177","v":0.10230717520098463},{"$f":"'WACC Calc'!K177","v":9.3710815893750313E-2},{"$f":"'WACC Calc'!L177","v":8.5712176915597654E-2},{"$f":"'WACC Calc'!M177","v":7.8558494098049728E-2},{"$f":"'WACC Calc'!N177","v":7.6144499518355072E-2},{"$f":"'WACC Calc'!O177","v":7.3531907097981103E-2},{"$f":"'WACC Calc'!P177","v":7.1114597468650939E-2},{"$f":"'WACC Calc'!Q177","v":6.8861591448733772E-2},{"$f":"'WACC Calc'!R177","v":6.6779808913968092E-2},{"$f":"'WACC Calc'!S177","v":6.4625102180000005E-2},{"$f":"'WACC Calc'!T177","v":6.4505860945999999E-2},{"$f":"'WACC Calc'!U177","v":6.4601712126400007E-2},{"$f":"'WACC Calc'!V177","v":6.4722007083200014E-2},{"$f":"'WACC Calc'!W177","v":6.4653625423000002E-2},{"$f":"'WACC Calc'!X177","v":6.4578237698200008E-2},{"$f":"'WACC Calc'!Y177","v":6.4526016047400006E-2},{"$f":"'WACC Calc'!Z177","v":6.4766383032200017E-2},{"$f":"'WACC Calc'!AA177","v":6.4741109694800014E-2},{"$f":"'WACC Calc'!AB177","v":6.4732276635600008E-2},{"$f":"'WACC Calc'!AC177","v":6.4789407457200007E-2},{"$f":"'WACC Calc'!AD177","v":6.4695671506200009E-2},{"$f":"'WACC Calc'!AE177","v":6.4601726722200006E-2},{"$f":"'WACC Calc'!AF177","v":6.45632734816E-2},{"$f":"'WACC Calc'!AG177","v":6.4445067575400014E-2},{"$f":"'WACC Calc'!AH177","v":6.4418571764800009E-2},{"$f":"'WACC Calc'!AI177","v":6.4380047435000004E-2},{"$f":"'WACC Calc'!AJ177","v":6.4360857618599998E-2},{"$f":"'WACC Calc'!AK177","v":6.4424523865000013E-2},{"$f":"'WACC Calc'!AL177","v":6.4478437781600006E-2},{"$f":"'WACC Calc'!AM177","v":6.4474319924800017E-2}]
["MM3CS**","Market","Mid",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F178","v":9.1116698380000014E-2},{"$f":"'WACC Calc'!G178","v":9.9165456924246151E-2},{"$f":"'WACC Calc'!H178","v":0.10332806370689232},{"$f":"'WACC Calc'!I178","v":0.10419936671513849},{"$f":"'WACC Calc'!J178","v":0.10230717520098463},{"$f":"'WACC Calc'!K178","v":9.4536148765475558E-2},{"$f":"'WACC Calc'!L178","v":8.7306256069693125E-2},{"$f":"'WACC Calc'!M178","v":8.0862006000229608E-2},{"$f":"'WACC Calc'!N178","v":7.8681876104343226E-2},{"$f":"'WACC Calc'!O178","v":7.6287125633447361E-2},{"$f":"'WACC Calc'!P178","v":7.4063346395834354E-2},{"$f":"'WACC Calc'!Q178","v":7.1979887550781094E-2},{"$f":"'WACC Calc'!R178","v":7.0036113014841445E-2},{"$f":"'WACC Calc'!S178","v":6.8007206309999998E-2},{"$f":"'WACC Calc'!T178","v":6.7898872306999994E-2},{"$f":"'WACC Calc'!U178","v":6.7991982688799996E-2},{"$f":"'WACC Calc'!V178","v":6.8112494434400012E-2},{"$f":"'WACC Calc'!W178","v":6.8053027178500008E-2},{"$f":"'WACC Calc'!X178","v":6.7980253576900004E-2},{"$f":"'WACC Calc'!Y178","v":6.7933182758300001E-2},{"$f":"'WACC Calc'!Z178","v":6.8162168529900008E-2},{"$f":"'WACC Calc'!AA178","v":6.8141664716600006E-2},{"$f":"'WACC Calc'!AB178","v":6.8141082590199992E-2},{"$f":"'WACC Calc'!AC178","v":6.8200324067400009E-2},{"$f":"'WACC Calc'!AD178","v":6.8113002112900001E-2},{"$f":"'WACC Calc'!AE178","v":6.8022113384899996E-2},{"$f":"'WACC Calc'!AF178","v":6.7981623947200004E-2},{"$f":"'WACC Calc'!AG178","v":6.7865922034300002E-2},{"$f":"'WACC Calc'!AH178","v":6.7841053781600005E-2},{"$f":"'WACC Calc'!AI178","v":6.7806058332500002E-2},{"$f":"'WACC Calc'!AJ178","v":6.7793697788699994E-2},{"$f":"'WACC Calc'!AK178","v":6.7853430017499994E-2},{"$f":"'WACC Calc'!AL178","v":6.7905545797199998E-2},{"$f":"'WACC Calc'!AM178","v":6.7907578501599994E-2}]
["MC3CS**","Market","Constant",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F179","v":9.1116698380000014E-2},{"$f":"'WACC Calc'!G179","v":0.10101161077040001},{"$f":"'WACC Calc'!H179","v":0.10702037139920001},{"$f":"'WACC Calc'!I179","v":0.10973782825360001},{"$f":"'WACC Calc'!J179","v":0.10969179058560002},{"$f":"'WACC Calc'!K179","v":0.10573009609860001},{"$f":"'WACC Calc'!L179","v":0.10193464737813335},{"$f":"'WACC Calc'!M179","v":9.8541772476000003E-2},{"$f":"'WACC Calc'!N179","v":9.8601698170000002E-2},{"$f":"'WACC Calc'!O179","v":9.8398935086000006E-2},{"$f":"'WACC Calc'!P179","v":9.829420856200001E-2},{"$f":"'WACC Calc'!Q179","v":9.8257852780000002E-2},{"$f":"'WACC Calc'!R179","v":9.8266563779000005E-2},{"$f":"'WACC Calc'!S179","v":9.8153518699999998E-2},{"$f":"'WACC Calc'!T179","v":9.8077906390000011E-2},{"$f":"'WACC Calc'!U179","v":9.8162794376000007E-2},{"$f":"'WACC Calc'!V179","v":9.8283956488000007E-2},{"$f":"'WACC Calc'!W179","v":9.8251232445000003E-2},{"$f":"'WACC Calc'!X179","v":9.818630121300001E-2},{"$f":"'WACC Calc'!Y179","v":9.8154682891000003E-2},{"$f":"'WACC Calc'!Z179","v":9.8349525023000012E-2},{"$f":"'WACC Calc'!AA179","v":9.8343329782000014E-2},{"$f":"'WACC Calc'!AB179","v":9.8367500454000015E-2},{"$f":"'WACC Calc'!AC179","v":9.8433073898000017E-2},{"$f":"'WACC Calc'!AD179","v":9.8364993933000008E-2},{"$f":"'WACC Calc'!AE179","v":9.828327337300001E-2},{"$f":"'WACC Calc'!AF179","v":9.8236675344000005E-2},{"$f":"'WACC Calc'!AG179","v":9.8128485411000013E-2},{"$f":"'WACC Calc'!AH179","v":9.8108499832000012E-2},{"$f":"'WACC Calc'!AI179","v":9.8084091025000014E-2},{"$f":"'WACC Calc'!AJ179","v":9.8092218299E-2},{"$f":"'WACC Calc'!AK179","v":9.8140148475000008E-2},{"$f":"'WACC Calc'!AL179","v":9.8186869844000005E-2},{"$f":"'WACC Calc'!AM179","v":9.8207354231999999E-2}]
["ML3CS**","Market","Low",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F180","v":6.4504095980487897E-2},{"$f":"'WACC Calc'!G180","v":7.2356543340728052E-2},{"$f":"'WACC Calc'!H180","v":7.6417623128675505E-2},{"$f":"'WACC Calc'!I180","v":7.7267674844037515E-2},{"$f":"'WACC Calc'!J180","v":7.5421634342424104E-2},{"$f":"'WACC Calc'!K180","v":6.7034942335366221E-2},{"$f":"'WACC Calc'!L180","v":5.9231392112778281E-2},{"$f":"'WACC Calc'!M180","v":5.2252189363950929E-2},{"$f":"'WACC Calc'!N180","v":4.9897072700834322E-2},{"$f":"'WACC Calc'!O180","v":4.7348202046811005E-2},{"$f":"'WACC Calc'!P180","v":4.4989851188927732E-2},{"$f":"'WACC Calc'!Q180","v":4.2791796535350146E-2},{"$f":"'WACC Calc'!R180","v":4.0760789184359325E-2},{"$f":"'WACC Calc'!S180","v":3.8658636273170677E-2},{"$f":"'WACC Calc'!T180","v":3.8542303361951413E-2},{"$f":"'WACC Calc'!U180","v":3.8635816708683102E-2},{"$f":"'WACC Calc'!V180","v":3.8753177642146364E-2},{"$f":"'WACC Calc'!W180","v":3.8686463827316997E-2},{"$f":"'WACC Calc'!X180","v":3.8612914827512279E-2},{"$f":"'WACC Calc'!Y180","v":3.8561966875512166E-2},{"$f":"'WACC Calc'!Z180","v":3.8796471250927E-2},{"$f":"'WACC Calc'!AA180","v":3.8771814336390431E-2},{"$f":"'WACC Calc'!AB180","v":3.876319671765871E-2},{"$f":"'WACC Calc'!AC180","v":3.8818934104585479E-2},{"$f":"'WACC Calc'!AD180","v":3.8727484396292811E-2},{"$f":"'WACC Calc'!AE180","v":3.8635830948487992E-2},{"$f":"'WACC Calc'!AF180","v":3.8598315591804822E-2},{"$f":"'WACC Calc'!AG180","v":3.8482992756488033E-2},{"$f":"'WACC Calc'!AH180","v":3.8457143185170795E-2},{"$f":"'WACC Calc'!AI180","v":3.8419558473170801E-2},{"$f":"'WACC Calc'!AJ180","v":3.8400836701073082E-2},{"$f":"'WACC Calc'!AK180","v":3.846295011219536E-2},{"$f":"'WACC Calc'!AL180","v":3.8515549055219811E-2},{"$f":"'WACC Calc'!AM180","v":3.851153163395149E-2}]
["MM3CS**","Market","Mid",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F181","v":6.4504095980487897E-2},{"$f":"'WACC Calc'!G181","v":7.2356543340728052E-2},{"$f":"'WACC Calc'!H181","v":7.6417623128675505E-2},{"$f":"'WACC Calc'!I181","v":7.7267674844037515E-2},{"$f":"'WACC Calc'!J181","v":7.5421634342424104E-2},{"$f":"'WACC Calc'!K181","v":6.7840145137049612E-2},{"$f":"'WACC Calc'!L181","v":6.0786591287505631E-2},{"$f":"'WACC Calc'!M181","v":5.4499518049004658E-2},{"$f":"'WACC Calc'!N181","v":5.237256205301799E-2},{"$f":"'WACC Calc'!O181","v":5.003622013019271E-2},{"$f":"'WACC Calc'!P181","v":4.7866679410570212E-2},{"$f":"'WACC Calc'!Q181","v":4.5834036634908593E-2},{"$f":"'WACC Calc'!R181","v":4.3937671233991837E-2},{"$f":"'WACC Calc'!S181","v":4.1958250058536484E-2},{"$f":"'WACC Calc'!T181","v":4.1852558348292712E-2},{"$f":"'WACC Calc'!U181","v":4.1943397745170863E-2},{"$f":"'WACC Calc'!V181","v":4.2060970179902624E-2},{"$f":"'WACC Calc'!W181","v":4.2002953344878247E-2},{"$f":"'WACC Calc'!X181","v":4.1931954709170993E-2},{"$f":"'WACC Calc'!Y181","v":4.1886031959317283E-2},{"$f":"'WACC Calc'!Z181","v":4.2109432712097661E-2},{"$f":"'WACC Calc'!AA181","v":4.2089428991805011E-2},{"$f":"'WACC Calc'!AB181","v":4.2088861063609873E-2},{"$f":"'WACC Calc'!AC181","v":4.2146657626731754E-2},{"$f":"'WACC Calc'!AD181","v":4.2061465476000093E-2},{"$f":"'WACC Calc'!AE181","v":4.1972793546243947E-2},{"$f":"'WACC Calc'!AF181","v":4.1933291655804839E-2},{"$f":"'WACC Calc'!AG181","v":4.1820411740780772E-2},{"$f":"'WACC Calc'!AH181","v":4.1796150030829482E-2},{"$f":"'WACC Calc'!AI181","v":4.1762008129268446E-2},{"$f":"'WACC Calc'!AJ181","v":4.1749949062146463E-2},{"$f":"'WACC Calc'!AK181","v":4.180822440731724E-2},{"$f":"'WACC Calc'!AL181","v":4.1859069070439014E-2},{"$f":"'WACC Calc'!AM181","v":4.1861052196682902E-2}]
["MC3CS**","Market","Constant",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F182","v":6.4504095980487897E-2},{"$f":"'WACC Calc'!G182","v":7.4157669044292662E-2},{"$f":"'WACC Calc'!H182","v":8.0019874535804947E-2},{"$f":"'WACC Calc'!I182","v":8.2671051954731789E-2},{"$f":"'WACC Calc'!J182","v":8.2626137156682988E-2},{"$f":"'WACC Calc'!K182","v":7.8761069364488012E-2},{"$f":"'WACC Calc'!L182","v":7.5058192564032566E-2},{"$f":"'WACC Calc'!M182","v":7.1748070708292921E-2},{"$f":"'WACC Calc'!N182","v":7.1806534800000099E-2},{"$f":"'WACC Calc'!O182","v":7.1608717157073176E-2},{"$f":"'WACC Calc'!P182","v":7.1506544938536587E-2},{"$f":"'WACC Calc'!Q182","v":7.1471075882926893E-2},{"$f":"'WACC Calc'!R182","v":7.1479574418536806E-2},{"$f":"'WACC Calc'!S182","v":7.1369286536585363E-2},{"$f":"'WACC Calc'!T182","v":7.129551842926829E-2},{"$f":"'WACC Calc'!U182","v":7.1378335976585383E-2},{"$f":"'WACC Calc'!V182","v":7.1496542915121974E-2},{"$f":"'WACC Calc'!W182","v":7.1464617019512344E-2},{"$f":"'WACC Calc'!X182","v":7.1401269476097706E-2},{"$f":"'WACC Calc'!Y182","v":7.1370422332682981E-2},{"$f":"'WACC Calc'!Z182","v":7.1560512217561101E-2},{"$f":"'WACC Calc'!AA182","v":7.1554468079999989E-2},{"$f":"'WACC Calc'!AB182","v":7.1578049223414819E-2},{"$f":"'WACC Calc'!AC182","v":7.1642023315122039E-2},{"$f":"'WACC Calc'!AD182","v":7.1575603837073176E-2},{"$f":"'WACC Calc'!AE182","v":7.1495876461463492E-2},{"$f":"'WACC Calc'!AF182","v":7.1450414969756126E-2},{"$f":"'WACC Calc'!AG182","v":7.1344863815610005E-2},{"$f":"'WACC Calc'!AH182","v":7.1325365689756337E-2},{"$f":"'WACC Calc'!AI182","v":7.1301552219512399E-2},{"$f":"'WACC Calc'!AJ182","v":7.1309481267317176E-2},{"$f":"'WACC Calc'!AK182","v":7.1356242414634119E-2},{"$f":"'WACC Calc'!AL182","v":7.1401824238048972E-2},{"$f":"'WACC Calc'!AM182","v":7.1421809006829484E-2}]
["M*3Ge**","Market","*",30,"Geothermal","*","Inflation Rate",{"$f":"'WACC Calc'!F185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM185","v":2.5000000000000001E-2}]
["ML3Ge**","Market","Low",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F186","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G186","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H186","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I186","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J186","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K186","v":6.046091E-2},{"$f":"'WACC Calc'!L186","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M186","v":6.058852E-2},{"$f":"'WACC Calc'!N186","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O186","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P186","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q186","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R186","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S186","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T186","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U186","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V186","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W186","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X186","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y186","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z186","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA186","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB186","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC186","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD186","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE186","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF186","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG186","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH186","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI186","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ186","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK186","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL186","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM186","v":5.9082639999999999E-2}]
["MM3Ge**","Market","Mid",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F187","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G187","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H187","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I187","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J187","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K187","v":6.046091E-2},{"$f":"'WACC Calc'!L187","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M187","v":6.058852E-2},{"$f":"'WACC Calc'!N187","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O187","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P187","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q187","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R187","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S187","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T187","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U187","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V187","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W187","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X187","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y187","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z187","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA187","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB187","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC187","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD187","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE187","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF187","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG187","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH187","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI187","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ187","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK187","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL187","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM187","v":5.9082639999999999E-2}]
["MC3Ge**","Market","Constant",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F188","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G188","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H188","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I188","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J188","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K188","v":6.046091E-2},{"$f":"'WACC Calc'!L188","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M188","v":6.058852E-2},{"$f":"'WACC Calc'!N188","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O188","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P188","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q188","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R188","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S188","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T188","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U188","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V188","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W188","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X188","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y188","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z188","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA188","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB188","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC188","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD188","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE188","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF188","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG188","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH188","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI188","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ188","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK188","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL188","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM188","v":5.9082639999999999E-2}]
["ML3Ge**","Market","Low",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F189","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G189","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H189","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I189","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J189","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K189","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L189","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M189","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N189","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O189","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P189","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q189","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R189","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S189","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T189","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U189","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V189","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W189","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X189","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y189","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z189","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA189","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB189","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC189","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD189","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE189","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF189","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG189","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH189","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI189","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ189","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK189","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL189","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM189","v":3.3251356097561136E-2}]
["MM3Ge**","Market","Mid",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F190","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G190","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H190","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I190","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J190","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K190","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L190","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M190","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N190","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O190","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P190","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q190","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R190","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S190","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T190","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U190","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V190","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W190","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X190","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y190","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z190","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA190","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB190","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC190","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD190","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE190","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF190","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG190","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH190","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI190","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ190","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK190","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL190","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM190","v":3.3251356097561136E-2}]
["MC3Ge**","Market","Constant",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F191","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G191","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H191","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I191","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J191","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K191","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L191","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M191","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N191","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O191","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P191","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q191","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R191","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S191","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T191","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U191","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V191","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W191","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X191","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y191","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z191","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA191","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB191","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC191","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD191","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE191","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF191","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG191","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH191","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI191","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ191","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK191","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL191","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM191","v":3.3251356097561136E-2}]
["M*3Ge**","Market","*",30,"Geothermal","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F192","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G192","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H192","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I192","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J192","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K192","v":6.046091E-2},{"$f":"'WACC Calc'!L192","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M192","v":6.058852E-2},{"$f":"'WACC Calc'!N192","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O192","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P192","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q192","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R192","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S192","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T192","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U192","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V192","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W192","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X192","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y192","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z192","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA192","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB192","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC192","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD192","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE192","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF192","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG192","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH192","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI192","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ192","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK192","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL192","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM192","v":5.9082639999999999E-2}]
["ML3Ge**","Market","Low",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F193","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G193","v":0.10305106},{"$f":"'WACC Calc'!H193","v":0.11000505000000001},{"$f":"'WACC Calc'!I193","v":0.11259182000000001},{"$f":"'WACC Calc'!J193","v":0.11256482000000001},{"$f":"'WACC Calc'!K193","v":0.11224855},{"$f":"'WACC Calc'!L193","v":0.11199609000000001},{"$f":"'WACC Calc'!M193","v":0.11209051},{"$f":"'WACC Calc'!N193","v":0.11214176000000001},{"$f":"'WACC Calc'!O193","v":0.11204269},{"$f":"'WACC Calc'!P193","v":0.11201256000000001},{"$f":"'WACC Calc'!Q193","v":0.11203352},{"$f":"'WACC Calc'!R193","v":0.11200473},{"$f":"'WACC Calc'!S193","v":0.11197456},{"$f":"'WACC Calc'!T193","v":0.11200802000000001},{"$f":"'WACC Calc'!U193","v":0.11206550000000001},{"$f":"'WACC Calc'!V193","v":0.11218883000000002},{"$f":"'WACC Calc'!W193","v":0.11224525},{"$f":"'WACC Calc'!X193","v":0.11220646000000001},{"$f":"'WACC Calc'!Y193","v":0.11222635},{"$f":"'WACC Calc'!Z193","v":0.11230738000000001},{"$f":"'WACC Calc'!AA193","v":0.11234888000000001},{"$f":"'WACC Calc'!AB193","v":0.11245556000000001},{"$f":"'WACC Calc'!AC193","v":0.11254224000000002},{"$f":"'WACC Calc'!AD193","v":0.11253830000000001},{"$f":"'WACC Calc'!AE193","v":0.11248714000000001},{"$f":"'WACC Calc'!AF193","v":0.11242018000000001},{"$f":"'WACC Calc'!AG193","v":0.11233703},{"$f":"'WACC Calc'!AH193","v":0.11233332000000001},{"$f":"'WACC Calc'!AI193","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ193","v":0.11242062},{"$f":"'WACC Calc'!AK193","v":0.11242921},{"$f":"'WACC Calc'!AL193","v":0.11245795},{"$f":"'WACC Calc'!AM193","v":0.11253994}]
["MM3Ge**","Market","Mid",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F194","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G194","v":0.10305106},{"$f":"'WACC Calc'!H194","v":0.11000505000000001},{"$f":"'WACC Calc'!I194","v":0.11259182000000001},{"$f":"'WACC Calc'!J194","v":0.11256482000000001},{"$f":"'WACC Calc'!K194","v":0.11224855},{"$f":"'WACC Calc'!L194","v":0.11199609000000001},{"$f":"'WACC Calc'!M194","v":0.11209051},{"$f":"'WACC Calc'!N194","v":0.11214176000000001},{"$f":"'WACC Calc'!O194","v":0.11204269},{"$f":"'WACC Calc'!P194","v":0.11201256000000001},{"$f":"'WACC Calc'!Q194","v":0.11203352},{"$f":"'WACC Calc'!R194","v":0.11200473},{"$f":"'WACC Calc'!S194","v":0.11197456},{"$f":"'WACC Calc'!T194","v":0.11200802000000001},{"$f":"'WACC Calc'!U194","v":0.11206550000000001},{"$f":"'WACC Calc'!V194","v":0.11218883000000002},{"$f":"'WACC Calc'!W194","v":0.11224525},{"$f":"'WACC Calc'!X194","v":0.11220646000000001},{"$f":"'WACC Calc'!Y194","v":0.11222635},{"$f":"'WACC Calc'!Z194","v":0.11230738000000001},{"$f":"'WACC Calc'!AA194","v":0.11234888000000001},{"$f":"'WACC Calc'!AB194","v":0.11245556000000001},{"$f":"'WACC Calc'!AC194","v":0.11254224000000002},{"$f":"'WACC Calc'!AD194","v":0.11253830000000001},{"$f":"'WACC Calc'!AE194","v":0.11248714000000001},{"$f":"'WACC Calc'!AF194","v":0.11242018000000001},{"$f":"'WACC Calc'!AG194","v":0.11233703},{"$f":"'WACC Calc'!AH194","v":0.11233332000000001},{"$f":"'WACC Calc'!AI194","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ194","v":0.11242062},{"$f":"'WACC Calc'!AK194","v":0.11242921},{"$f":"'WACC Calc'!AL194","v":0.11245795},{"$f":"'WACC Calc'!AM194","v":0.11253994}]
["MC3Ge**","Market","Constant",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F195","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G195","v":0.10305106},{"$f":"'WACC Calc'!H195","v":0.11000505000000001},{"$f":"'WACC Calc'!I195","v":0.11259182000000001},{"$f":"'WACC Calc'!J195","v":0.11256482000000001},{"$f":"'WACC Calc'!K195","v":0.11224855},{"$f":"'WACC Calc'!L195","v":0.11199609000000001},{"$f":"'WACC Calc'!M195","v":0.11209051},{"$f":"'WACC Calc'!N195","v":0.11214176000000001},{"$f":"'WACC Calc'!O195","v":0.11204269},{"$f":"'WACC Calc'!P195","v":0.11201256000000001},{"$f":"'WACC Calc'!Q195","v":0.11203352},{"$f":"'WACC Calc'!R195","v":0.11200473},{"$f":"'WACC Calc'!S195","v":0.11197456},{"$f":"'WACC Calc'!T195","v":0.11200802000000001},{"$f":"'WACC Calc'!U195","v":0.11206550000000001},{"$f":"'WACC Calc'!V195","v":0.11218883000000002},{"$f":"'WACC Calc'!W195","v":0.11224525},{"$f":"'WACC Calc'!X195","v":0.11220646000000001},{"$f":"'WACC Calc'!Y195","v":0.11222635},{"$f":"'WACC Calc'!Z195","v":0.11230738000000001},{"$f":"'WACC Calc'!AA195","v":0.11234888000000001},{"$f":"'WACC Calc'!AB195","v":0.11245556000000001},{"$f":"'WACC Calc'!AC195","v":0.11254224000000002},{"$f":"'WACC Calc'!AD195","v":0.11253830000000001},{"$f":"'WACC Calc'!AE195","v":0.11248714000000001},{"$f":"'WACC Calc'!AF195","v":0.11242018000000001},{"$f":"'WACC Calc'!AG195","v":0.11233703},{"$f":"'WACC Calc'!AH195","v":0.11233332000000001},{"$f":"'WACC Calc'!AI195","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ195","v":0.11242062},{"$f":"'WACC Calc'!AK195","v":0.11242921},{"$f":"'WACC Calc'!AL195","v":0.11245795},{"$f":"'WACC Calc'!AM195","v":0.11253994}]
["ML3Ge**","Market","Low",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F196","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G196","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H196","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I196","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J196","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K196","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L196","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M196","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N196","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O196","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P196","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q196","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R196","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S196","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T196","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U196","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V196","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W196","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X196","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y196","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z196","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA196","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB196","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC196","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD196","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE196","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF196","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG196","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH196","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI196","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ196","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK196","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL196","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM196","v":8.5404819512195251E-2}]
["MM3Ge**","Market","Mid",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F197","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G197","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H197","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I197","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J197","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K197","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L197","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M197","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N197","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O197","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P197","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q197","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R197","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S197","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T197","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U197","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V197","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W197","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X197","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y197","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z197","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA197","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB197","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC197","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD197","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE197","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF197","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG197","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH197","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI197","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ197","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK197","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL197","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM197","v":8.5404819512195251E-2}]
["MC3Ge**","Market","Constant",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F198","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G198","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H198","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I198","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J198","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K198","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L198","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M198","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N198","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O198","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P198","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q198","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R198","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S198","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T198","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U198","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V198","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W198","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X198","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y198","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z198","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA198","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB198","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC198","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD198","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE198","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF198","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG198","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH198","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI198","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ198","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK198","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL198","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM198","v":8.5404819512195251E-2}]
["ML3Ge**","Market","Low",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F199","v":0.39999999999999997},{"$f":"'WACC Calc'!G199","v":0.39999999999999997},{"$f":"'WACC Calc'!H199","v":0.39999999999999997},{"$f":"'WACC Calc'!I199","v":0.39999999999999997},{"$f":"'WACC Calc'!J199","v":0.39999999999999997},{"$f":"'WACC Calc'!K199","v":0.4846153846153845},{"$f":"'WACC Calc'!L199","v":0.5692307692307691},{"$f":"'WACC Calc'!M199","v":0.65384615384615363},{"$f":"'WACC Calc'!N199","v":0.6615384615384613},{"$f":"'WACC Calc'!O199","v":0.66923076923076896},{"$f":"'WACC Calc'!P199","v":0.67692307692307663},{"$f":"'WACC Calc'!Q199","v":0.68461538461538429},{"$f":"'WACC Calc'!R199","v":0.69230769230769196},{"$f":"'WACC Calc'!S199","v":0.7},{"$f":"'WACC Calc'!T199","v":0.7},{"$f":"'WACC Calc'!U199","v":0.7},{"$f":"'WACC Calc'!V199","v":0.7},{"$f":"'WACC Calc'!W199","v":0.7},{"$f":"'WACC Calc'!X199","v":0.7},{"$f":"'WACC Calc'!Y199","v":0.7},{"$f":"'WACC Calc'!Z199","v":0.7},{"$f":"'WACC Calc'!AA199","v":0.7},{"$f":"'WACC Calc'!AB199","v":0.7},{"$f":"'WACC Calc'!AC199","v":0.7},{"$f":"'WACC Calc'!AD199","v":0.7},{"$f":"'WACC Calc'!AE199","v":0.7},{"$f":"'WACC Calc'!AF199","v":0.7},{"$f":"'WACC Calc'!AG199","v":0.7},{"$f":"'WACC Calc'!AH199","v":0.7},{"$f":"'WACC Calc'!AI199","v":0.7},{"$f":"'WACC Calc'!AJ199","v":0.7},{"$f":"'WACC Calc'!AK199","v":0.7},{"$f":"'WACC Calc'!AL199","v":0.7},{"$f":"'WACC Calc'!AM199","v":0.7}]
["MM3Ge**","Market","Mid",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F200","v":0.39999999999999997},{"$f":"'WACC Calc'!G200","v":0.39999999999999997},{"$f":"'WACC Calc'!H200","v":0.39999999999999997},{"$f":"'WACC Calc'!I200","v":0.39999999999999997},{"$f":"'WACC Calc'!J200","v":0.39999999999999997},{"$f":"'WACC Calc'!K200","v":0.47564102564102556},{"$f":"'WACC Calc'!L200","v":0.55128205128205121},{"$f":"'WACC Calc'!M200","v":0.62692307692307681},{"$f":"'WACC Calc'!N200","v":0.63076923076923064},{"$f":"'WACC Calc'!O200","v":0.63461538461538447},{"$f":"'WACC Calc'!P200","v":0.6384615384615383},{"$f":"'WACC Calc'!Q200","v":0.64230769230769214},{"$f":"'WACC Calc'!R200","v":0.64615384615384597},{"$f":"'WACC Calc'!S200","v":0.65},{"$f":"'WACC Calc'!T200","v":0.65},{"$f":"'WACC Calc'!U200","v":0.65},{"$f":"'WACC Calc'!V200","v":0.65},{"$f":"'WACC Calc'!W200","v":0.65},{"$f":"'WACC Calc'!X200","v":0.65},{"$f":"'WACC Calc'!Y200","v":0.65},{"$f":"'WACC Calc'!Z200","v":0.65},{"$f":"'WACC Calc'!AA200","v":0.65},{"$f":"'WACC Calc'!AB200","v":0.65},{"$f":"'WACC Calc'!AC200","v":0.65},{"$f":"'WACC Calc'!AD200","v":0.65},{"$f":"'WACC Calc'!AE200","v":0.65},{"$f":"'WACC Calc'!AF200","v":0.65},{"$f":"'WACC Calc'!AG200","v":0.65},{"$f":"'WACC Calc'!AH200","v":0.65},{"$f":"'WACC Calc'!AI200","v":0.65},{"$f":"'WACC Calc'!AJ200","v":0.65},{"$f":"'WACC Calc'!AK200","v":0.65},{"$f":"'WACC Calc'!AL200","v":0.65},{"$f":"'WACC Calc'!AM200","v":0.65}]
["MC3Ge**","Market","Constant",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F201","v":0.39999999999999997},{"$f":"'WACC Calc'!G201","v":0.39999999999999997},{"$f":"'WACC Calc'!H201","v":0.39999999999999997},{"$f":"'WACC Calc'!I201","v":0.39999999999999997},{"$f":"'WACC Calc'!J201","v":0.39999999999999997},{"$f":"'WACC Calc'!K201","v":0.46666666666666662},{"$f":"'WACC Calc'!L201","v":0.53333333333333333},{"$f":"'WACC Calc'!M201","v":0.6},{"$f":"'WACC Calc'!N201","v":0.6},{"$f":"'WACC Calc'!O201","v":0.6},{"$f":"'WACC Calc'!P201","v":0.6},{"$f":"'WACC Calc'!Q201","v":0.6},{"$f":"'WACC Calc'!R201","v":0.6},{"$f":"'WACC Calc'!S201","v":0.6},{"$f":"'WACC Calc'!T201","v":0.6},{"$f":"'WACC Calc'!U201","v":0.6},{"$f":"'WACC Calc'!V201","v":0.6},{"$f":"'WACC Calc'!W201","v":0.6},{"$f":"'WACC Calc'!X201","v":0.6},{"$f":"'WACC Calc'!Y201","v":0.6},{"$f":"'WACC Calc'!Z201","v":0.6},{"$f":"'WACC Calc'!AA201","v":0.6},{"$f":"'WACC Calc'!AB201","v":0.6},{"$f":"'WACC Calc'!AC201","v":0.6},{"$f":"'WACC Calc'!AD201","v":0.6},{"$f":"'WACC Calc'!AE201","v":0.6},{"$f":"'WACC Calc'!AF201","v":0.6},{"$f":"'WACC Calc'!AG201","v":0.6},{"$f":"'WACC Calc'!AH201","v":0.6},{"$f":"'WACC Calc'!AI201","v":0.6},{"$f":"'WACC Calc'!AJ201","v":0.6},{"$f":"'WACC Calc'!AK201","v":0.6},{"$f":"'WACC Calc'!AL201","v":0.6},{"$f":"'WACC Calc'!AM201","v":0.6}]
["M*3Ge**","Market","*",30,"Geothermal","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F202","v":0.38900000000000001},{"$f":"'WACC Calc'!G202","v":0.25739999999999996},{"$f":"'WACC Calc'!H202","v":0.25739999999999996},{"$f":"'WACC Calc'!I202","v":0.25739999999999996},{"$f":"'WACC Calc'!J202","v":0.25739999999999996},{"$f":"'WACC Calc'!K202","v":0.25739999999999996},{"$f":"'WACC Calc'!L202","v":0.25739999999999996},{"$f":"'WACC Calc'!M202","v":0.25739999999999996},{"$f":"'WACC Calc'!N202","v":0.25739999999999996},{"$f":"'WACC Calc'!O202","v":0.25739999999999996},{"$f":"'WACC Calc'!P202","v":0.25739999999999996},{"$f":"'WACC Calc'!Q202","v":0.25739999999999996},{"$f":"'WACC Calc'!R202","v":0.25739999999999996},{"$f":"'WACC Calc'!S202","v":0.25739999999999996},{"$f":"'WACC Calc'!T202","v":0.25739999999999996},{"$f":"'WACC Calc'!U202","v":0.25739999999999996},{"$f":"'WACC Calc'!V202","v":0.25739999999999996},{"$f":"'WACC Calc'!W202","v":0.25739999999999996},{"$f":"'WACC Calc'!X202","v":0.25739999999999996},{"$f":"'WACC Calc'!Y202","v":0.25739999999999996},{"$f":"'WACC Calc'!Z202","v":0.25739999999999996},{"$f":"'WACC Calc'!AA202","v":0.25739999999999996},{"$f":"'WACC Calc'!AB202","v":0.25739999999999996},{"$f":"'WACC Calc'!AC202","v":0.25739999999999996},{"$f":"'WACC Calc'!AD202","v":0.25739999999999996},{"$f":"'WACC Calc'!AE202","v":0.25739999999999996},{"$f":"'WACC Calc'!AF202","v":0.25739999999999996},{"$f":"'WACC Calc'!AG202","v":0.25739999999999996},{"$f":"'WACC Calc'!AH202","v":0.25739999999999996},{"$f":"'WACC Calc'!AI202","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ202","v":0.25739999999999996},{"$f":"'WACC Calc'!AK202","v":0.25739999999999996},{"$f":"'WACC Calc'!AL202","v":0.25739999999999996},{"$f":"'WACC Calc'!AM202","v":0.25739999999999996}]
["ML3Ge**","Market","Low",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F203","v":0.12711669838000003},{"$f":"'WACC Calc'!G203","v":0.1323962261550154},{"$f":"'WACC Calc'!H203","v":0.13378960216843078},{"$f":"'WACC Calc'!I203","v":0.13189167440744617},{"$f":"'WACC Calc'!J203","v":0.12723025212406155},{"$f":"'WACC Calc'!K203","v":0.11653264593275386},{"$f":"'WACC Calc'!L203","v":0.10600905559310772},{"$f":"'WACC Calc'!M203","v":9.5911391699384618E-2},{"$f":"'WACC Calc'!N203","v":9.0842601271076934E-2},{"$f":"'WACC Calc'!O203","v":8.5473356499723097E-2},{"$f":"'WACC Calc'!P203","v":8.0209253437784636E-2},{"$f":"'WACC Calc'!Q203","v":7.5017606421846184E-2},{"$f":"'WACC Calc'!R203","v":6.9905730617076958E-2},{"$f":"'WACC Calc'!S203","v":6.4625102180000005E-2},{"$f":"'WACC Calc'!T203","v":6.4505860945999999E-2},{"$f":"'WACC Calc'!U203","v":6.4601712126400007E-2},{"$f":"'WACC Calc'!V203","v":6.4722007083200014E-2},{"$f":"'WACC Calc'!W203","v":6.4653625423000002E-2},{"$f":"'WACC Calc'!X203","v":6.4578237698200008E-2},{"$f":"'WACC Calc'!Y203","v":6.4526016047400006E-2},{"$f":"'WACC Calc'!Z203","v":6.4766383032200017E-2},{"$f":"'WACC Calc'!AA203","v":6.4741109694800014E-2},{"$f":"'WACC Calc'!AB203","v":6.4732276635600008E-2},{"$f":"'WACC Calc'!AC203","v":6.4789407457200007E-2},{"$f":"'WACC Calc'!AD203","v":6.4695671506200009E-2},{"$f":"'WACC Calc'!AE203","v":6.4601726722200006E-2},{"$f":"'WACC Calc'!AF203","v":6.45632734816E-2},{"$f":"'WACC Calc'!AG203","v":6.4445067575400014E-2},{"$f":"'WACC Calc'!AH203","v":6.4418571764800009E-2},{"$f":"'WACC Calc'!AI203","v":6.4380047435000004E-2},{"$f":"'WACC Calc'!AJ203","v":6.4360857618599998E-2},{"$f":"'WACC Calc'!AK203","v":6.4424523865000013E-2},{"$f":"'WACC Calc'!AL203","v":6.4478437781600006E-2},{"$f":"'WACC Calc'!AM203","v":6.4474319924800017E-2}]
["MM3Ge**","Market","Mid",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F204","v":0.12711669838},{"$f":"'WACC Calc'!G204","v":0.1370116107704},{"$f":"'WACC Calc'!H204","v":0.14302037139920001},{"$f":"'WACC Calc'!I204","v":0.14573782825360002},{"$f":"'WACC Calc'!J204","v":0.1456917905856},{"$f":"'WACC Calc'!K204","v":0.14021399458357181},{"$f":"'WACC Calc'!L204","v":0.13490885466830771},{"$f":"'WACC Calc'!M204","v":0.13002555448913847},{"$f":"'WACC Calc'!N204","v":0.12982968199907693},{"$f":"'WACC Calc'!O204","v":0.12934100107069232},{"$f":"'WACC Calc'!P204","v":0.12895681893301539},{"$f":"'WACC Calc'!Q204","v":0.12864477826353848},{"$f":"'WACC Calc'!R204","v":0.12840463826824616},{"$f":"'WACC Calc'!S204","v":0.12800720631000001},{"$f":"'WACC Calc'!T204","v":0.12789887230699998},{"$f":"'WACC Calc'!U204","v":0.12799198268879999},{"$f":"'WACC Calc'!V204","v":0.12811249443440001},{"$f":"'WACC Calc'!W204","v":0.12805302717850001},{"$f":"'WACC Calc'!X204","v":0.12798025357690002},{"$f":"'WACC Calc'!Y204","v":0.12793318275830001},{"$f":"'WACC Calc'!Z204","v":0.12816216852990001},{"$f":"'WACC Calc'!AA204","v":0.12814166471659999},{"$f":"'WACC Calc'!AB204","v":0.12814108259019999},{"$f":"'WACC Calc'!AC204","v":0.12820032406740001},{"$f":"'WACC Calc'!AD204","v":0.1281130021129},{"$f":"'WACC Calc'!AE204","v":0.12802211338489999},{"$f":"'WACC Calc'!AF204","v":0.1279816239472},{"$f":"'WACC Calc'!AG204","v":0.1278659220343},{"$f":"'WACC Calc'!AH204","v":0.12784105378159999},{"$f":"'WACC Calc'!AI204","v":0.1278060583325},{"$f":"'WACC Calc'!AJ204","v":0.12779369778869998},{"$f":"'WACC Calc'!AK204","v":0.12785343001749999},{"$f":"'WACC Calc'!AL204","v":0.12790554579719998},{"$f":"'WACC Calc'!AM204","v":0.12790757850160001}]
["MC3Ge**","Market","Constant",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F205","v":0.12711669838},{"$f":"'WACC Calc'!G205","v":0.1370116107704},{"$f":"'WACC Calc'!H205","v":0.14302037139920001},{"$f":"'WACC Calc'!I205","v":0.14573782825360002},{"$f":"'WACC Calc'!J205","v":0.1456917905856},{"$f":"'WACC Calc'!K205","v":0.14081842015746668},{"$f":"'WACC Calc'!L205","v":0.13611634605119999},{"$f":"'WACC Calc'!M205","v":0.1318320249712},{"$f":"'WACC Calc'!N205","v":0.13189368580400002},{"$f":"'WACC Calc'!O205","v":0.1316701841032},{"$f":"'WACC Calc'!P205","v":0.1315505382744},{"$f":"'WACC Calc'!Q205","v":0.131502719336},{"$f":"'WACC Calc'!R205","v":0.13151893053480002},{"$f":"'WACC Calc'!S205","v":0.13138931044000002},{"$f":"'WACC Calc'!T205","v":0.13129188366800001},{"$f":"'WACC Calc'!U205","v":0.13138225325120001},{"$f":"'WACC Calc'!V205","v":0.13150298178559999},{"$f":"'WACC Calc'!W205","v":0.131452428934},{"$f":"'WACC Calc'!X205","v":0.1313822694556},{"$f":"'WACC Calc'!Y205","v":0.13134034946920001},{"$f":"'WACC Calc'!Z205","v":0.13155795402760001},{"$f":"'WACC Calc'!AA205","v":0.13154221973840002},{"$f":"'WACC Calc'!AB205","v":0.13154988854480001},{"$f":"'WACC Calc'!AC205","v":0.13161124067759999},{"$f":"'WACC Calc'!AD205","v":0.13153033271960002},{"$f":"'WACC Calc'!AE205","v":0.1314425000476},{"$f":"'WACC Calc'!AF205","v":0.13139997441279999},{"$f":"'WACC Calc'!AG205","v":0.1312867764932},{"$f":"'WACC Calc'!AH205","v":0.1312635357984},{"$f":"'WACC Calc'!AI205","v":0.13123206923},{"$f":"'WACC Calc'!AJ205","v":0.13122653795879999},{"$f":"'WACC Calc'!AK205","v":0.13128233617000001},{"$f":"'WACC Calc'!AL205","v":0.13133265381280002},{"$f":"'WACC Calc'!AM205","v":0.1313408370784}]
["ML3Ge**","Market","Low",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F206","v":9.9626047200000123E-2},{"$f":"'WACC Calc'!G206","v":0.10477680600489303},{"$f":"'WACC Calc'!H206","v":0.10613619723749368},{"$f":"'WACC Calc'!I206","v":0.10428456039750844},{"$f":"'WACC Calc'!J206","v":9.9736831340548004E-2},{"$f":"'WACC Calc'!K206","v":8.9300142373418545E-2},{"$f":"'WACC Calc'!L206","v":7.9033224968885651E-2},{"$f":"'WACC Calc'!M206","v":6.918184556037521E-2},{"$f":"'WACC Calc'!N206","v":6.4236684166904423E-2},{"$f":"'WACC Calc'!O206","v":5.8998396585095758E-2},{"$f":"'WACC Calc'!P206","v":5.3862686280765626E-2},{"$f":"'WACC Calc'!Q206","v":4.8797664801801144E-2},{"$f":"'WACC Calc'!R206","v":4.3810468894709409E-2},{"$f":"'WACC Calc'!S206","v":3.8658636273170677E-2},{"$f":"'WACC Calc'!T206","v":3.8542303361951413E-2},{"$f":"'WACC Calc'!U206","v":3.8635816708683102E-2},{"$f":"'WACC Calc'!V206","v":3.8753177642146364E-2},{"$f":"'WACC Calc'!W206","v":3.8686463827316997E-2},{"$f":"'WACC Calc'!X206","v":3.8612914827512279E-2},{"$f":"'WACC Calc'!Y206","v":3.8561966875512166E-2},{"$f":"'WACC Calc'!Z206","v":3.8796471250927E-2},{"$f":"'WACC Calc'!AA206","v":3.8771814336390431E-2},{"$f":"'WACC Calc'!AB206","v":3.876319671765871E-2},{"$f":"'WACC Calc'!AC206","v":3.8818934104585479E-2},{"$f":"'WACC Calc'!AD206","v":3.8727484396292811E-2},{"$f":"'WACC Calc'!AE206","v":3.8635830948487992E-2},{"$f":"'WACC Calc'!AF206","v":3.8598315591804822E-2},{"$f":"'WACC Calc'!AG206","v":3.8482992756488033E-2},{"$f":"'WACC Calc'!AH206","v":3.8457143185170795E-2},{"$f":"'WACC Calc'!AI206","v":3.8419558473170801E-2},{"$f":"'WACC Calc'!AJ206","v":3.8400836701073082E-2},{"$f":"'WACC Calc'!AK206","v":3.846295011219536E-2},{"$f":"'WACC Calc'!AL206","v":3.8515549055219811E-2},{"$f":"'WACC Calc'!AM206","v":3.851153163395149E-2}]
["MM3Ge**","Market","Mid",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F207","v":9.9626047200000123E-2},{"$f":"'WACC Calc'!G207","v":0.10927962026380511},{"$f":"'WACC Calc'!H207","v":0.11514182575531717},{"$f":"'WACC Calc'!I207","v":0.11779300317424402},{"$f":"'WACC Calc'!J207","v":0.11774808837619521},{"$f":"'WACC Calc'!K207","v":0.11240389715470434},{"$f":"'WACC Calc'!L207","v":0.10722815089591009},{"$f":"'WACC Calc'!M207","v":0.10246395559915955},{"$f":"'WACC Calc'!N207","v":0.10227286048690454},{"$f":"'WACC Calc'!O207","v":0.10179609860555372},{"$f":"'WACC Calc'!P207","v":0.10142128676391771},{"$f":"'WACC Calc'!Q207","v":0.10111685684247673},{"$f":"'WACC Calc'!R207","v":0.10088257392024036},{"$f":"'WACC Calc'!S207","v":0.10049483542439019},{"$f":"'WACC Calc'!T207","v":0.10038914371414642},{"$f":"'WACC Calc'!U207","v":0.10047998311102457},{"$f":"'WACC Calc'!V207","v":0.10059755554575633},{"$f":"'WACC Calc'!W207","v":0.10053953871073196},{"$f":"'WACC Calc'!X207","v":0.10046854007502448},{"$f":"'WACC Calc'!Y207","v":0.10042261732517099},{"$f":"'WACC Calc'!Z207","v":0.10064601807795115},{"$f":"'WACC Calc'!AA207","v":0.10062601435765872},{"$f":"'WACC Calc'!AB207","v":0.10062544642946358},{"$f":"'WACC Calc'!AC207","v":0.10068324299258569},{"$f":"'WACC Calc'!AD207","v":0.1005980508418538},{"$f":"'WACC Calc'!AE207","v":0.10050937891209766},{"$f":"'WACC Calc'!AF207","v":0.10046987702165877},{"$f":"'WACC Calc'!AG207","v":0.10035699710663426},{"$f":"'WACC Calc'!AH207","v":0.10033273539668297},{"$f":"'WACC Calc'!AI207","v":0.10029859349512216},{"$f":"'WACC Calc'!AJ207","v":0.10028653442800017},{"$f":"'WACC Calc'!AK207","v":0.10034480977317095},{"$f":"'WACC Calc'!AL207","v":0.10039565443629273},{"$f":"'WACC Calc'!AM207","v":0.10039763756253661}]
["MC3Ge**","Market","Constant",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F208","v":9.9626047200000123E-2},{"$f":"'WACC Calc'!G208","v":0.10927962026380511},{"$f":"'WACC Calc'!H208","v":0.11514182575531717},{"$f":"'WACC Calc'!I208","v":0.11779300317424402},{"$f":"'WACC Calc'!J208","v":0.11774808837619521},{"$f":"'WACC Calc'!K208","v":0.11299358064143106},{"$f":"'WACC Calc'!L208","v":0.1084061912694636},{"$f":"'WACC Calc'!M208","v":0.10422636582556111},{"$f":"'WACC Calc'!N208","v":0.10428652273561001},{"$f":"'WACC Calc'!O208","v":0.10406847229580496},{"$f":"'WACC Calc'!P208","v":0.10395174465795121},{"$f":"'WACC Calc'!Q208","v":0.10390509203512188},{"$f":"'WACC Calc'!R208","v":0.10392090783882946},{"$f":"'WACC Calc'!S208","v":0.103794449209756},{"$f":"'WACC Calc'!T208","v":0.10369939870048794},{"$f":"'WACC Calc'!U208","v":0.10378756414751211},{"$f":"'WACC Calc'!V208","v":0.10390534808351215},{"$f":"'WACC Calc'!W208","v":0.10385602822829276},{"$f":"'WACC Calc'!X208","v":0.10378757995668297},{"$f":"'WACC Calc'!Y208","v":0.10374668240897567},{"$f":"'WACC Calc'!Z208","v":0.10395897953912203},{"$f":"'WACC Calc'!AA208","v":0.1039436290130733},{"$f":"'WACC Calc'!AB208","v":0.10395111077541475},{"$f":"'WACC Calc'!AC208","v":0.10401096651473174},{"$f":"'WACC Calc'!AD208","v":0.10393203192156109},{"$f":"'WACC Calc'!AE208","v":0.10384634150985383},{"$f":"'WACC Calc'!AF208","v":0.10380485308565879},{"$f":"'WACC Calc'!AG208","v":0.103694416090927},{"$f":"'WACC Calc'!AH208","v":0.10367174224234166},{"$f":"'WACC Calc'!AI208","v":0.10364104315121958},{"$f":"'WACC Calc'!AJ208","v":0.10363564678907333},{"$f":"'WACC Calc'!AK208","v":0.10369008406829283},{"$f":"'WACC Calc'!AL208","v":0.10373917445151215},{"$f":"'WACC Calc'!AM208","v":0.10374715812526825}]
["M*3Hy**","Market","*",30,"Hydropower","*","Inflation Rate",{"$f":"'WACC Calc'!F211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM211","v":2.5000000000000001E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"ML3Hy**"},"Market","Low",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F212","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G212","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H212","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I212","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J212","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K212","v":6.046091E-2},{"$f":"'WACC Calc'!L212","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M212","v":6.058852E-2},{"$f":"'WACC Calc'!N212","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O212","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P212","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q212","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R212","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S212","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T212","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U212","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V212","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W212","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X212","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y212","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z212","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA212","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB212","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC212","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD212","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE212","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF212","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG212","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH212","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI212","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ212","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK212","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL212","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM212","v":5.9082639999999999E-2}]
["MM3Hy**","Market","Mid",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F213","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G213","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H213","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I213","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J213","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K213","v":6.046091E-2},{"$f":"'WACC Calc'!L213","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M213","v":6.058852E-2},{"$f":"'WACC Calc'!N213","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O213","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P213","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q213","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R213","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S213","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T213","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U213","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V213","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W213","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X213","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y213","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z213","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA213","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB213","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC213","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD213","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE213","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF213","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG213","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH213","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI213","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ213","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK213","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL213","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM213","v":5.9082639999999999E-2}]
["MC3Hy**","Market","Constant",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F214","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G214","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H214","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I214","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J214","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K214","v":6.046091E-2},{"$f":"'WACC Calc'!L214","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M214","v":6.058852E-2},{"$f":"'WACC Calc'!N214","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O214","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P214","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q214","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R214","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S214","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T214","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U214","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V214","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W214","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X214","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y214","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z214","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA214","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB214","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC214","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD214","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE214","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF214","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG214","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH214","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI214","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ214","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK214","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL214","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM214","v":5.9082639999999999E-2}]
["ML3Hy**","Market","Low",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F215","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G215","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H215","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I215","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J215","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K215","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L215","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M215","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N215","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O215","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P215","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q215","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R215","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S215","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T215","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U215","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V215","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W215","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X215","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y215","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z215","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA215","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB215","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC215","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD215","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE215","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF215","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG215","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH215","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI215","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ215","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK215","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL215","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM215","v":3.3251356097561136E-2}]
["MM3Hy**","Market","Mid",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F216","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G216","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H216","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I216","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J216","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K216","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L216","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M216","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N216","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O216","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P216","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q216","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R216","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S216","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T216","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U216","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V216","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W216","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X216","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y216","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z216","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA216","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB216","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC216","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD216","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE216","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF216","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG216","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH216","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI216","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ216","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK216","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL216","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM216","v":3.3251356097561136E-2}]
["MC3Hy**","Market","Constant",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F217","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G217","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H217","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I217","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J217","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K217","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L217","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M217","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N217","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O217","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P217","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q217","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R217","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S217","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T217","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U217","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V217","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W217","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X217","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y217","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z217","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA217","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB217","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC217","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD217","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE217","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF217","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG217","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH217","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI217","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ217","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK217","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL217","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM217","v":3.3251356097561136E-2}]
["M*3Hy**","Market","*",30,"Hydropower","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F218","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G218","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H218","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I218","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J218","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K218","v":6.046091E-2},{"$f":"'WACC Calc'!L218","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M218","v":6.058852E-2},{"$f":"'WACC Calc'!N218","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O218","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P218","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q218","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R218","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S218","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T218","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U218","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V218","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W218","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X218","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y218","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z218","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA218","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB218","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC218","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD218","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE218","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF218","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG218","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH218","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI218","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ218","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK218","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL218","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM218","v":5.9082639999999999E-2}]
["ML3Hy**","Market","Low",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F219","v":0},{"$f":"'WACC Calc'!G219","v":0},{"$f":"'WACC Calc'!H219","v":0},{"$f":"'WACC Calc'!I219","v":0},{"$f":"'WACC Calc'!J219","v":0},{"$f":"'WACC Calc'!K219","v":0},{"$f":"'WACC Calc'!L219","v":0},{"$f":"'WACC Calc'!M219","v":0},{"$f":"'WACC Calc'!N219","v":0},{"$f":"'WACC Calc'!O219","v":0},{"$f":"'WACC Calc'!P219","v":0},{"$f":"'WACC Calc'!Q219","v":0},{"$f":"'WACC Calc'!R219","v":0},{"$f":"'WACC Calc'!S219","v":0},{"$f":"'WACC Calc'!T219","v":0},{"$f":"'WACC Calc'!U219","v":0},{"$f":"'WACC Calc'!V219","v":0},{"$f":"'WACC Calc'!W219","v":0},{"$f":"'WACC Calc'!X219","v":0},{"$f":"'WACC Calc'!Y219","v":0},{"$f":"'WACC Calc'!Z219","v":0},{"$f":"'WACC Calc'!AA219","v":0},{"$f":"'WACC Calc'!AB219","v":0},{"$f":"'WACC Calc'!AC219","v":0},{"$f":"'WACC Calc'!AD219","v":0},{"$f":"'WACC Calc'!AE219","v":0},{"$f":"'WACC Calc'!AF219","v":0},{"$f":"'WACC Calc'!AG219","v":0},{"$f":"'WACC Calc'!AH219","v":0},{"$f":"'WACC Calc'!AI219","v":0},{"$f":"'WACC Calc'!AJ219","v":0},{"$f":"'WACC Calc'!AK219","v":0},{"$f":"'WACC Calc'!AL219","v":0},{"$f":"'WACC Calc'!AM219","v":0}]
["MM3Hy**","Market","Mid",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F220","v":0},{"$f":"'WACC Calc'!G220","v":0},{"$f":"'WACC Calc'!H220","v":0},{"$f":"'WACC Calc'!I220","v":0},{"$f":"'WACC Calc'!J220","v":0},{"$f":"'WACC Calc'!K220","v":0},{"$f":"'WACC Calc'!L220","v":0},{"$f":"'WACC Calc'!M220","v":0},{"$f":"'WACC Calc'!N220","v":0},{"$f":"'WACC Calc'!O220","v":0},{"$f":"'WACC Calc'!P220","v":0},{"$f":"'WACC Calc'!Q220","v":0},{"$f":"'WACC Calc'!R220","v":0},{"$f":"'WACC Calc'!S220","v":0},{"$f":"'WACC Calc'!T220","v":0},{"$f":"'WACC Calc'!U220","v":0},{"$f":"'WACC Calc'!V220","v":0},{"$f":"'WACC Calc'!W220","v":0},{"$f":"'WACC Calc'!X220","v":0},{"$f":"'WACC Calc'!Y220","v":0},{"$f":"'WACC Calc'!Z220","v":0},{"$f":"'WACC Calc'!AA220","v":0},{"$f":"'WACC Calc'!AB220","v":0},{"$f":"'WACC Calc'!AC220","v":0},{"$f":"'WACC Calc'!AD220","v":0},{"$f":"'WACC Calc'!AE220","v":0},{"$f":"'WACC Calc'!AF220","v":0},{"$f":"'WACC Calc'!AG220","v":0},{"$f":"'WACC Calc'!AH220","v":0},{"$f":"'WACC Calc'!AI220","v":0},{"$f":"'WACC Calc'!AJ220","v":0},{"$f":"'WACC Calc'!AK220","v":0},{"$f":"'WACC Calc'!AL220","v":0},{"$f":"'WACC Calc'!AM220","v":0}]
["MC3Hy**","Market","Constant",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F221","v":0},{"$f":"'WACC Calc'!G221","v":0},{"$f":"'WACC Calc'!H221","v":0},{"$f":"'WACC Calc'!I221","v":0},{"$f":"'WACC Calc'!J221","v":0},{"$f":"'WACC Calc'!K221","v":0},{"$f":"'WACC Calc'!L221","v":0},{"$f":"'WACC Calc'!M221","v":0},{"$f":"'WACC Calc'!N221","v":0},{"$f":"'WACC Calc'!O221","v":0},{"$f":"'WACC Calc'!P221","v":0},{"$f":"'WACC Calc'!Q221","v":0},{"$f":"'WACC Calc'!R221","v":0},{"$f":"'WACC Calc'!S221","v":0},{"$f":"'WACC Calc'!T221","v":0},{"$f":"'WACC Calc'!U221","v":0},{"$f":"'WACC Calc'!V221","v":0},{"$f":"'WACC Calc'!W221","v":0},{"$f":"'WACC Calc'!X221","v":0},{"$f":"'WACC Calc'!Y221","v":0},{"$f":"'WACC Calc'!Z221","v":0},{"$f":"'WACC Calc'!AA221","v":0},{"$f":"'WACC Calc'!AB221","v":0},{"$f":"'WACC Calc'!AC221","v":0},{"$f":"'WACC Calc'!AD221","v":0},{"$f":"'WACC Calc'!AE221","v":0},{"$f":"'WACC Calc'!AF221","v":0},{"$f":"'WACC Calc'!AG221","v":0},{"$f":"'WACC Calc'!AH221","v":0},{"$f":"'WACC Calc'!AI221","v":0},{"$f":"'WACC Calc'!AJ221","v":0},{"$f":"'WACC Calc'!AK221","v":0},{"$f":"'WACC Calc'!AL221","v":0},{"$f":"'WACC Calc'!AM221","v":0}]
["ML3Hy**","Market","Low",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!G222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!H222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!I222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!J222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!K222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!L222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!M222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!N222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!O222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!P222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Q222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!R222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!S222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!T222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!U222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!V222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!W222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!X222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Y222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Z222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AA222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AB222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AC222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AD222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AE222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AF222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AG222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AH222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AI222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AJ222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AK222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AL222","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AM222","v":-2.4390243902438935E-2}]
["MM3Hy**","Market","Mid",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!G223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!H223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!I223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!J223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!K223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!L223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!M223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!N223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!O223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!P223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Q223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!R223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!S223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!T223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!U223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!V223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!W223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!X223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Y223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Z223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AA223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AB223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AC223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AD223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AE223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AF223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AG223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AH223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AI223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AJ223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AK223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AL223","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AM223","v":-2.4390243902438935E-2}]
["MC3Hy**","Market","Constant",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!G224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!H224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!I224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!J224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!K224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!L224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!M224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!N224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!O224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!P224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Q224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!R224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!S224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!T224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!U224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!V224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!W224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!X224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Y224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Z224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AA224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AB224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AC224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AD224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AE224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AF224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AG224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AH224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AI224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AJ224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AK224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AL224","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AM224","v":-2.4390243902438935E-2}]
["ML3Hy**","Market","Low",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F225","v":1},{"$f":"'WACC Calc'!G225","v":1},{"$f":"'WACC Calc'!H225","v":1},{"$f":"'WACC Calc'!I225","v":1},{"$f":"'WACC Calc'!J225","v":1},{"$f":"'WACC Calc'!K225","v":1},{"$f":"'WACC Calc'!L225","v":1},{"$f":"'WACC Calc'!M225","v":1},{"$f":"'WACC Calc'!N225","v":1},{"$f":"'WACC Calc'!O225","v":1},{"$f":"'WACC Calc'!P225","v":1},{"$f":"'WACC Calc'!Q225","v":1},{"$f":"'WACC Calc'!R225","v":1},{"$f":"'WACC Calc'!S225","v":1},{"$f":"'WACC Calc'!T225","v":1},{"$f":"'WACC Calc'!U225","v":1},{"$f":"'WACC Calc'!V225","v":1},{"$f":"'WACC Calc'!W225","v":1},{"$f":"'WACC Calc'!X225","v":1},{"$f":"'WACC Calc'!Y225","v":1},{"$f":"'WACC Calc'!Z225","v":1},{"$f":"'WACC Calc'!AA225","v":1},{"$f":"'WACC Calc'!AB225","v":1},{"$f":"'WACC Calc'!AC225","v":1},{"$f":"'WACC Calc'!AD225","v":1},{"$f":"'WACC Calc'!AE225","v":1},{"$f":"'WACC Calc'!AF225","v":1},{"$f":"'WACC Calc'!AG225","v":1},{"$f":"'WACC Calc'!AH225","v":1},{"$f":"'WACC Calc'!AI225","v":1},{"$f":"'WACC Calc'!AJ225","v":1},{"$f":"'WACC Calc'!AK225","v":1},{"$f":"'WACC Calc'!AL225","v":1},{"$f":"'WACC Calc'!AM225","v":1}]
["MM3Hy**","Market","Mid",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F226","v":1},{"$f":"'WACC Calc'!G226","v":1},{"$f":"'WACC Calc'!H226","v":1},{"$f":"'WACC Calc'!I226","v":1},{"$f":"'WACC Calc'!J226","v":1},{"$f":"'WACC Calc'!K226","v":1},{"$f":"'WACC Calc'!L226","v":1},{"$f":"'WACC Calc'!M226","v":1},{"$f":"'WACC Calc'!N226","v":1},{"$f":"'WACC Calc'!O226","v":1},{"$f":"'WACC Calc'!P226","v":1},{"$f":"'WACC Calc'!Q226","v":1},{"$f":"'WACC Calc'!R226","v":1},{"$f":"'WACC Calc'!S226","v":1},{"$f":"'WACC Calc'!T226","v":1},{"$f":"'WACC Calc'!U226","v":1},{"$f":"'WACC Calc'!V226","v":1},{"$f":"'WACC Calc'!W226","v":1},{"$f":"'WACC Calc'!X226","v":1},{"$f":"'WACC Calc'!Y226","v":1},{"$f":"'WACC Calc'!Z226","v":1},{"$f":"'WACC Calc'!AA226","v":1},{"$f":"'WACC Calc'!AB226","v":1},{"$f":"'WACC Calc'!AC226","v":1},{"$f":"'WACC Calc'!AD226","v":1},{"$f":"'WACC Calc'!AE226","v":1},{"$f":"'WACC Calc'!AF226","v":1},{"$f":"'WACC Calc'!AG226","v":1},{"$f":"'WACC Calc'!AH226","v":1},{"$f":"'WACC Calc'!AI226","v":1},{"$f":"'WACC Calc'!AJ226","v":1},{"$f":"'WACC Calc'!AK226","v":1},{"$f":"'WACC Calc'!AL226","v":1},{"$f":"'WACC Calc'!AM226","v":1}]
["MC3Hy**","Market","Constant",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F227","v":1},{"$f":"'WACC Calc'!G227","v":1},{"$f":"'WACC Calc'!H227","v":1},{"$f":"'WACC Calc'!I227","v":1},{"$f":"'WACC Calc'!J227","v":1},{"$f":"'WACC Calc'!K227","v":1},{"$f":"'WACC Calc'!L227","v":1},{"$f":"'WACC Calc'!M227","v":1},{"$f":"'WACC Calc'!N227","v":1},{"$f":"'WACC Calc'!O227","v":1},{"$f":"'WACC Calc'!P227","v":1},{"$f":"'WACC Calc'!Q227","v":1},{"$f":"'WACC Calc'!R227","v":1},{"$f":"'WACC Calc'!S227","v":1},{"$f":"'WACC Calc'!T227","v":1},{"$f":"'WACC Calc'!U227","v":1},{"$f":"'WACC Calc'!V227","v":1},{"$f":"'WACC Calc'!W227","v":1},{"$f":"'WACC Calc'!X227","v":1},{"$f":"'WACC Calc'!Y227","v":1},{"$f":"'WACC Calc'!Z227","v":1},{"$f":"'WACC Calc'!AA227","v":1},{"$f":"'WACC Calc'!AB227","v":1},{"$f":"'WACC Calc'!AC227","v":1},{"$f":"'WACC Calc'!AD227","v":1},{"$f":"'WACC Calc'!AE227","v":1},{"$f":"'WACC Calc'!AF227","v":1},{"$f":"'WACC Calc'!AG227","v":1},{"$f":"'WACC Calc'!AH227","v":1},{"$f":"'WACC Calc'!AI227","v":1},{"$f":"'WACC Calc'!AJ227","v":1},{"$f":"'WACC Calc'!AK227","v":1},{"$f":"'WACC Calc'!AL227","v":1},{"$f":"'WACC Calc'!AM227","v":1}]
["M*3Hy**","Market","*",30,"Hydropower","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F228","v":0.38899999999999996},{"$f":"'WACC Calc'!G228","v":0.25739999999999996},{"$f":"'WACC Calc'!H228","v":0.25739999999999996},{"$f":"'WACC Calc'!I228","v":0.25739999999999996},{"$f":"'WACC Calc'!J228","v":0.25739999999999996},{"$f":"'WACC Calc'!K228","v":0.25739999999999996},{"$f":"'WACC Calc'!L228","v":0.25739999999999996},{"$f":"'WACC Calc'!M228","v":0.25739999999999996},{"$f":"'WACC Calc'!N228","v":0.25739999999999996},{"$f":"'WACC Calc'!O228","v":0.25739999999999996},{"$f":"'WACC Calc'!P228","v":0.25739999999999996},{"$f":"'WACC Calc'!Q228","v":0.25739999999999996},{"$f":"'WACC Calc'!R228","v":0.25739999999999996},{"$f":"'WACC Calc'!S228","v":0.25739999999999996},{"$f":"'WACC Calc'!T228","v":0.25739999999999996},{"$f":"'WACC Calc'!U228","v":0.25739999999999996},{"$f":"'WACC Calc'!V228","v":0.25739999999999996},{"$f":"'WACC Calc'!W228","v":0.25739999999999996},{"$f":"'WACC Calc'!X228","v":0.25739999999999996},{"$f":"'WACC Calc'!Y228","v":0.25739999999999996},{"$f":"'WACC Calc'!Z228","v":0.25739999999999996},{"$f":"'WACC Calc'!AA228","v":0.25739999999999996},{"$f":"'WACC Calc'!AB228","v":0.25739999999999996},{"$f":"'WACC Calc'!AC228","v":0.25739999999999996},{"$f":"'WACC Calc'!AD228","v":0.25739999999999996},{"$f":"'WACC Calc'!AE228","v":0.25739999999999996},{"$f":"'WACC Calc'!AF228","v":0.25739999999999996},{"$f":"'WACC Calc'!AG228","v":0.25739999999999996},{"$f":"'WACC Calc'!AH228","v":0.25739999999999996},{"$f":"'WACC Calc'!AI228","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ228","v":0.25739999999999996},{"$f":"'WACC Calc'!AK228","v":0.25739999999999996},{"$f":"'WACC Calc'!AL228","v":0.25739999999999996},{"$f":"'WACC Calc'!AM228","v":0.25739999999999996}]
["ML3Hy**","Market","Low",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F229","v":2.3973470949999999E-2},{"$f":"'WACC Calc'!G229","v":3.7952436925999998E-2},{"$f":"'WACC Calc'!H229","v":4.2543353498000001E-2},{"$f":"'WACC Calc'!I229","v":4.5456840634000004E-2},{"$f":"'WACC Calc'!J229","v":4.5382246464000006E-2},{"$f":"'WACC Calc'!K229","v":4.4898271766000003E-2},{"$f":"'WACC Calc'!L229","v":4.4721570096000002E-2},{"$f":"'WACC Calc'!M229","v":4.4993034952000001E-2},{"$f":"'WACC Calc'!N229","v":4.5061636340000003E-2},{"$f":"'WACC Calc'!O229","v":4.4755180172000003E-2},{"$f":"'WACC Calc'!P229","v":4.4575857124000001E-2},{"$f":"'WACC Calc'!Q229","v":4.4482185559999998E-2},{"$f":"'WACC Calc'!R229","v":4.4528397558000005E-2},{"$f":"'WACC Calc'!S229","v":4.43324774E-2},{"$f":"'WACC Calc'!T229","v":4.414779278E-2},{"$f":"'WACC Calc'!U229","v":4.4260088752E-2},{"$f":"'WACC Calc'!V229","v":4.4379082976000003E-2},{"$f":"'WACC Calc'!W229","v":4.425721489E-2},{"$f":"'WACC Calc'!X229","v":4.4166142426000005E-2},{"$f":"'WACC Calc'!Y229","v":4.4083015782000003E-2},{"$f":"'WACC Calc'!Z229","v":4.4391670046000004E-2},{"$f":"'WACC Calc'!AA229","v":4.4337779564000007E-2},{"$f":"'WACC Calc'!AB229","v":4.4279440908000005E-2},{"$f":"'WACC Calc'!AC229","v":4.4323907796000005E-2},{"$f":"'WACC Calc'!AD229","v":4.4191687866000008E-2},{"$f":"'WACC Calc'!AE229","v":4.4079406745999999E-2},{"$f":"'WACC Calc'!AF229","v":4.4053170688E-2},{"$f":"'WACC Calc'!AG229","v":4.3919940822000007E-2},{"$f":"'WACC Calc'!AH229","v":4.3883679664000003E-2},{"$f":"'WACC Calc'!AI229","v":4.3823982050000002E-2},{"$f":"'WACC Calc'!AJ229","v":4.3763816598000001E-2},{"$f":"'WACC Calc'!AK229","v":4.385108695E-2},{"$f":"'WACC Calc'!AL229","v":4.3915789688000008E-2},{"$f":"'WACC Calc'!AM229","v":4.3874768464E-2}]
["MM3Hy**","Market","Mid",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F230","v":2.3973470949999999E-2},{"$f":"'WACC Calc'!G230","v":3.7952436925999998E-2},{"$f":"'WACC Calc'!H230","v":4.2543353498000001E-2},{"$f":"'WACC Calc'!I230","v":4.5456840634000004E-2},{"$f":"'WACC Calc'!J230","v":4.5382246464000006E-2},{"$f":"'WACC Calc'!K230","v":4.4898271766000003E-2},{"$f":"'WACC Calc'!L230","v":4.4721570096000002E-2},{"$f":"'WACC Calc'!M230","v":4.4993034952000001E-2},{"$f":"'WACC Calc'!N230","v":4.5061636340000003E-2},{"$f":"'WACC Calc'!O230","v":4.4755180172000003E-2},{"$f":"'WACC Calc'!P230","v":4.4575857124000001E-2},{"$f":"'WACC Calc'!Q230","v":4.4482185559999998E-2},{"$f":"'WACC Calc'!R230","v":4.4528397558000005E-2},{"$f":"'WACC Calc'!S230","v":4.43324774E-2},{"$f":"'WACC Calc'!T230","v":4.414779278E-2},{"$f":"'WACC Calc'!U230","v":4.4260088752E-2},{"$f":"'WACC Calc'!V230","v":4.4379082976000003E-2},{"$f":"'WACC Calc'!W230","v":4.425721489E-2},{"$f":"'WACC Calc'!X230","v":4.4166142426000005E-2},{"$f":"'WACC Calc'!Y230","v":4.4083015782000003E-2},{"$f":"'WACC Calc'!Z230","v":4.4391670046000004E-2},{"$f":"'WACC Calc'!AA230","v":4.4337779564000007E-2},{"$f":"'WACC Calc'!AB230","v":4.4279440908000005E-2},{"$f":"'WACC Calc'!AC230","v":4.4323907796000005E-2},{"$f":"'WACC Calc'!AD230","v":4.4191687866000008E-2},{"$f":"'WACC Calc'!AE230","v":4.4079406745999999E-2},{"$f":"'WACC Calc'!AF230","v":4.4053170688E-2},{"$f":"'WACC Calc'!AG230","v":4.3919940822000007E-2},{"$f":"'WACC Calc'!AH230","v":4.3883679664000003E-2},{"$f":"'WACC Calc'!AI230","v":4.3823982050000002E-2},{"$f":"'WACC Calc'!AJ230","v":4.3763816598000001E-2},{"$f":"'WACC Calc'!AK230","v":4.385108695E-2},{"$f":"'WACC Calc'!AL230","v":4.3915789688000008E-2},{"$f":"'WACC Calc'!AM230","v":4.3874768464E-2}]
["MC3Hy**","Market","Constant",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F231","v":2.3973470949999999E-2},{"$f":"'WACC Calc'!G231","v":3.7952436925999998E-2},{"$f":"'WACC Calc'!H231","v":4.2543353498000001E-2},{"$f":"'WACC Calc'!I231","v":4.5456840634000004E-2},{"$f":"'WACC Calc'!J231","v":4.5382246464000006E-2},{"$f":"'WACC Calc'!K231","v":4.4898271766000003E-2},{"$f":"'WACC Calc'!L231","v":4.4721570096000002E-2},{"$f":"'WACC Calc'!M231","v":4.4993034952000001E-2},{"$f":"'WACC Calc'!N231","v":4.5061636340000003E-2},{"$f":"'WACC Calc'!O231","v":4.4755180172000003E-2},{"$f":"'WACC Calc'!P231","v":4.4575857124000001E-2},{"$f":"'WACC Calc'!Q231","v":4.4482185559999998E-2},{"$f":"'WACC Calc'!R231","v":4.4528397558000005E-2},{"$f":"'WACC Calc'!S231","v":4.43324774E-2},{"$f":"'WACC Calc'!T231","v":4.414779278E-2},{"$f":"'WACC Calc'!U231","v":4.4260088752E-2},{"$f":"'WACC Calc'!V231","v":4.4379082976000003E-2},{"$f":"'WACC Calc'!W231","v":4.425721489E-2},{"$f":"'WACC Calc'!X231","v":4.4166142426000005E-2},{"$f":"'WACC Calc'!Y231","v":4.4083015782000003E-2},{"$f":"'WACC Calc'!Z231","v":4.4391670046000004E-2},{"$f":"'WACC Calc'!AA231","v":4.4337779564000007E-2},{"$f":"'WACC Calc'!AB231","v":4.4279440908000005E-2},{"$f":"'WACC Calc'!AC231","v":4.4323907796000005E-2},{"$f":"'WACC Calc'!AD231","v":4.4191687866000008E-2},{"$f":"'WACC Calc'!AE231","v":4.4079406745999999E-2},{"$f":"'WACC Calc'!AF231","v":4.4053170688E-2},{"$f":"'WACC Calc'!AG231","v":4.3919940822000007E-2},{"$f":"'WACC Calc'!AH231","v":4.3883679664000003E-2},{"$f":"'WACC Calc'!AI231","v":4.3823982050000002E-2},{"$f":"'WACC Calc'!AJ231","v":4.3763816598000001E-2},{"$f":"'WACC Calc'!AK231","v":4.385108695E-2},{"$f":"'WACC Calc'!AL231","v":4.3915789688000008E-2},{"$f":"'WACC Calc'!AM231","v":4.3874768464E-2}]
["ML3Hy**","Market","Low",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F232","v":-1.0014917560975389E-3},{"$f":"'WACC Calc'!G232","v":1.263652383024394E-2},{"$f":"'WACC Calc'!H232","v":1.7115466827317238E-2},{"$f":"'WACC Calc'!I232","v":1.995789330146347E-2},{"$f":"'WACC Calc'!J232","v":1.9885118501463461E-2},{"$f":"'WACC Calc'!K232","v":1.9412948064390312E-2},{"$f":"'WACC Calc'!L232","v":1.9240556191219671E-2},{"$f":"'WACC Calc'!M232","v":1.950539995317091E-2},{"$f":"'WACC Calc'!N232","v":1.9572328136585604E-2},{"$f":"'WACC Calc'!O232","v":1.9273346509268485E-2},{"$f":"'WACC Calc'!P232","v":1.9098397194146521E-2},{"$f":"'WACC Calc'!Q232","v":1.900701030243912E-2},{"$f":"'WACC Calc'!R232","v":1.9052095178536677E-2},{"$f":"'WACC Calc'!S232","v":1.8860953560975613E-2},{"$f":"'WACC Calc'!T232","v":1.868077344390251E-2},{"$f":"'WACC Calc'!U232","v":1.8790330489756091E-2},{"$f":"'WACC Calc'!V232","v":1.8906422415609914E-2},{"$f":"'WACC Calc'!W232","v":1.8787526721951275E-2},{"$f":"'WACC Calc'!X232","v":1.8698675537561105E-2},{"$f":"'WACC Calc'!Y232","v":1.861757637268302E-2},{"$f":"'WACC Calc'!Z232","v":1.8918702483902594E-2},{"$f":"'WACC Calc'!AA232","v":1.8866126403902506E-2},{"$f":"'WACC Calc'!AB232","v":1.8809210641951291E-2},{"$f":"'WACC Calc'!AC232","v":1.8852592971707383E-2},{"$f":"'WACC Calc'!AD232","v":1.8723597918048895E-2},{"$f":"'WACC Calc'!AE232","v":1.8614055361951376E-2},{"$f":"'WACC Calc'!AF232","v":1.8588459207804942E-2},{"$f":"'WACC Calc'!AG232","v":1.8458478850731597E-2},{"$f":"'WACC Calc'!AH232","v":1.842310211121978E-2},{"$f":"'WACC Calc'!AI232","v":1.836486053658537E-2},{"$f":"'WACC Calc'!AJ232","v":1.8306162534634352E-2},{"$f":"'WACC Calc'!AK232","v":1.839130434146341E-2},{"$f":"'WACC Calc'!AL232","v":1.8454428963902592E-2},{"$f":"'WACC Calc'!AM232","v":1.8414408257561021E-2}]
["MM3Hy**","Market","Mid",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F233","v":-1.0014917560975389E-3},{"$f":"'WACC Calc'!G233","v":1.263652383024394E-2},{"$f":"'WACC Calc'!H233","v":1.7115466827317238E-2},{"$f":"'WACC Calc'!I233","v":1.995789330146347E-2},{"$f":"'WACC Calc'!J233","v":1.9885118501463461E-2},{"$f":"'WACC Calc'!K233","v":1.9412948064390312E-2},{"$f":"'WACC Calc'!L233","v":1.9240556191219671E-2},{"$f":"'WACC Calc'!M233","v":1.950539995317091E-2},{"$f":"'WACC Calc'!N233","v":1.9572328136585604E-2},{"$f":"'WACC Calc'!O233","v":1.9273346509268485E-2},{"$f":"'WACC Calc'!P233","v":1.9098397194146521E-2},{"$f":"'WACC Calc'!Q233","v":1.900701030243912E-2},{"$f":"'WACC Calc'!R233","v":1.9052095178536677E-2},{"$f":"'WACC Calc'!S233","v":1.8860953560975613E-2},{"$f":"'WACC Calc'!T233","v":1.868077344390251E-2},{"$f":"'WACC Calc'!U233","v":1.8790330489756091E-2},{"$f":"'WACC Calc'!V233","v":1.8906422415609914E-2},{"$f":"'WACC Calc'!W233","v":1.8787526721951275E-2},{"$f":"'WACC Calc'!X233","v":1.8698675537561105E-2},{"$f":"'WACC Calc'!Y233","v":1.861757637268302E-2},{"$f":"'WACC Calc'!Z233","v":1.8918702483902594E-2},{"$f":"'WACC Calc'!AA233","v":1.8866126403902506E-2},{"$f":"'WACC Calc'!AB233","v":1.8809210641951291E-2},{"$f":"'WACC Calc'!AC233","v":1.8852592971707383E-2},{"$f":"'WACC Calc'!AD233","v":1.8723597918048895E-2},{"$f":"'WACC Calc'!AE233","v":1.8614055361951376E-2},{"$f":"'WACC Calc'!AF233","v":1.8588459207804942E-2},{"$f":"'WACC Calc'!AG233","v":1.8458478850731597E-2},{"$f":"'WACC Calc'!AH233","v":1.842310211121978E-2},{"$f":"'WACC Calc'!AI233","v":1.836486053658537E-2},{"$f":"'WACC Calc'!AJ233","v":1.8306162534634352E-2},{"$f":"'WACC Calc'!AK233","v":1.839130434146341E-2},{"$f":"'WACC Calc'!AL233","v":1.8454428963902592E-2},{"$f":"'WACC Calc'!AM233","v":1.8414408257561021E-2}]
["MC3Hy**","Market","Constant",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F234","v":-1.0014917560975389E-3},{"$f":"'WACC Calc'!G234","v":1.263652383024394E-2},{"$f":"'WACC Calc'!H234","v":1.7115466827317238E-2},{"$f":"'WACC Calc'!I234","v":1.995789330146347E-2},{"$f":"'WACC Calc'!J234","v":1.9885118501463461E-2},{"$f":"'WACC Calc'!K234","v":1.9412948064390312E-2},{"$f":"'WACC Calc'!L234","v":1.9240556191219671E-2},{"$f":"'WACC Calc'!M234","v":1.950539995317091E-2},{"$f":"'WACC Calc'!N234","v":1.9572328136585604E-2},{"$f":"'WACC Calc'!O234","v":1.9273346509268485E-2},{"$f":"'WACC Calc'!P234","v":1.9098397194146521E-2},{"$f":"'WACC Calc'!Q234","v":1.900701030243912E-2},{"$f":"'WACC Calc'!R234","v":1.9052095178536677E-2},{"$f":"'WACC Calc'!S234","v":1.8860953560975613E-2},{"$f":"'WACC Calc'!T234","v":1.868077344390251E-2},{"$f":"'WACC Calc'!U234","v":1.8790330489756091E-2},{"$f":"'WACC Calc'!V234","v":1.8906422415609914E-2},{"$f":"'WACC Calc'!W234","v":1.8787526721951275E-2},{"$f":"'WACC Calc'!X234","v":1.8698675537561105E-2},{"$f":"'WACC Calc'!Y234","v":1.861757637268302E-2},{"$f":"'WACC Calc'!Z234","v":1.8918702483902594E-2},{"$f":"'WACC Calc'!AA234","v":1.8866126403902506E-2},{"$f":"'WACC Calc'!AB234","v":1.8809210641951291E-2},{"$f":"'WACC Calc'!AC234","v":1.8852592971707383E-2},{"$f":"'WACC Calc'!AD234","v":1.8723597918048895E-2},{"$f":"'WACC Calc'!AE234","v":1.8614055361951376E-2},{"$f":"'WACC Calc'!AF234","v":1.8588459207804942E-2},{"$f":"'WACC Calc'!AG234","v":1.8458478850731597E-2},{"$f":"'WACC Calc'!AH234","v":1.842310211121978E-2},{"$f":"'WACC Calc'!AI234","v":1.836486053658537E-2},{"$f":"'WACC Calc'!AJ234","v":1.8306162534634352E-2},{"$f":"'WACC Calc'!AK234","v":1.839130434146341E-2},{"$f":"'WACC Calc'!AL234","v":1.8454428963902592E-2},{"$f":"'WACC Calc'!AM234","v":1.8414408257561021E-2}]
["M*3Na**","Market","*",30,"NaturalGas","*","Inflation Rate",{"$f":"'WACC Calc'!F237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM237","v":2.5000000000000001E-2}]
["ML3Na**","Market","Low",30,"NaturalGas","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F238","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G238","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H238","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I238","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J238","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K238","v":6.046091E-2},{"$f":"'WACC Calc'!L238","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M238","v":6.058852E-2},{"$f":"'WACC Calc'!N238","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O238","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P238","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q238","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R238","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S238","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T238","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U238","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V238","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W238","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X238","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y238","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z238","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA238","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB238","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC238","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD238","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE238","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF238","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG238","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH238","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI238","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ238","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK238","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL238","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM238","v":5.9082639999999999E-2}]
["MM3Na**","Market","Mid",30,"NaturalGas","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F239","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G239","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H239","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I239","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J239","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K239","v":6.046091E-2},{"$f":"'WACC Calc'!L239","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M239","v":6.058852E-2},{"$f":"'WACC Calc'!N239","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O239","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P239","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q239","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R239","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S239","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T239","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U239","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V239","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W239","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X239","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y239","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z239","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA239","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB239","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC239","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD239","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE239","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF239","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG239","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH239","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI239","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ239","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK239","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL239","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM239","v":5.9082639999999999E-2}]
["MC3Na**","Market","Constant",30,"NaturalGas","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F240","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G240","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H240","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I240","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J240","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K240","v":6.046091E-2},{"$f":"'WACC Calc'!L240","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M240","v":6.058852E-2},{"$f":"'WACC Calc'!N240","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O240","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P240","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q240","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R240","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S240","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T240","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U240","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V240","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W240","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X240","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y240","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z240","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA240","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB240","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC240","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD240","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE240","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF240","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG240","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH240","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI240","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ240","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK240","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL240","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM240","v":5.9082639999999999E-2}]
["ML3Na**","Market","Low",30,"NaturalGas","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F241","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G241","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H241","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I241","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J241","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K241","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L241","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M241","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N241","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O241","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P241","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q241","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R241","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S241","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T241","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U241","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V241","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W241","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X241","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y241","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z241","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA241","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB241","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC241","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD241","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE241","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF241","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG241","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH241","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI241","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ241","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK241","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL241","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM241","v":3.3251356097561136E-2}]
["MM3Na**","Market","Mid",30,"NaturalGas","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F242","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G242","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H242","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I242","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J242","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K242","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L242","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M242","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N242","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O242","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P242","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q242","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R242","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S242","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T242","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U242","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V242","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W242","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X242","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y242","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z242","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA242","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB242","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC242","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD242","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE242","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF242","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG242","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH242","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI242","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ242","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK242","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL242","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM242","v":3.3251356097561136E-2}]
["MC3Na**","Market","Constant",30,"NaturalGas","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F243","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G243","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H243","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I243","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J243","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K243","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L243","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M243","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N243","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O243","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P243","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q243","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R243","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S243","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T243","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U243","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V243","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W243","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X243","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y243","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z243","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA243","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB243","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC243","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD243","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE243","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF243","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG243","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH243","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI243","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ243","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK243","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL243","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM243","v":3.3251356097561136E-2}]
["M*3Na**","Market","*",30,"NaturalGas","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F244","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G244","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H244","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I244","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J244","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K244","v":6.046091E-2},{"$f":"'WACC Calc'!L244","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M244","v":6.058852E-2},{"$f":"'WACC Calc'!N244","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O244","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P244","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q244","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R244","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S244","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T244","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U244","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V244","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W244","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X244","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y244","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z244","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA244","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB244","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC244","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD244","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE244","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF244","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG244","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH244","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI244","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ244","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK244","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL244","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM244","v":5.9082639999999999E-2}]
["ML3Na**","Market","Low",30,"NaturalGas","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F245","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G245","v":0.10305106},{"$f":"'WACC Calc'!H245","v":0.11000505000000001},{"$f":"'WACC Calc'!I245","v":0.11259182000000001},{"$f":"'WACC Calc'!J245","v":0.11256482000000001},{"$f":"'WACC Calc'!K245","v":0.11224855},{"$f":"'WACC Calc'!L245","v":0.11199609000000001},{"$f":"'WACC Calc'!M245","v":0.11209051},{"$f":"'WACC Calc'!N245","v":0.11214176000000001},{"$f":"'WACC Calc'!O245","v":0.11204269},{"$f":"'WACC Calc'!P245","v":0.11201256000000001},{"$f":"'WACC Calc'!Q245","v":0.11203352},{"$f":"'WACC Calc'!R245","v":0.11200473},{"$f":"'WACC Calc'!S245","v":0.11197456},{"$f":"'WACC Calc'!T245","v":0.11200802000000001},{"$f":"'WACC Calc'!U245","v":0.11206550000000001},{"$f":"'WACC Calc'!V245","v":0.11218883000000002},{"$f":"'WACC Calc'!W245","v":0.11224525},{"$f":"'WACC Calc'!X245","v":0.11220646000000001},{"$f":"'WACC Calc'!Y245","v":0.11222635},{"$f":"'WACC Calc'!Z245","v":0.11230738000000001},{"$f":"'WACC Calc'!AA245","v":0.11234888000000001},{"$f":"'WACC Calc'!AB245","v":0.11245556000000001},{"$f":"'WACC Calc'!AC245","v":0.11254224000000002},{"$f":"'WACC Calc'!AD245","v":0.11253830000000001},{"$f":"'WACC Calc'!AE245","v":0.11248714000000001},{"$f":"'WACC Calc'!AF245","v":0.11242018000000001},{"$f":"'WACC Calc'!AG245","v":0.11233703},{"$f":"'WACC Calc'!AH245","v":0.11233332000000001},{"$f":"'WACC Calc'!AI245","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ245","v":0.11242062},{"$f":"'WACC Calc'!AK245","v":0.11242921},{"$f":"'WACC Calc'!AL245","v":0.11245795},{"$f":"'WACC Calc'!AM245","v":0.11253994}]
["MM3Na**","Market","Mid",30,"NaturalGas","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F246","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G246","v":0.10305106},{"$f":"'WACC Calc'!H246","v":0.11000505000000001},{"$f":"'WACC Calc'!I246","v":0.11259182000000001},{"$f":"'WACC Calc'!J246","v":0.11256482000000001},{"$f":"'WACC Calc'!K246","v":0.11224855},{"$f":"'WACC Calc'!L246","v":0.11199609000000001},{"$f":"'WACC Calc'!M246","v":0.11209051},{"$f":"'WACC Calc'!N246","v":0.11214176000000001},{"$f":"'WACC Calc'!O246","v":0.11204269},{"$f":"'WACC Calc'!P246","v":0.11201256000000001},{"$f":"'WACC Calc'!Q246","v":0.11203352},{"$f":"'WACC Calc'!R246","v":0.11200473},{"$f":"'WACC Calc'!S246","v":0.11197456},{"$f":"'WACC Calc'!T246","v":0.11200802000000001},{"$f":"'WACC Calc'!U246","v":0.11206550000000001},{"$f":"'WACC Calc'!V246","v":0.11218883000000002},{"$f":"'WACC Calc'!W246","v":0.11224525},{"$f":"'WACC Calc'!X246","v":0.11220646000000001},{"$f":"'WACC Calc'!Y246","v":0.11222635},{"$f":"'WACC Calc'!Z246","v":0.11230738000000001},{"$f":"'WACC Calc'!AA246","v":0.11234888000000001},{"$f":"'WACC Calc'!AB246","v":0.11245556000000001},{"$f":"'WACC Calc'!AC246","v":0.11254224000000002},{"$f":"'WACC Calc'!AD246","v":0.11253830000000001},{"$f":"'WACC Calc'!AE246","v":0.11248714000000001},{"$f":"'WACC Calc'!AF246","v":0.11242018000000001},{"$f":"'WACC Calc'!AG246","v":0.11233703},{"$f":"'WACC Calc'!AH246","v":0.11233332000000001},{"$f":"'WACC Calc'!AI246","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ246","v":0.11242062},{"$f":"'WACC Calc'!AK246","v":0.11242921},{"$f":"'WACC Calc'!AL246","v":0.11245795},{"$f":"'WACC Calc'!AM246","v":0.11253994}]
["MC3Na**","Market","Constant",30,"NaturalGas","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F247","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G247","v":0.10305106},{"$f":"'WACC Calc'!H247","v":0.11000505000000001},{"$f":"'WACC Calc'!I247","v":0.11259182000000001},{"$f":"'WACC Calc'!J247","v":0.11256482000000001},{"$f":"'WACC Calc'!K247","v":0.11224855},{"$f":"'WACC Calc'!L247","v":0.11199609000000001},{"$f":"'WACC Calc'!M247","v":0.11209051},{"$f":"'WACC Calc'!N247","v":0.11214176000000001},{"$f":"'WACC Calc'!O247","v":0.11204269},{"$f":"'WACC Calc'!P247","v":0.11201256000000001},{"$f":"'WACC Calc'!Q247","v":0.11203352},{"$f":"'WACC Calc'!R247","v":0.11200473},{"$f":"'WACC Calc'!S247","v":0.11197456},{"$f":"'WACC Calc'!T247","v":0.11200802000000001},{"$f":"'WACC Calc'!U247","v":0.11206550000000001},{"$f":"'WACC Calc'!V247","v":0.11218883000000002},{"$f":"'WACC Calc'!W247","v":0.11224525},{"$f":"'WACC Calc'!X247","v":0.11220646000000001},{"$f":"'WACC Calc'!Y247","v":0.11222635},{"$f":"'WACC Calc'!Z247","v":0.11230738000000001},{"$f":"'WACC Calc'!AA247","v":0.11234888000000001},{"$f":"'WACC Calc'!AB247","v":0.11245556000000001},{"$f":"'WACC Calc'!AC247","v":0.11254224000000002},{"$f":"'WACC Calc'!AD247","v":0.11253830000000001},{"$f":"'WACC Calc'!AE247","v":0.11248714000000001},{"$f":"'WACC Calc'!AF247","v":0.11242018000000001},{"$f":"'WACC Calc'!AG247","v":0.11233703},{"$f":"'WACC Calc'!AH247","v":0.11233332000000001},{"$f":"'WACC Calc'!AI247","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ247","v":0.11242062},{"$f":"'WACC Calc'!AK247","v":0.11242921},{"$f":"'WACC Calc'!AL247","v":0.11245795},{"$f":"'WACC Calc'!AM247","v":0.11253994}]
["ML3Na**","Market","Low",30,"NaturalGas","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F248","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G248","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H248","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I248","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J248","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K248","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L248","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M248","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N248","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O248","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P248","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q248","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R248","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S248","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T248","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U248","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V248","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W248","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X248","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y248","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z248","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA248","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB248","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC248","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD248","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE248","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF248","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG248","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH248","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI248","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ248","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK248","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL248","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM248","v":8.5404819512195251E-2}]
["MM3Na**","Market","Mid",30,"NaturalGas","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F249","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G249","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H249","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I249","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J249","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K249","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L249","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M249","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N249","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O249","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P249","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q249","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R249","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S249","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T249","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U249","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V249","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W249","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X249","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y249","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z249","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA249","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB249","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC249","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD249","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE249","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF249","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG249","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH249","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI249","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ249","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK249","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL249","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM249","v":8.5404819512195251E-2}]
["MC3Na**","Market","Constant",30,"NaturalGas","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F250","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G250","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H250","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I250","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J250","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K250","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L250","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M250","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N250","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O250","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P250","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q250","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R250","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S250","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T250","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U250","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V250","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W250","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X250","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y250","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z250","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA250","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB250","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC250","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD250","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE250","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF250","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG250","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH250","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI250","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ250","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK250","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL250","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM250","v":8.5404819512195251E-2}]
["ML3Na**","Market","Low",30,"NaturalGas","*","Debt Fraction",{"$f":"'WACC Calc'!F251","v":0.6},{"$f":"'WACC Calc'!G251","v":0.6},{"$f":"'WACC Calc'!H251","v":0.6},{"$f":"'WACC Calc'!I251","v":0.6},{"$f":"'WACC Calc'!J251","v":0.6},{"$f":"'WACC Calc'!K251","v":0.6},{"$f":"'WACC Calc'!L251","v":0.6},{"$f":"'WACC Calc'!M251","v":0.6},{"$f":"'WACC Calc'!N251","v":0.6},{"$f":"'WACC Calc'!O251","v":0.6},{"$f":"'WACC Calc'!P251","v":0.6},{"$f":"'WACC Calc'!Q251","v":0.6},{"$f":"'WACC Calc'!R251","v":0.6},{"$f":"'WACC Calc'!S251","v":0.6},{"$f":"'WACC Calc'!T251","v":0.6},{"$f":"'WACC Calc'!U251","v":0.6},{"$f":"'WACC Calc'!V251","v":0.6},{"$f":"'WACC Calc'!W251","v":0.6},{"$f":"'WACC Calc'!X251","v":0.6},{"$f":"'WACC Calc'!Y251","v":0.6},{"$f":"'WACC Calc'!Z251","v":0.6},{"$f":"'WACC Calc'!AA251","v":0.6},{"$f":"'WACC Calc'!AB251","v":0.6},{"$f":"'WACC Calc'!AC251","v":0.6},{"$f":"'WACC Calc'!AD251","v":0.6},{"$f":"'WACC Calc'!AE251","v":0.6},{"$f":"'WACC Calc'!AF251","v":0.6},{"$f":"'WACC Calc'!AG251","v":0.6},{"$f":"'WACC Calc'!AH251","v":0.6},{"$f":"'WACC Calc'!AI251","v":0.6},{"$f":"'WACC Calc'!AJ251","v":0.6},{"$f":"'WACC Calc'!AK251","v":0.6},{"$f":"'WACC Calc'!AL251","v":0.6},{"$f":"'WACC Calc'!AM251","v":0.6}]
["MM3Na**","Market","Mid",30,"NaturalGas","*","Debt Fraction",{"$f":"'WACC Calc'!F252","v":0.6},{"$f":"'WACC Calc'!G252","v":0.6},{"$f":"'WACC Calc'!H252","v":0.6},{"$f":"'WACC Calc'!I252","v":0.6},{"$f":"'WACC Calc'!J252","v":0.6},{"$f":"'WACC Calc'!K252","v":0.6},{"$f":"'WACC Calc'!L252","v":0.6},{"$f":"'WACC Calc'!M252","v":0.6},{"$f":"'WACC Calc'!N252","v":0.6},{"$f":"'WACC Calc'!O252","v":0.6},{"$f":"'WACC Calc'!P252","v":0.6},{"$f":"'WACC Calc'!Q252","v":0.6},{"$f":"'WACC Calc'!R252","v":0.6},{"$f":"'WACC Calc'!S252","v":0.6},{"$f":"'WACC Calc'!T252","v":0.6},{"$f":"'WACC Calc'!U252","v":0.6},{"$f":"'WACC Calc'!V252","v":0.6},{"$f":"'WACC Calc'!W252","v":0.6},{"$f":"'WACC Calc'!X252","v":0.6},{"$f":"'WACC Calc'!Y252","v":0.6},{"$f":"'WACC Calc'!Z252","v":0.6},{"$f":"'WACC Calc'!AA252","v":0.6},{"$f":"'WACC Calc'!AB252","v":0.6},{"$f":"'WACC Calc'!AC252","v":0.6},{"$f":"'WACC Calc'!AD252","v":0.6},{"$f":"'WACC Calc'!AE252","v":0.6},{"$f":"'WACC Calc'!AF252","v":0.6},{"$f":"'WACC Calc'!AG252","v":0.6},{"$f":"'WACC Calc'!AH252","v":0.6},{"$f":"'WACC Calc'!AI252","v":0.6},{"$f":"'WACC Calc'!AJ252","v":0.6},{"$f":"'WACC Calc'!AK252","v":0.6},{"$f":"'WACC Calc'!AL252","v":0.6},{"$f":"'WACC Calc'!AM252","v":0.6}]
["MC3Na**","Market","Constant",30,"NaturalGas","*","Debt Fraction",{"$f":"'WACC Calc'!F253","v":0.6},{"$f":"'WACC Calc'!G253","v":0.6},{"$f":"'WACC Calc'!H253","v":0.6},{"$f":"'WACC Calc'!I253","v":0.6},{"$f":"'WACC Calc'!J253","v":0.6},{"$f":"'WACC Calc'!K253","v":0.6},{"$f":"'WACC Calc'!L253","v":0.6},{"$f":"'WACC Calc'!M253","v":0.6},{"$f":"'WACC Calc'!N253","v":0.6},{"$f":"'WACC Calc'!O253","v":0.6},{"$f":"'WACC Calc'!P253","v":0.6},{"$f":"'WACC Calc'!Q253","v":0.6},{"$f":"'WACC Calc'!R253","v":0.6},{"$f":"'WACC Calc'!S253","v":0.6},{"$f":"'WACC Calc'!T253","v":0.6},{"$f":"'WACC Calc'!U253","v":0.6},{"$f":"'WACC Calc'!V253","v":0.6},{"$f":"'WACC Calc'!W253","v":0.6},{"$f":"'WACC Calc'!X253","v":0.6},{"$f":"'WACC Calc'!Y253","v":0.6},{"$f":"'WACC Calc'!Z253","v":0.6},{"$f":"'WACC Calc'!AA253","v":0.6},{"$f":"'WACC Calc'!AB253","v":0.6},{"$f":"'WACC Calc'!AC253","v":0.6},{"$f":"'WACC Calc'!AD253","v":0.6},{"$f":"'WACC Calc'!AE253","v":0.6},{"$f":"'WACC Calc'!AF253","v":0.6},{"$f":"'WACC Calc'!AG253","v":0.6},{"$f":"'WACC Calc'!AH253","v":0.6},{"$f":"'WACC Calc'!AI253","v":0.6},{"$f":"'WACC Calc'!AJ253","v":0.6},{"$f":"'WACC Calc'!AK253","v":0.6},{"$f":"'WACC Calc'!AL253","v":0.6},{"$f":"'WACC Calc'!AM253","v":0.6}]
["M*3Na**","Market","*",30,"NaturalGas","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F254","v":0.38900000000000001},{"$f":"'WACC Calc'!G254","v":0.25739999999999996},{"$f":"'WACC Calc'!H254","v":0.25739999999999996},{"$f":"'WACC Calc'!I254","v":0.25739999999999996},{"$f":"'WACC Calc'!J254","v":0.25739999999999996},{"$f":"'WACC Calc'!K254","v":0.25739999999999996},{"$f":"'WACC Calc'!L254","v":0.25739999999999996},{"$f":"'WACC Calc'!M254","v":0.25739999999999996},{"$f":"'WACC Calc'!N254","v":0.25739999999999996},{"$f":"'WACC Calc'!O254","v":0.25739999999999996},{"$f":"'WACC Calc'!P254","v":0.25739999999999996},{"$f":"'WACC Calc'!Q254","v":0.25739999999999996},{"$f":"'WACC Calc'!R254","v":0.25739999999999996},{"$f":"'WACC Calc'!S254","v":0.25739999999999996},{"$f":"'WACC Calc'!T254","v":0.25739999999999996},{"$f":"'WACC Calc'!U254","v":0.25739999999999996},{"$f":"'WACC Calc'!V254","v":0.25739999999999996},{"$f":"'WACC Calc'!W254","v":0.25739999999999996},{"$f":"'WACC Calc'!X254","v":0.25739999999999996},{"$f":"'WACC Calc'!Y254","v":0.25739999999999996},{"$f":"'WACC Calc'!Z254","v":0.25739999999999996},{"$f":"'WACC Calc'!AA254","v":0.25739999999999996},{"$f":"'WACC Calc'!AB254","v":0.25739999999999996},{"$f":"'WACC Calc'!AC254","v":0.25739999999999996},{"$f":"'WACC Calc'!AD254","v":0.25739999999999996},{"$f":"'WACC Calc'!AE254","v":0.25739999999999996},{"$f":"'WACC Calc'!AF254","v":0.25739999999999996},{"$f":"'WACC Calc'!AG254","v":0.25739999999999996},{"$f":"'WACC Calc'!AH254","v":0.25739999999999996},{"$f":"'WACC Calc'!AI254","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ254","v":0.25739999999999996},{"$f":"'WACC Calc'!AK254","v":0.25739999999999996},{"$f":"'WACC Calc'!AL254","v":0.25739999999999996},{"$f":"'WACC Calc'!AM254","v":0.25739999999999996}]
["ML3Na**","Market","Low",30,"NaturalGas","*","WACC Nominal",{"$f":"'WACC Calc'!F255","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G255","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H255","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I255","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J255","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K255","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L255","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M255","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N255","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O255","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P255","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q255","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R255","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S255","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T255","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U255","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V255","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W255","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X255","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y255","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z255","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA255","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB255","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC255","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD255","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE255","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF255","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG255","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH255","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI255","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ255","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK255","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL255","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM255","v":7.1340837078399999E-2}]
["MM3Na**","Market","Mid",30,"NaturalGas","*","WACC Nominal",{"$f":"'WACC Calc'!F256","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G256","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H256","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I256","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J256","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K256","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L256","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M256","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N256","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O256","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P256","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q256","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R256","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S256","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T256","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U256","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V256","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W256","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X256","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y256","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z256","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA256","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB256","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC256","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD256","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE256","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF256","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG256","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH256","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI256","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ256","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK256","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL256","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM256","v":7.1340837078399999E-2}]
["MC3Na**","Market","Constant",30,"NaturalGas","*","WACC Nominal",{"$f":"'WACC Calc'!F257","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G257","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H257","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I257","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J257","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K257","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L257","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M257","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N257","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O257","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P257","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q257","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R257","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S257","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T257","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U257","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V257","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W257","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X257","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y257","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z257","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA257","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB257","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC257","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD257","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE257","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF257","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG257","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH257","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI257","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ257","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK257","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL257","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM257","v":7.1340837078399999E-2}]
["ML3Na**","Market","Low",30,"NaturalGas","*","WACC Real",{"$f":"'WACC Calc'!F258","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G258","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H258","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I258","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J258","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K258","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L258","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M258","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N258","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O258","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P258","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q258","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R258","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S258","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T258","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U258","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V258","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W258","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X258","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y258","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z258","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA258","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB258","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC258","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD258","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE258","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF258","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG258","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH258","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI258","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ258","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK258","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL258","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM258","v":4.5210572759414758E-2}]
["MM3Na**","Market","Mid",30,"NaturalGas","*","WACC Real",{"$f":"'WACC Calc'!F259","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G259","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H259","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I259","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J259","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K259","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L259","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M259","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N259","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O259","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P259","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q259","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R259","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S259","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T259","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U259","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V259","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W259","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X259","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y259","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z259","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA259","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB259","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC259","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD259","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE259","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF259","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG259","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH259","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI259","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ259","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK259","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL259","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM259","v":4.5210572759414758E-2}]
["MC3Na**","Market","Constant",30,"NaturalGas","*","WACC Real",{"$f":"'WACC Calc'!F260","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G260","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H260","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I260","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J260","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K260","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L260","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M260","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N260","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O260","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P260","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q260","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R260","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S260","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T260","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U260","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V260","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W260","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X260","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y260","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z260","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA260","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB260","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC260","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD260","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE260","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF260","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG260","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH260","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI260","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ260","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK260","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL260","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM260","v":4.5210572759414758E-2}]
["M*3Co**","Market","*",30,"Coal","*","Inflation Rate",{"$f":"'WACC Calc'!F263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM263","v":2.5000000000000001E-2}]
["ML3Co**","Market","Low",30,"Coal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F264","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G264","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H264","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I264","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J264","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K264","v":6.046091E-2},{"$f":"'WACC Calc'!L264","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M264","v":6.058852E-2},{"$f":"'WACC Calc'!N264","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O264","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P264","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q264","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R264","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S264","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T264","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U264","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V264","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W264","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X264","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y264","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z264","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA264","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB264","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC264","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD264","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE264","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF264","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG264","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH264","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI264","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ264","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK264","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL264","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM264","v":5.9082639999999999E-2}]
["MM3Co**","Market","Mid",30,"Coal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F265","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G265","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H265","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I265","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J265","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K265","v":6.046091E-2},{"$f":"'WACC Calc'!L265","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M265","v":6.058852E-2},{"$f":"'WACC Calc'!N265","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O265","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P265","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q265","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R265","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S265","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T265","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U265","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V265","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W265","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X265","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y265","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z265","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA265","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB265","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC265","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD265","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE265","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF265","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG265","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH265","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI265","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ265","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK265","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL265","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM265","v":5.9082639999999999E-2}]
["MC3Co**","Market","Constant",30,"Coal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F266","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G266","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H266","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I266","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J266","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K266","v":6.046091E-2},{"$f":"'WACC Calc'!L266","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M266","v":6.058852E-2},{"$f":"'WACC Calc'!N266","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O266","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P266","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q266","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R266","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S266","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T266","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U266","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V266","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W266","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X266","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y266","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z266","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA266","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB266","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC266","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD266","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE266","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF266","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG266","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH266","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI266","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ266","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK266","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL266","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM266","v":5.9082639999999999E-2}]
["ML3Co**","Market","Low",30,"Coal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F267","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G267","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H267","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I267","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J267","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K267","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L267","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M267","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N267","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O267","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P267","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q267","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R267","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S267","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T267","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U267","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V267","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W267","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X267","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y267","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z267","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA267","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB267","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC267","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD267","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE267","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF267","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG267","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH267","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI267","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ267","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK267","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL267","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM267","v":3.3251356097561136E-2}]
["MM3Co**","Market","Mid",30,"Coal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F268","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G268","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H268","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I268","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J268","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K268","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L268","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M268","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N268","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O268","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P268","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q268","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R268","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S268","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T268","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U268","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V268","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W268","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X268","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y268","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z268","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA268","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB268","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC268","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD268","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE268","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF268","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG268","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH268","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI268","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ268","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK268","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL268","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM268","v":3.3251356097561136E-2}]
["MC3Co**","Market","Constant",30,"Coal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F269","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G269","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H269","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I269","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J269","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K269","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L269","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M269","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N269","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O269","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P269","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q269","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R269","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S269","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T269","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U269","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V269","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W269","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X269","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y269","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z269","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA269","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB269","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC269","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD269","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE269","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF269","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG269","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH269","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI269","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ269","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK269","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL269","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM269","v":3.3251356097561136E-2}]
["M*3Co**","Market","*",30,"Coal","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F270","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G270","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H270","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I270","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J270","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K270","v":6.046091E-2},{"$f":"'WACC Calc'!L270","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M270","v":6.058852E-2},{"$f":"'WACC Calc'!N270","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O270","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P270","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q270","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R270","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S270","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T270","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U270","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V270","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W270","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X270","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y270","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z270","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA270","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB270","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC270","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD270","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE270","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF270","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG270","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH270","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI270","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ270","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK270","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL270","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM270","v":5.9082639999999999E-2}]
["ML3Co**","Market","Low",30,"Coal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F271","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G271","v":0.10305106},{"$f":"'WACC Calc'!H271","v":0.11000505000000001},{"$f":"'WACC Calc'!I271","v":0.11259182000000001},{"$f":"'WACC Calc'!J271","v":0.11256482000000001},{"$f":"'WACC Calc'!K271","v":0.11224855},{"$f":"'WACC Calc'!L271","v":0.11199609000000001},{"$f":"'WACC Calc'!M271","v":0.11209051},{"$f":"'WACC Calc'!N271","v":0.11214176000000001},{"$f":"'WACC Calc'!O271","v":0.11204269},{"$f":"'WACC Calc'!P271","v":0.11201256000000001},{"$f":"'WACC Calc'!Q271","v":0.11203352},{"$f":"'WACC Calc'!R271","v":0.11200473},{"$f":"'WACC Calc'!S271","v":0.11197456},{"$f":"'WACC Calc'!T271","v":0.11200802000000001},{"$f":"'WACC Calc'!U271","v":0.11206550000000001},{"$f":"'WACC Calc'!V271","v":0.11218883000000002},{"$f":"'WACC Calc'!W271","v":0.11224525},{"$f":"'WACC Calc'!X271","v":0.11220646000000001},{"$f":"'WACC Calc'!Y271","v":0.11222635},{"$f":"'WACC Calc'!Z271","v":0.11230738000000001},{"$f":"'WACC Calc'!AA271","v":0.11234888000000001},{"$f":"'WACC Calc'!AB271","v":0.11245556000000001},{"$f":"'WACC Calc'!AC271","v":0.11254224000000002},{"$f":"'WACC Calc'!AD271","v":0.11253830000000001},{"$f":"'WACC Calc'!AE271","v":0.11248714000000001},{"$f":"'WACC Calc'!AF271","v":0.11242018000000001},{"$f":"'WACC Calc'!AG271","v":0.11233703},{"$f":"'WACC Calc'!AH271","v":0.11233332000000001},{"$f":"'WACC Calc'!AI271","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ271","v":0.11242062},{"$f":"'WACC Calc'!AK271","v":0.11242921},{"$f":"'WACC Calc'!AL271","v":0.11245795},{"$f":"'WACC Calc'!AM271","v":0.11253994}]
["MM3Co**","Market","Mid",30,"Coal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F272","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G272","v":0.10305106},{"$f":"'WACC Calc'!H272","v":0.11000505000000001},{"$f":"'WACC Calc'!I272","v":0.11259182000000001},{"$f":"'WACC Calc'!J272","v":0.11256482000000001},{"$f":"'WACC Calc'!K272","v":0.11224855},{"$f":"'WACC Calc'!L272","v":0.11199609000000001},{"$f":"'WACC Calc'!M272","v":0.11209051},{"$f":"'WACC Calc'!N272","v":0.11214176000000001},{"$f":"'WACC Calc'!O272","v":0.11204269},{"$f":"'WACC Calc'!P272","v":0.11201256000000001},{"$f":"'WACC Calc'!Q272","v":0.11203352},{"$f":"'WACC Calc'!R272","v":0.11200473},{"$f":"'WACC Calc'!S272","v":0.11197456},{"$f":"'WACC Calc'!T272","v":0.11200802000000001},{"$f":"'WACC Calc'!U272","v":0.11206550000000001},{"$f":"'WACC Calc'!V272","v":0.11218883000000002},{"$f":"'WACC Calc'!W272","v":0.11224525},{"$f":"'WACC Calc'!X272","v":0.11220646000000001},{"$f":"'WACC Calc'!Y272","v":0.11222635},{"$f":"'WACC Calc'!Z272","v":0.11230738000000001},{"$f":"'WACC Calc'!AA272","v":0.11234888000000001},{"$f":"'WACC Calc'!AB272","v":0.11245556000000001},{"$f":"'WACC Calc'!AC272","v":0.11254224000000002},{"$f":"'WACC Calc'!AD272","v":0.11253830000000001},{"$f":"'WACC Calc'!AE272","v":0.11248714000000001},{"$f":"'WACC Calc'!AF272","v":0.11242018000000001},{"$f":"'WACC Calc'!AG272","v":0.11233703},{"$f":"'WACC Calc'!AH272","v":0.11233332000000001},{"$f":"'WACC Calc'!AI272","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ272","v":0.11242062},{"$f":"'WACC Calc'!AK272","v":0.11242921},{"$f":"'WACC Calc'!AL272","v":0.11245795},{"$f":"'WACC Calc'!AM272","v":0.11253994}]
["MC3Co**","Market","Constant",30,"Coal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F273","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G273","v":0.10305106},{"$f":"'WACC Calc'!H273","v":0.11000505000000001},{"$f":"'WACC Calc'!I273","v":0.11259182000000001},{"$f":"'WACC Calc'!J273","v":0.11256482000000001},{"$f":"'WACC Calc'!K273","v":0.11224855},{"$f":"'WACC Calc'!L273","v":0.11199609000000001},{"$f":"'WACC Calc'!M273","v":0.11209051},{"$f":"'WACC Calc'!N273","v":0.11214176000000001},{"$f":"'WACC Calc'!O273","v":0.11204269},{"$f":"'WACC Calc'!P273","v":0.11201256000000001},{"$f":"'WACC Calc'!Q273","v":0.11203352},{"$f":"'WACC Calc'!R273","v":0.11200473},{"$f":"'WACC Calc'!S273","v":0.11197456},{"$f":"'WACC Calc'!T273","v":0.11200802000000001},{"$f":"'WACC Calc'!U273","v":0.11206550000000001},{"$f":"'WACC Calc'!V273","v":0.11218883000000002},{"$f":"'WACC Calc'!W273","v":0.11224525},{"$f":"'WACC Calc'!X273","v":0.11220646000000001},{"$f":"'WACC Calc'!Y273","v":0.11222635},{"$f":"'WACC Calc'!Z273","v":0.11230738000000001},{"$f":"'WACC Calc'!AA273","v":0.11234888000000001},{"$f":"'WACC Calc'!AB273","v":0.11245556000000001},{"$f":"'WACC Calc'!AC273","v":0.11254224000000002},{"$f":"'WACC Calc'!AD273","v":0.11253830000000001},{"$f":"'WACC Calc'!AE273","v":0.11248714000000001},{"$f":"'WACC Calc'!AF273","v":0.11242018000000001},{"$f":"'WACC Calc'!AG273","v":0.11233703},{"$f":"'WACC Calc'!AH273","v":0.11233332000000001},{"$f":"'WACC Calc'!AI273","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ273","v":0.11242062},{"$f":"'WACC Calc'!AK273","v":0.11242921},{"$f":"'WACC Calc'!AL273","v":0.11245795},{"$f":"'WACC Calc'!AM273","v":0.11253994}]
["ML3Co**","Market","Low",30,"Coal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F274","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G274","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H274","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I274","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J274","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K274","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L274","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M274","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N274","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O274","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P274","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q274","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R274","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S274","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T274","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U274","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V274","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W274","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X274","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y274","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z274","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA274","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB274","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC274","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD274","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE274","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF274","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG274","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH274","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI274","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ274","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK274","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL274","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM274","v":8.5404819512195251E-2}]
["MM3Co**","Market","Mid",30,"Coal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F275","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G275","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H275","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I275","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J275","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K275","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L275","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M275","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N275","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O275","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P275","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q275","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R275","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S275","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T275","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U275","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V275","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W275","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X275","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y275","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z275","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA275","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB275","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC275","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD275","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE275","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF275","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG275","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH275","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI275","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ275","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK275","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL275","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM275","v":8.5404819512195251E-2}]
["MC3Co**","Market","Constant",30,"Coal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F276","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G276","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H276","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I276","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J276","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K276","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L276","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M276","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N276","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O276","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P276","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q276","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R276","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S276","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T276","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U276","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V276","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W276","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X276","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y276","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z276","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA276","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB276","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC276","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD276","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE276","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF276","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG276","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH276","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI276","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ276","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK276","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL276","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM276","v":8.5404819512195251E-2}]
["ML3Co**","Market","Low",30,"Coal","*","Debt Fraction",{"$f":"'WACC Calc'!F277","v":0.6},{"$f":"'WACC Calc'!G277","v":0.6},{"$f":"'WACC Calc'!H277","v":0.6},{"$f":"'WACC Calc'!I277","v":0.6},{"$f":"'WACC Calc'!J277","v":0.6},{"$f":"'WACC Calc'!K277","v":0.6},{"$f":"'WACC Calc'!L277","v":0.6},{"$f":"'WACC Calc'!M277","v":0.6},{"$f":"'WACC Calc'!N277","v":0.6},{"$f":"'WACC Calc'!O277","v":0.6},{"$f":"'WACC Calc'!P277","v":0.6},{"$f":"'WACC Calc'!Q277","v":0.6},{"$f":"'WACC Calc'!R277","v":0.6},{"$f":"'WACC Calc'!S277","v":0.6},{"$f":"'WACC Calc'!T277","v":0.6},{"$f":"'WACC Calc'!U277","v":0.6},{"$f":"'WACC Calc'!V277","v":0.6},{"$f":"'WACC Calc'!W277","v":0.6},{"$f":"'WACC Calc'!X277","v":0.6},{"$f":"'WACC Calc'!Y277","v":0.6},{"$f":"'WACC Calc'!Z277","v":0.6},{"$f":"'WACC Calc'!AA277","v":0.6},{"$f":"'WACC Calc'!AB277","v":0.6},{"$f":"'WACC Calc'!AC277","v":0.6},{"$f":"'WACC Calc'!AD277","v":0.6},{"$f":"'WACC Calc'!AE277","v":0.6},{"$f":"'WACC Calc'!AF277","v":0.6},{"$f":"'WACC Calc'!AG277","v":0.6},{"$f":"'WACC Calc'!AH277","v":0.6},{"$f":"'WACC Calc'!AI277","v":0.6},{"$f":"'WACC Calc'!AJ277","v":0.6},{"$f":"'WACC Calc'!AK277","v":0.6},{"$f":"'WACC Calc'!AL277","v":0.6},{"$f":"'WACC Calc'!AM277","v":0.6}]
["MM3Co**","Market","Mid",30,"Coal","*","Debt Fraction",{"$f":"'WACC Calc'!F278","v":0.6},{"$f":"'WACC Calc'!G278","v":0.6},{"$f":"'WACC Calc'!H278","v":0.6},{"$f":"'WACC Calc'!I278","v":0.6},{"$f":"'WACC Calc'!J278","v":0.6},{"$f":"'WACC Calc'!K278","v":0.6},{"$f":"'WACC Calc'!L278","v":0.6},{"$f":"'WACC Calc'!M278","v":0.6},{"$f":"'WACC Calc'!N278","v":0.6},{"$f":"'WACC Calc'!O278","v":0.6},{"$f":"'WACC Calc'!P278","v":0.6},{"$f":"'WACC Calc'!Q278","v":0.6},{"$f":"'WACC Calc'!R278","v":0.6},{"$f":"'WACC Calc'!S278","v":0.6},{"$f":"'WACC Calc'!T278","v":0.6},{"$f":"'WACC Calc'!U278","v":0.6},{"$f":"'WACC Calc'!V278","v":0.6},{"$f":"'WACC Calc'!W278","v":0.6},{"$f":"'WACC Calc'!X278","v":0.6},{"$f":"'WACC Calc'!Y278","v":0.6},{"$f":"'WACC Calc'!Z278","v":0.6},{"$f":"'WACC Calc'!AA278","v":0.6},{"$f":"'WACC Calc'!AB278","v":0.6},{"$f":"'WACC Calc'!AC278","v":0.6},{"$f":"'WACC Calc'!AD278","v":0.6},{"$f":"'WACC Calc'!AE278","v":0.6},{"$f":"'WACC Calc'!AF278","v":0.6},{"$f":"'WACC Calc'!AG278","v":0.6},{"$f":"'WACC Calc'!AH278","v":0.6},{"$f":"'WACC Calc'!AI278","v":0.6},{"$f":"'WACC Calc'!AJ278","v":0.6},{"$f":"'WACC Calc'!AK278","v":0.6},{"$f":"'WACC Calc'!AL278","v":0.6},{"$f":"'WACC Calc'!AM278","v":0.6}]
["MC3Co**","Market","Constant",30,"Coal","*","Debt Fraction",{"$f":"'WACC Calc'!F279","v":0.6},{"$f":"'WACC Calc'!G279","v":0.6},{"$f":"'WACC Calc'!H279","v":0.6},{"$f":"'WACC Calc'!I279","v":0.6},{"$f":"'WACC Calc'!J279","v":0.6},{"$f":"'WACC Calc'!K279","v":0.6},{"$f":"'WACC Calc'!L279","v":0.6},{"$f":"'WACC Calc'!M279","v":0.6},{"$f":"'WACC Calc'!N279","v":0.6},{"$f":"'WACC Calc'!O279","v":0.6},{"$f":"'WACC Calc'!P279","v":0.6},{"$f":"'WACC Calc'!Q279","v":0.6},{"$f":"'WACC Calc'!R279","v":0.6},{"$f":"'WACC Calc'!S279","v":0.6},{"$f":"'WACC Calc'!T279","v":0.6},{"$f":"'WACC Calc'!U279","v":0.6},{"$f":"'WACC Calc'!V279","v":0.6},{"$f":"'WACC Calc'!W279","v":0.6},{"$f":"'WACC Calc'!X279","v":0.6},{"$f":"'WACC Calc'!Y279","v":0.6},{"$f":"'WACC Calc'!Z279","v":0.6},{"$f":"'WACC Calc'!AA279","v":0.6},{"$f":"'WACC Calc'!AB279","v":0.6},{"$f":"'WACC Calc'!AC279","v":0.6},{"$f":"'WACC Calc'!AD279","v":0.6},{"$f":"'WACC Calc'!AE279","v":0.6},{"$f":"'WACC Calc'!AF279","v":0.6},{"$f":"'WACC Calc'!AG279","v":0.6},{"$f":"'WACC Calc'!AH279","v":0.6},{"$f":"'WACC Calc'!AI279","v":0.6},{"$f":"'WACC Calc'!AJ279","v":0.6},{"$f":"'WACC Calc'!AK279","v":0.6},{"$f":"'WACC Calc'!AL279","v":0.6},{"$f":"'WACC Calc'!AM279","v":0.6}]
[{"$f":"_xlfn.CONCAT(LEFT(B259,1), LEFT(C259,1), LEFT(D259,1),LEFT(E259,2),LEFT(F259,6),RIGHT(F259,1))","v":"M*3Co**"},"Market","*",30,"Coal","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F280","v":0.38900000000000001},{"$f":"'WACC Calc'!G280","v":0.25739999999999996},{"$f":"'WACC Calc'!H280","v":0.25739999999999996},{"$f":"'WACC Calc'!I280","v":0.25739999999999996},{"$f":"'WACC Calc'!J280","v":0.25739999999999996},{"$f":"'WACC Calc'!K280","v":0.25739999999999996},{"$f":"'WACC Calc'!L280","v":0.25739999999999996},{"$f":"'WACC Calc'!M280","v":0.25739999999999996},{"$f":"'WACC Calc'!N280","v":0.25739999999999996},{"$f":"'WACC Calc'!O280","v":0.25739999999999996},{"$f":"'WACC Calc'!P280","v":0.25739999999999996},{"$f":"'WACC Calc'!Q280","v":0.25739999999999996},{"$f":"'WACC Calc'!R280","v":0.25739999999999996},{"$f":"'WACC Calc'!S280","v":0.25739999999999996},{"$f":"'WACC Calc'!T280","v":0.25739999999999996},{"$f":"'WACC Calc'!U280","v":0.25739999999999996},{"$f":"'WACC Calc'!V280","v":0.25739999999999996},{"$f":"'WACC Calc'!W280","v":0.25739999999999996},{"$f":"'WACC Calc'!X280","v":0.25739999999999996},{"$f":"'WACC Calc'!Y280","v":0.25739999999999996},{"$f":"'WACC Calc'!Z280","v":0.25739999999999996},{"$f":"'WACC Calc'!AA280","v":0.25739999999999996},{"$f":"'WACC Calc'!AB280","v":0.25739999999999996},{"$f":"'WACC Calc'!AC280","v":0.25739999999999996},{"$f":"'WACC Calc'!AD280","v":0.25739999999999996},{"$f":"'WACC Calc'!AE280","v":0.25739999999999996},{"$f":"'WACC Calc'!AF280","v":0.25739999999999996},{"$f":"'WACC Calc'!AG280","v":0.25739999999999996},{"$f":"'WACC Calc'!AH280","v":0.25739999999999996},{"$f":"'WACC Calc'!AI280","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ280","v":0.25739999999999996},{"$f":"'WACC Calc'!AK280","v":0.25739999999999996},{"$f":"'WACC Calc'!AL280","v":0.25739999999999996},{"$f":"'WACC Calc'!AM280","v":0.25739999999999996}]
["ML3Co**","Market","Low",30,"Coal","*","WACC Nominal",{"$f":"'WACC Calc'!F281","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G281","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H281","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I281","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J281","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K281","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L281","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M281","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N281","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O281","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P281","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q281","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R281","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S281","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T281","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U281","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V281","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W281","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X281","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y281","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z281","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA281","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB281","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC281","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD281","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE281","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF281","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG281","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH281","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI281","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ281","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK281","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL281","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM281","v":7.1340837078399999E-2}]
["MM3Co**","Market","Mid",30,"Coal","*","WACC Nominal",{"$f":"'WACC Calc'!F282","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G282","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H282","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I282","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J282","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K282","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L282","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M282","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N282","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O282","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P282","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q282","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R282","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S282","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T282","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U282","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V282","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W282","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X282","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y282","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z282","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA282","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB282","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC282","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD282","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE282","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF282","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG282","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH282","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI282","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ282","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK282","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL282","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM282","v":7.1340837078399999E-2}]
["MC3Co**","Market","Constant",30,"Coal","*","WACC Nominal",{"$f":"'WACC Calc'!F283","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G283","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H283","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I283","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J283","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K283","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L283","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M283","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N283","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O283","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P283","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q283","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R283","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S283","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T283","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U283","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V283","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W283","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X283","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y283","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z283","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA283","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB283","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC283","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD283","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE283","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF283","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG283","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH283","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI283","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ283","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK283","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL283","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM283","v":7.1340837078399999E-2}]
["ML3Co**","Market","Low",30,"Coal","*","WACC Real",{"$f":"'WACC Calc'!F284","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G284","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H284","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I284","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J284","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K284","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L284","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M284","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N284","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O284","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P284","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q284","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R284","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S284","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T284","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U284","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V284","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W284","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X284","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y284","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z284","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA284","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB284","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC284","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD284","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE284","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF284","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG284","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH284","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI284","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ284","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK284","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL284","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM284","v":4.5210572759414758E-2}]
["MM3Co**","Market","Mid",30,"Coal","*","WACC Real",{"$f":"'WACC Calc'!F285","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G285","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H285","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I285","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J285","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K285","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L285","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M285","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N285","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O285","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P285","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q285","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R285","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S285","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T285","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U285","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V285","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W285","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X285","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y285","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z285","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA285","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB285","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC285","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD285","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE285","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF285","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG285","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH285","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI285","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ285","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK285","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL285","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM285","v":4.5210572759414758E-2}]
["MC3Co**","Market","Constant",30,"Coal","*","WACC Real",{"$f":"'WACC Calc'!F286","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G286","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H286","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I286","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J286","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K286","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L286","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M286","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N286","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O286","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P286","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q286","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R286","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S286","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T286","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U286","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V286","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W286","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X286","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y286","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z286","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA286","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB286","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC286","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD286","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE286","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF286","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG286","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH286","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI286","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ286","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK286","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL286","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM286","v":4.5210572759414758E-2}]
["M*3Nu**","Market","*",30,"Nuclear","*","Inflation Rate",{"$f":"'WACC Calc'!F289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM289","v":2.5000000000000001E-2}]
["ML3Nu**","Market","Low",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F290","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G290","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H290","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I290","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J290","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K290","v":6.046091E-2},{"$f":"'WACC Calc'!L290","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M290","v":6.058852E-2},{"$f":"'WACC Calc'!N290","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O290","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P290","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q290","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R290","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S290","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T290","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U290","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V290","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W290","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X290","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y290","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z290","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA290","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB290","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC290","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD290","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE290","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF290","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG290","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH290","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI290","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ290","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK290","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL290","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM290","v":5.9082639999999999E-2}]
["MM3Nu**","Market","Mid",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F291","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G291","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H291","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I291","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J291","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K291","v":6.046091E-2},{"$f":"'WACC Calc'!L291","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M291","v":6.058852E-2},{"$f":"'WACC Calc'!N291","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O291","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P291","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q291","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R291","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S291","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T291","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U291","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V291","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W291","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X291","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y291","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z291","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA291","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB291","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC291","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD291","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE291","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF291","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG291","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH291","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI291","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ291","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK291","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL291","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM291","v":5.9082639999999999E-2}]
["MC3Nu**","Market","Constant",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F292","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G292","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H292","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I292","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J292","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K292","v":6.046091E-2},{"$f":"'WACC Calc'!L292","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M292","v":6.058852E-2},{"$f":"'WACC Calc'!N292","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O292","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P292","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q292","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R292","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S292","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T292","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U292","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V292","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W292","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X292","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y292","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z292","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA292","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB292","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC292","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD292","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE292","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF292","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG292","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH292","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI292","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ292","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK292","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL292","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM292","v":5.9082639999999999E-2}]
["ML3Nu**","Market","Low",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F293","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G293","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H293","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I293","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J293","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K293","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L293","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M293","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N293","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O293","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P293","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q293","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R293","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S293","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T293","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U293","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V293","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W293","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X293","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y293","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z293","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA293","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB293","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC293","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD293","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE293","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF293","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG293","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH293","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI293","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ293","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK293","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL293","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM293","v":3.3251356097561136E-2}]
["MM3Nu**","Market","Mid",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F294","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G294","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H294","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I294","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J294","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K294","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L294","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M294","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N294","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O294","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P294","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q294","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R294","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S294","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T294","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U294","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V294","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W294","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X294","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y294","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z294","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA294","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB294","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC294","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD294","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE294","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF294","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG294","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH294","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI294","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ294","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK294","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL294","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM294","v":3.3251356097561136E-2}]
["MC3Nu**","Market","Constant",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F295","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G295","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H295","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I295","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J295","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K295","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L295","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M295","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N295","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O295","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P295","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q295","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R295","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S295","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T295","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U295","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V295","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W295","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X295","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y295","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z295","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA295","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB295","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC295","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD295","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE295","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF295","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG295","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH295","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI295","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ295","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK295","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL295","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM295","v":3.3251356097561136E-2}]
["M*3Nu**","Market","*",30,"Nuclear","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F296","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G296","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H296","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I296","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J296","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K296","v":6.046091E-2},{"$f":"'WACC Calc'!L296","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M296","v":6.058852E-2},{"$f":"'WACC Calc'!N296","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O296","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P296","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q296","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R296","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S296","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T296","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U296","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V296","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W296","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X296","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y296","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z296","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA296","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB296","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC296","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD296","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE296","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF296","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG296","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH296","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI296","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ296","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK296","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL296","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM296","v":5.9082639999999999E-2}]
["ML3Nu**","Market","Low",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F297","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G297","v":0.10305106},{"$f":"'WACC Calc'!H297","v":0.11000505000000001},{"$f":"'WACC Calc'!I297","v":0.11259182000000001},{"$f":"'WACC Calc'!J297","v":0.11256482000000001},{"$f":"'WACC Calc'!K297","v":0.11224855},{"$f":"'WACC Calc'!L297","v":0.11199609000000001},{"$f":"'WACC Calc'!M297","v":0.11209051},{"$f":"'WACC Calc'!N297","v":0.11214176000000001},{"$f":"'WACC Calc'!O297","v":0.11204269},{"$f":"'WACC Calc'!P297","v":0.11201256000000001},{"$f":"'WACC Calc'!Q297","v":0.11203352},{"$f":"'WACC Calc'!R297","v":0.11200473},{"$f":"'WACC Calc'!S297","v":0.11197456},{"$f":"'WACC Calc'!T297","v":0.11200802000000001},{"$f":"'WACC Calc'!U297","v":0.11206550000000001},{"$f":"'WACC Calc'!V297","v":0.11218883000000002},{"$f":"'WACC Calc'!W297","v":0.11224525},{"$f":"'WACC Calc'!X297","v":0.11220646000000001},{"$f":"'WACC Calc'!Y297","v":0.11222635},{"$f":"'WACC Calc'!Z297","v":0.11230738000000001},{"$f":"'WACC Calc'!AA297","v":0.11234888000000001},{"$f":"'WACC Calc'!AB297","v":0.11245556000000001},{"$f":"'WACC Calc'!AC297","v":0.11254224000000002},{"$f":"'WACC Calc'!AD297","v":0.11253830000000001},{"$f":"'WACC Calc'!AE297","v":0.11248714000000001},{"$f":"'WACC Calc'!AF297","v":0.11242018000000001},{"$f":"'WACC Calc'!AG297","v":0.11233703},{"$f":"'WACC Calc'!AH297","v":0.11233332000000001},{"$f":"'WACC Calc'!AI297","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ297","v":0.11242062},{"$f":"'WACC Calc'!AK297","v":0.11242921},{"$f":"'WACC Calc'!AL297","v":0.11245795},{"$f":"'WACC Calc'!AM297","v":0.11253994}]
["MM3Nu**","Market","Mid",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F298","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G298","v":0.10305106},{"$f":"'WACC Calc'!H298","v":0.11000505000000001},{"$f":"'WACC Calc'!I298","v":0.11259182000000001},{"$f":"'WACC Calc'!J298","v":0.11256482000000001},{"$f":"'WACC Calc'!K298","v":0.11224855},{"$f":"'WACC Calc'!L298","v":0.11199609000000001},{"$f":"'WACC Calc'!M298","v":0.11209051},{"$f":"'WACC Calc'!N298","v":0.11214176000000001},{"$f":"'WACC Calc'!O298","v":0.11204269},{"$f":"'WACC Calc'!P298","v":0.11201256000000001},{"$f":"'WACC Calc'!Q298","v":0.11203352},{"$f":"'WACC Calc'!R298","v":0.11200473},{"$f":"'WACC Calc'!S298","v":0.11197456},{"$f":"'WACC Calc'!T298","v":0.11200802000000001},{"$f":"'WACC Calc'!U298","v":0.11206550000000001},{"$f":"'WACC Calc'!V298","v":0.11218883000000002},{"$f":"'WACC Calc'!W298","v":0.11224525},{"$f":"'WACC Calc'!X298","v":0.11220646000000001},{"$f":"'WACC Calc'!Y298","v":0.11222635},{"$f":"'WACC Calc'!Z298","v":0.11230738000000001},{"$f":"'WACC Calc'!AA298","v":0.11234888000000001},{"$f":"'WACC Calc'!AB298","v":0.11245556000000001},{"$f":"'WACC Calc'!AC298","v":0.11254224000000002},{"$f":"'WACC Calc'!AD298","v":0.11253830000000001},{"$f":"'WACC Calc'!AE298","v":0.11248714000000001},{"$f":"'WACC Calc'!AF298","v":0.11242018000000001},{"$f":"'WACC Calc'!AG298","v":0.11233703},{"$f":"'WACC Calc'!AH298","v":0.11233332000000001},{"$f":"'WACC Calc'!AI298","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ298","v":0.11242062},{"$f":"'WACC Calc'!AK298","v":0.11242921},{"$f":"'WACC Calc'!AL298","v":0.11245795},{"$f":"'WACC Calc'!AM298","v":0.11253994}]
["MC3Nu**","Market","Constant",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F299","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G299","v":0.10305106},{"$f":"'WACC Calc'!H299","v":0.11000505000000001},{"$f":"'WACC Calc'!I299","v":0.11259182000000001},{"$f":"'WACC Calc'!J299","v":0.11256482000000001},{"$f":"'WACC Calc'!K299","v":0.11224855},{"$f":"'WACC Calc'!L299","v":0.11199609000000001},{"$f":"'WACC Calc'!M299","v":0.11209051},{"$f":"'WACC Calc'!N299","v":0.11214176000000001},{"$f":"'WACC Calc'!O299","v":0.11204269},{"$f":"'WACC Calc'!P299","v":0.11201256000000001},{"$f":"'WACC Calc'!Q299","v":0.11203352},{"$f":"'WACC Calc'!R299","v":0.11200473},{"$f":"'WACC Calc'!S299","v":0.11197456},{"$f":"'WACC Calc'!T299","v":0.11200802000000001},{"$f":"'WACC Calc'!U299","v":0.11206550000000001},{"$f":"'WACC Calc'!V299","v":0.11218883000000002},{"$f":"'WACC Calc'!W299","v":0.11224525},{"$f":"'WACC Calc'!X299","v":0.11220646000000001},{"$f":"'WACC Calc'!Y299","v":0.11222635},{"$f":"'WACC Calc'!Z299","v":0.11230738000000001},{"$f":"'WACC Calc'!AA299","v":0.11234888000000001},{"$f":"'WACC Calc'!AB299","v":0.11245556000000001},{"$f":"'WACC Calc'!AC299","v":0.11254224000000002},{"$f":"'WACC Calc'!AD299","v":0.11253830000000001},{"$f":"'WACC Calc'!AE299","v":0.11248714000000001},{"$f":"'WACC Calc'!AF299","v":0.11242018000000001},{"$f":"'WACC Calc'!AG299","v":0.11233703},{"$f":"'WACC Calc'!AH299","v":0.11233332000000001},{"$f":"'WACC Calc'!AI299","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ299","v":0.11242062},{"$f":"'WACC Calc'!AK299","v":0.11242921},{"$f":"'WACC Calc'!AL299","v":0.11245795},{"$f":"'WACC Calc'!AM299","v":0.11253994}]
["ML3Nu**","Market","Low",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F300","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G300","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H300","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I300","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J300","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K300","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L300","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M300","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N300","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O300","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P300","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q300","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R300","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S300","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T300","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U300","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V300","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W300","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X300","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y300","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z300","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA300","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB300","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC300","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD300","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE300","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF300","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG300","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH300","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI300","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ300","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK300","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL300","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM300","v":8.5404819512195251E-2}]
["MM3Nu**","Market","Mid",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F301","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G301","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H301","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I301","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J301","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K301","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L301","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M301","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N301","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O301","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P301","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q301","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R301","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S301","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T301","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U301","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V301","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W301","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X301","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y301","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z301","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA301","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB301","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC301","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD301","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE301","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF301","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG301","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH301","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI301","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ301","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK301","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL301","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM301","v":8.5404819512195251E-2}]
["MC3Nu**","Market","Constant",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F302","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G302","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H302","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I302","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J302","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K302","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L302","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M302","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N302","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O302","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P302","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q302","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R302","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S302","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T302","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U302","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V302","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W302","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X302","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y302","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z302","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA302","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB302","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC302","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD302","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE302","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF302","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG302","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH302","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI302","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ302","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK302","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL302","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM302","v":8.5404819512195251E-2}]
["ML3Nu**","Market","Low",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F303","v":0.6},{"$f":"'WACC Calc'!G303","v":0.6},{"$f":"'WACC Calc'!H303","v":0.6},{"$f":"'WACC Calc'!I303","v":0.6},{"$f":"'WACC Calc'!J303","v":0.6},{"$f":"'WACC Calc'!K303","v":0.6},{"$f":"'WACC Calc'!L303","v":0.6},{"$f":"'WACC Calc'!M303","v":0.6},{"$f":"'WACC Calc'!N303","v":0.6},{"$f":"'WACC Calc'!O303","v":0.6},{"$f":"'WACC Calc'!P303","v":0.6},{"$f":"'WACC Calc'!Q303","v":0.6},{"$f":"'WACC Calc'!R303","v":0.6},{"$f":"'WACC Calc'!S303","v":0.6},{"$f":"'WACC Calc'!T303","v":0.6},{"$f":"'WACC Calc'!U303","v":0.6},{"$f":"'WACC Calc'!V303","v":0.6},{"$f":"'WACC Calc'!W303","v":0.6},{"$f":"'WACC Calc'!X303","v":0.6},{"$f":"'WACC Calc'!Y303","v":0.6},{"$f":"'WACC Calc'!Z303","v":0.6},{"$f":"'WACC Calc'!AA303","v":0.6},{"$f":"'WACC Calc'!AB303","v":0.6},{"$f":"'WACC Calc'!AC303","v":0.6},{"$f":"'WACC Calc'!AD303","v":0.6},{"$f":"'WACC Calc'!AE303","v":0.6},{"$f":"'WACC Calc'!AF303","v":0.6},{"$f":"'WACC Calc'!AG303","v":0.6},{"$f":"'WACC Calc'!AH303","v":0.6},{"$f":"'WACC Calc'!AI303","v":0.6},{"$f":"'WACC Calc'!AJ303","v":0.6},{"$f":"'WACC Calc'!AK303","v":0.6},{"$f":"'WACC Calc'!AL303","v":0.6},{"$f":"'WACC Calc'!AM303","v":0.6}]
["MM3Nu**","Market","Mid",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F304","v":0.6},{"$f":"'WACC Calc'!G304","v":0.6},{"$f":"'WACC Calc'!H304","v":0.6},{"$f":"'WACC Calc'!I304","v":0.6},{"$f":"'WACC Calc'!J304","v":0.6},{"$f":"'WACC Calc'!K304","v":0.6},{"$f":"'WACC Calc'!L304","v":0.6},{"$f":"'WACC Calc'!M304","v":0.6},{"$f":"'WACC Calc'!N304","v":0.6},{"$f":"'WACC Calc'!O304","v":0.6},{"$f":"'WACC Calc'!P304","v":0.6},{"$f":"'WACC Calc'!Q304","v":0.6},{"$f":"'WACC Calc'!R304","v":0.6},{"$f":"'WACC Calc'!S304","v":0.6},{"$f":"'WACC Calc'!T304","v":0.6},{"$f":"'WACC Calc'!U304","v":0.6},{"$f":"'WACC Calc'!V304","v":0.6},{"$f":"'WACC Calc'!W304","v":0.6},{"$f":"'WACC Calc'!X304","v":0.6},{"$f":"'WACC Calc'!Y304","v":0.6},{"$f":"'WACC Calc'!Z304","v":0.6},{"$f":"'WACC Calc'!AA304","v":0.6},{"$f":"'WACC Calc'!AB304","v":0.6},{"$f":"'WACC Calc'!AC304","v":0.6},{"$f":"'WACC Calc'!AD304","v":0.6},{"$f":"'WACC Calc'!AE304","v":0.6},{"$f":"'WACC Calc'!AF304","v":0.6},{"$f":"'WACC Calc'!AG304","v":0.6},{"$f":"'WACC Calc'!AH304","v":0.6},{"$f":"'WACC Calc'!AI304","v":0.6},{"$f":"'WACC Calc'!AJ304","v":0.6},{"$f":"'WACC Calc'!AK304","v":0.6},{"$f":"'WACC Calc'!AL304","v":0.6},{"$f":"'WACC Calc'!AM304","v":0.6}]
["MC3Nu**","Market","Constant",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F305","v":0.6},{"$f":"'WACC Calc'!G305","v":0.6},{"$f":"'WACC Calc'!H305","v":0.6},{"$f":"'WACC Calc'!I305","v":0.6},{"$f":"'WACC Calc'!J305","v":0.6},{"$f":"'WACC Calc'!K305","v":0.6},{"$f":"'WACC Calc'!L305","v":0.6},{"$f":"'WACC Calc'!M305","v":0.6},{"$f":"'WACC Calc'!N305","v":0.6},{"$f":"'WACC Calc'!O305","v":0.6},{"$f":"'WACC Calc'!P305","v":0.6},{"$f":"'WACC Calc'!Q305","v":0.6},{"$f":"'WACC Calc'!R305","v":0.6},{"$f":"'WACC Calc'!S305","v":0.6},{"$f":"'WACC Calc'!T305","v":0.6},{"$f":"'WACC Calc'!U305","v":0.6},{"$f":"'WACC Calc'!V305","v":0.6},{"$f":"'WACC Calc'!W305","v":0.6},{"$f":"'WACC Calc'!X305","v":0.6},{"$f":"'WACC Calc'!Y305","v":0.6},{"$f":"'WACC Calc'!Z305","v":0.6},{"$f":"'WACC Calc'!AA305","v":0.6},{"$f":"'WACC Calc'!AB305","v":0.6},{"$f":"'WACC Calc'!AC305","v":0.6},{"$f":"'WACC Calc'!AD305","v":0.6},{"$f":"'WACC Calc'!AE305","v":0.6},{"$f":"'WACC Calc'!AF305","v":0.6},{"$f":"'WACC Calc'!AG305","v":0.6},{"$f":"'WACC Calc'!AH305","v":0.6},{"$f":"'WACC Calc'!AI305","v":0.6},{"$f":"'WACC Calc'!AJ305","v":0.6},{"$f":"'WACC Calc'!AK305","v":0.6},{"$f":"'WACC Calc'!AL305","v":0.6},{"$f":"'WACC Calc'!AM305","v":0.6}]
["M*3Nu**","Market","*",30,"Nuclear","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F306","v":0.38900000000000001},{"$f":"'WACC Calc'!G306","v":0.25739999999999996},{"$f":"'WACC Calc'!H306","v":0.25739999999999996},{"$f":"'WACC Calc'!I306","v":0.25739999999999996},{"$f":"'WACC Calc'!J306","v":0.25739999999999996},{"$f":"'WACC Calc'!K306","v":0.25739999999999996},{"$f":"'WACC Calc'!L306","v":0.25739999999999996},{"$f":"'WACC Calc'!M306","v":0.25739999999999996},{"$f":"'WACC Calc'!N306","v":0.25739999999999996},{"$f":"'WACC Calc'!O306","v":0.25739999999999996},{"$f":"'WACC Calc'!P306","v":0.25739999999999996},{"$f":"'WACC Calc'!Q306","v":0.25739999999999996},{"$f":"'WACC Calc'!R306","v":0.25739999999999996},{"$f":"'WACC Calc'!S306","v":0.25739999999999996},{"$f":"'WACC Calc'!T306","v":0.25739999999999996},{"$f":"'WACC Calc'!U306","v":0.25739999999999996},{"$f":"'WACC Calc'!V306","v":0.25739999999999996},{"$f":"'WACC Calc'!W306","v":0.25739999999999996},{"$f":"'WACC Calc'!X306","v":0.25739999999999996},{"$f":"'WACC Calc'!Y306","v":0.25739999999999996},{"$f":"'WACC Calc'!Z306","v":0.25739999999999996},{"$f":"'WACC Calc'!AA306","v":0.25739999999999996},{"$f":"'WACC Calc'!AB306","v":0.25739999999999996},{"$f":"'WACC Calc'!AC306","v":0.25739999999999996},{"$f":"'WACC Calc'!AD306","v":0.25739999999999996},{"$f":"'WACC Calc'!AE306","v":0.25739999999999996},{"$f":"'WACC Calc'!AF306","v":0.25739999999999996},{"$f":"'WACC Calc'!AG306","v":0.25739999999999996},{"$f":"'WACC Calc'!AH306","v":0.25739999999999996},{"$f":"'WACC Calc'!AI306","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ306","v":0.25739999999999996},{"$f":"'WACC Calc'!AK306","v":0.25739999999999996},{"$f":"'WACC Calc'!AL306","v":0.25739999999999996},{"$f":"'WACC Calc'!AM306","v":0.25739999999999996}]
["ML3Nu**","Market","Low",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F307","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G307","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H307","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I307","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J307","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K307","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L307","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M307","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N307","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O307","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P307","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q307","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R307","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S307","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T307","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U307","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V307","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W307","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X307","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y307","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z307","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA307","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB307","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC307","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD307","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE307","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF307","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG307","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH307","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI307","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ307","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK307","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL307","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM307","v":7.1340837078399999E-2}]
["MM3Nu**","Market","Mid",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F308","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G308","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H308","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I308","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J308","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K308","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L308","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M308","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N308","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O308","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P308","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q308","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R308","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S308","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T308","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U308","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V308","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W308","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X308","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y308","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z308","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA308","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB308","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC308","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD308","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE308","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF308","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG308","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH308","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI308","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ308","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK308","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL308","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM308","v":7.1340837078399999E-2}]
["MC3Nu**","Market","Constant",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F309","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G309","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H309","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I309","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J309","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K309","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L309","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M309","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N309","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O309","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P309","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q309","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R309","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S309","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T309","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U309","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V309","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W309","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X309","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y309","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z309","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA309","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB309","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC309","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD309","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE309","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF309","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG309","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH309","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI309","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ309","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK309","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL309","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM309","v":7.1340837078399999E-2}]
["ML3Nu**","Market","Low",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F310","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G310","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H310","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I310","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J310","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K310","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L310","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M310","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N310","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O310","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P310","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q310","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R310","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S310","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T310","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U310","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V310","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W310","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X310","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y310","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z310","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA310","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB310","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC310","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD310","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE310","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF310","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG310","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH310","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI310","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ310","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK310","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL310","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM310","v":4.5210572759414758E-2}]
["MM3Nu**","Market","Mid",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F311","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G311","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H311","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I311","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J311","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K311","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L311","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M311","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N311","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O311","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P311","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q311","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R311","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S311","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T311","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U311","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V311","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W311","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X311","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y311","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z311","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA311","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB311","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC311","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD311","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE311","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF311","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG311","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH311","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI311","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ311","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK311","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL311","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM311","v":4.5210572759414758E-2}]
["MC3Nu**","Market","Constant",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F312","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G312","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H312","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I312","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J312","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K312","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L312","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M312","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N312","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O312","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P312","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q312","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R312","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S312","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T312","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U312","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V312","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W312","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X312","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y312","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z312","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA312","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB312","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC312","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD312","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE312","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF312","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG312","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH312","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI312","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ312","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK312","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL312","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM312","v":4.5210572759414758E-2}]
["M*3Bi**","Market","*",30,"Biopower","*","Inflation Rate",{"$f":"'WACC Calc'!F316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM316","v":2.5000000000000001E-2}]
["ML3Bi**","Market","Low",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F317","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G317","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H317","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I317","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J317","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K317","v":6.046091E-2},{"$f":"'WACC Calc'!L317","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M317","v":6.058852E-2},{"$f":"'WACC Calc'!N317","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O317","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P317","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q317","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R317","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S317","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T317","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U317","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V317","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W317","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X317","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y317","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z317","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA317","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB317","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC317","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD317","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE317","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF317","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG317","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH317","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI317","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ317","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK317","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL317","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM317","v":5.9082639999999999E-2}]
["MM3Bi**","Market","Mid",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F318","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G318","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H318","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I318","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J318","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K318","v":6.046091E-2},{"$f":"'WACC Calc'!L318","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M318","v":6.058852E-2},{"$f":"'WACC Calc'!N318","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O318","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P318","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q318","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R318","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S318","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T318","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U318","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V318","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W318","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X318","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y318","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z318","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA318","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB318","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC318","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD318","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE318","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF318","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG318","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH318","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI318","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ318","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK318","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL318","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM318","v":5.9082639999999999E-2}]
["MC3Bi**","Market","Constant",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F319","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G319","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H319","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I319","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J319","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K319","v":6.046091E-2},{"$f":"'WACC Calc'!L319","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M319","v":6.058852E-2},{"$f":"'WACC Calc'!N319","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O319","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P319","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q319","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R319","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S319","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T319","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U319","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V319","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W319","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X319","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y319","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z319","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA319","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB319","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC319","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD319","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE319","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF319","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG319","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH319","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI319","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ319","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK319","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL319","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM319","v":5.9082639999999999E-2}]
["ML3Bi**","Market","Low",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F320","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G320","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H320","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I320","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J320","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K320","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L320","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M320","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N320","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O320","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P320","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q320","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R320","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S320","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T320","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U320","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V320","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W320","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X320","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y320","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z320","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA320","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB320","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC320","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD320","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE320","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF320","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG320","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH320","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI320","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ320","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK320","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL320","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM320","v":3.3251356097561136E-2}]
["MM3Bi**","Market","Mid",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F321","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G321","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H321","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I321","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J321","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K321","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L321","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M321","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N321","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O321","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P321","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q321","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R321","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S321","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T321","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U321","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V321","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W321","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X321","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y321","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z321","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA321","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB321","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC321","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD321","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE321","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF321","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG321","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH321","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI321","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ321","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK321","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL321","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM321","v":3.3251356097561136E-2}]
["MC3Bi**","Market","Constant",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F322","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G322","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H322","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I322","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J322","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K322","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L322","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M322","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N322","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O322","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P322","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q322","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R322","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S322","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T322","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U322","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V322","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W322","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X322","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y322","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z322","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA322","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB322","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC322","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD322","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE322","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF322","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG322","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH322","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI322","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ322","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK322","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL322","v":3.3305248780487906E-2},{"$f":"'WACC Calc'!AM322","v":3.3251356097561136E-2}]
["M*3Bi**","Market","*",30,"Biopower","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F323","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G323","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H323","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I323","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J323","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K323","v":6.046091E-2},{"$f":"'WACC Calc'!L323","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M323","v":6.058852E-2},{"$f":"'WACC Calc'!N323","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O323","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P323","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q323","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R323","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S323","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T323","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U323","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V323","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W323","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X323","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y323","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z323","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA323","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB323","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC323","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD323","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE323","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF323","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG323","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH323","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI323","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ323","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK323","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL323","v":5.9137880000000004E-2},{"$f":"'WACC Calc'!AM323","v":5.9082639999999999E-2}]
["ML3Bi**","Market","Low",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F324","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G324","v":0.10305106},{"$f":"'WACC Calc'!H324","v":0.11000505000000001},{"$f":"'WACC Calc'!I324","v":0.11259182000000001},{"$f":"'WACC Calc'!J324","v":0.11256482000000001},{"$f":"'WACC Calc'!K324","v":0.11224855},{"$f":"'WACC Calc'!L324","v":0.11199609000000001},{"$f":"'WACC Calc'!M324","v":0.11209051},{"$f":"'WACC Calc'!N324","v":0.11214176000000001},{"$f":"'WACC Calc'!O324","v":0.11204269},{"$f":"'WACC Calc'!P324","v":0.11201256000000001},{"$f":"'WACC Calc'!Q324","v":0.11203352},{"$f":"'WACC Calc'!R324","v":0.11200473},{"$f":"'WACC Calc'!S324","v":0.11197456},{"$f":"'WACC Calc'!T324","v":0.11200802000000001},{"$f":"'WACC Calc'!U324","v":0.11206550000000001},{"$f":"'WACC Calc'!V324","v":0.11218883000000002},{"$f":"'WACC Calc'!W324","v":0.11224525},{"$f":"'WACC Calc'!X324","v":0.11220646000000001},{"$f":"'WACC Calc'!Y324","v":0.11222635},{"$f":"'WACC Calc'!Z324","v":0.11230738000000001},{"$f":"'WACC Calc'!AA324","v":0.11234888000000001},{"$f":"'WACC Calc'!AB324","v":0.11245556000000001},{"$f":"'WACC Calc'!AC324","v":0.11254224000000002},{"$f":"'WACC Calc'!AD324","v":0.11253830000000001},{"$f":"'WACC Calc'!AE324","v":0.11248714000000001},{"$f":"'WACC Calc'!AF324","v":0.11242018000000001},{"$f":"'WACC Calc'!AG324","v":0.11233703},{"$f":"'WACC Calc'!AH324","v":0.11233332000000001},{"$f":"'WACC Calc'!AI324","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ324","v":0.11242062},{"$f":"'WACC Calc'!AK324","v":0.11242921},{"$f":"'WACC Calc'!AL324","v":0.11245795},{"$f":"'WACC Calc'!AM324","v":0.11253994}]
["MM3Bi**","Market","Mid",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F325","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G325","v":0.10305106},{"$f":"'WACC Calc'!H325","v":0.11000505000000001},{"$f":"'WACC Calc'!I325","v":0.11259182000000001},{"$f":"'WACC Calc'!J325","v":0.11256482000000001},{"$f":"'WACC Calc'!K325","v":0.11224855},{"$f":"'WACC Calc'!L325","v":0.11199609000000001},{"$f":"'WACC Calc'!M325","v":0.11209051},{"$f":"'WACC Calc'!N325","v":0.11214176000000001},{"$f":"'WACC Calc'!O325","v":0.11204269},{"$f":"'WACC Calc'!P325","v":0.11201256000000001},{"$f":"'WACC Calc'!Q325","v":0.11203352},{"$f":"'WACC Calc'!R325","v":0.11200473},{"$f":"'WACC Calc'!S325","v":0.11197456},{"$f":"'WACC Calc'!T325","v":0.11200802000000001},{"$f":"'WACC Calc'!U325","v":0.11206550000000001},{"$f":"'WACC Calc'!V325","v":0.11218883000000002},{"$f":"'WACC Calc'!W325","v":0.11224525},{"$f":"'WACC Calc'!X325","v":0.11220646000000001},{"$f":"'WACC Calc'!Y325","v":0.11222635},{"$f":"'WACC Calc'!Z325","v":0.11230738000000001},{"$f":"'WACC Calc'!AA325","v":0.11234888000000001},{"$f":"'WACC Calc'!AB325","v":0.11245556000000001},{"$f":"'WACC Calc'!AC325","v":0.11254224000000002},{"$f":"'WACC Calc'!AD325","v":0.11253830000000001},{"$f":"'WACC Calc'!AE325","v":0.11248714000000001},{"$f":"'WACC Calc'!AF325","v":0.11242018000000001},{"$f":"'WACC Calc'!AG325","v":0.11233703},{"$f":"'WACC Calc'!AH325","v":0.11233332000000001},{"$f":"'WACC Calc'!AI325","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ325","v":0.11242062},{"$f":"'WACC Calc'!AK325","v":0.11242921},{"$f":"'WACC Calc'!AL325","v":0.11245795},{"$f":"'WACC Calc'!AM325","v":0.11253994}]
["MC3Bi**","Market","Constant",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F326","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G326","v":0.10305106},{"$f":"'WACC Calc'!H326","v":0.11000505000000001},{"$f":"'WACC Calc'!I326","v":0.11259182000000001},{"$f":"'WACC Calc'!J326","v":0.11256482000000001},{"$f":"'WACC Calc'!K326","v":0.11224855},{"$f":"'WACC Calc'!L326","v":0.11199609000000001},{"$f":"'WACC Calc'!M326","v":0.11209051},{"$f":"'WACC Calc'!N326","v":0.11214176000000001},{"$f":"'WACC Calc'!O326","v":0.11204269},{"$f":"'WACC Calc'!P326","v":0.11201256000000001},{"$f":"'WACC Calc'!Q326","v":0.11203352},{"$f":"'WACC Calc'!R326","v":0.11200473},{"$f":"'WACC Calc'!S326","v":0.11197456},{"$f":"'WACC Calc'!T326","v":0.11200802000000001},{"$f":"'WACC Calc'!U326","v":0.11206550000000001},{"$f":"'WACC Calc'!V326","v":0.11218883000000002},{"$f":"'WACC Calc'!W326","v":0.11224525},{"$f":"'WACC Calc'!X326","v":0.11220646000000001},{"$f":"'WACC Calc'!Y326","v":0.11222635},{"$f":"'WACC Calc'!Z326","v":0.11230738000000001},{"$f":"'WACC Calc'!AA326","v":0.11234888000000001},{"$f":"'WACC Calc'!AB326","v":0.11245556000000001},{"$f":"'WACC Calc'!AC326","v":0.11254224000000002},{"$f":"'WACC Calc'!AD326","v":0.11253830000000001},{"$f":"'WACC Calc'!AE326","v":0.11248714000000001},{"$f":"'WACC Calc'!AF326","v":0.11242018000000001},{"$f":"'WACC Calc'!AG326","v":0.11233703},{"$f":"'WACC Calc'!AH326","v":0.11233332000000001},{"$f":"'WACC Calc'!AI326","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ326","v":0.11242062},{"$f":"'WACC Calc'!AK326","v":0.11242921},{"$f":"'WACC Calc'!AL326","v":0.11245795},{"$f":"'WACC Calc'!AM326","v":0.11253994}]
["ML3Bi**","Market","Low",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F327","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G327","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H327","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I327","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J327","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K327","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L327","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M327","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N327","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O327","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P327","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q327","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R327","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S327","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T327","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U327","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V327","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W327","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X327","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y327","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z327","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA327","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB327","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC327","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD327","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE327","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF327","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG327","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH327","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI327","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ327","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK327","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL327","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM327","v":8.5404819512195251E-2}]
["MM3Bi**","Market","Mid",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F328","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G328","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H328","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I328","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J328","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K328","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L328","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M328","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N328","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O328","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P328","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q328","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R328","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S328","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T328","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U328","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V328","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W328","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X328","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y328","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z328","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA328","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB328","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC328","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD328","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE328","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF328","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG328","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH328","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI328","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ328","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK328","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL328","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM328","v":8.5404819512195251E-2}]
["MC3Bi**","Market","Constant",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F329","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G329","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H329","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I329","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J329","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K329","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L329","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M329","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N329","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O329","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P329","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q329","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R329","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S329","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T329","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U329","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V329","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W329","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X329","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y329","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z329","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA329","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB329","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC329","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD329","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE329","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF329","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG329","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH329","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI329","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ329","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK329","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL329","v":8.5324829268292879E-2},{"$f":"'WACC Calc'!AM329","v":8.5404819512195251E-2}]
["ML3Bi**","Market","Low",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F330","v":0.6},{"$f":"'WACC Calc'!G330","v":0.6},{"$f":"'WACC Calc'!H330","v":0.6},{"$f":"'WACC Calc'!I330","v":0.6},{"$f":"'WACC Calc'!J330","v":0.6},{"$f":"'WACC Calc'!K330","v":0.6},{"$f":"'WACC Calc'!L330","v":0.6},{"$f":"'WACC Calc'!M330","v":0.6},{"$f":"'WACC Calc'!N330","v":0.6},{"$f":"'WACC Calc'!O330","v":0.6},{"$f":"'WACC Calc'!P330","v":0.6},{"$f":"'WACC Calc'!Q330","v":0.6},{"$f":"'WACC Calc'!R330","v":0.6},{"$f":"'WACC Calc'!S330","v":0.6},{"$f":"'WACC Calc'!T330","v":0.6},{"$f":"'WACC Calc'!U330","v":0.6},{"$f":"'WACC Calc'!V330","v":0.6},{"$f":"'WACC Calc'!W330","v":0.6},{"$f":"'WACC Calc'!X330","v":0.6},{"$f":"'WACC Calc'!Y330","v":0.6},{"$f":"'WACC Calc'!Z330","v":0.6},{"$f":"'WACC Calc'!AA330","v":0.6},{"$f":"'WACC Calc'!AB330","v":0.6},{"$f":"'WACC Calc'!AC330","v":0.6},{"$f":"'WACC Calc'!AD330","v":0.6},{"$f":"'WACC Calc'!AE330","v":0.6},{"$f":"'WACC Calc'!AF330","v":0.6},{"$f":"'WACC Calc'!AG330","v":0.6},{"$f":"'WACC Calc'!AH330","v":0.6},{"$f":"'WACC Calc'!AI330","v":0.6},{"$f":"'WACC Calc'!AJ330","v":0.6},{"$f":"'WACC Calc'!AK330","v":0.6},{"$f":"'WACC Calc'!AL330","v":0.6},{"$f":"'WACC Calc'!AM330","v":0.6}]
["MM3Bi**","Market","Mid",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F331","v":0.6},{"$f":"'WACC Calc'!G331","v":0.6},{"$f":"'WACC Calc'!H331","v":0.6},{"$f":"'WACC Calc'!I331","v":0.6},{"$f":"'WACC Calc'!J331","v":0.6},{"$f":"'WACC Calc'!K331","v":0.6},{"$f":"'WACC Calc'!L331","v":0.6},{"$f":"'WACC Calc'!M331","v":0.6},{"$f":"'WACC Calc'!N331","v":0.6},{"$f":"'WACC Calc'!O331","v":0.6},{"$f":"'WACC Calc'!P331","v":0.6},{"$f":"'WACC Calc'!Q331","v":0.6},{"$f":"'WACC Calc'!R331","v":0.6},{"$f":"'WACC Calc'!S331","v":0.6},{"$f":"'WACC Calc'!T331","v":0.6},{"$f":"'WACC Calc'!U331","v":0.6},{"$f":"'WACC Calc'!V331","v":0.6},{"$f":"'WACC Calc'!W331","v":0.6},{"$f":"'WACC Calc'!X331","v":0.6},{"$f":"'WACC Calc'!Y331","v":0.6},{"$f":"'WACC Calc'!Z331","v":0.6},{"$f":"'WACC Calc'!AA331","v":0.6},{"$f":"'WACC Calc'!AB331","v":0.6},{"$f":"'WACC Calc'!AC331","v":0.6},{"$f":"'WACC Calc'!AD331","v":0.6},{"$f":"'WACC Calc'!AE331","v":0.6},{"$f":"'WACC Calc'!AF331","v":0.6},{"$f":"'WACC Calc'!AG331","v":0.6},{"$f":"'WACC Calc'!AH331","v":0.6},{"$f":"'WACC Calc'!AI331","v":0.6},{"$f":"'WACC Calc'!AJ331","v":0.6},{"$f":"'WACC Calc'!AK331","v":0.6},{"$f":"'WACC Calc'!AL331","v":0.6},{"$f":"'WACC Calc'!AM331","v":0.6}]
["MC3Bi**","Market","Constant",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F332","v":0.6},{"$f":"'WACC Calc'!G332","v":0.6},{"$f":"'WACC Calc'!H332","v":0.6},{"$f":"'WACC Calc'!I332","v":0.6},{"$f":"'WACC Calc'!J332","v":0.6},{"$f":"'WACC Calc'!K332","v":0.6},{"$f":"'WACC Calc'!L332","v":0.6},{"$f":"'WACC Calc'!M332","v":0.6},{"$f":"'WACC Calc'!N332","v":0.6},{"$f":"'WACC Calc'!O332","v":0.6},{"$f":"'WACC Calc'!P332","v":0.6},{"$f":"'WACC Calc'!Q332","v":0.6},{"$f":"'WACC Calc'!R332","v":0.6},{"$f":"'WACC Calc'!S332","v":0.6},{"$f":"'WACC Calc'!T332","v":0.6},{"$f":"'WACC Calc'!U332","v":0.6},{"$f":"'WACC Calc'!V332","v":0.6},{"$f":"'WACC Calc'!W332","v":0.6},{"$f":"'WACC Calc'!X332","v":0.6},{"$f":"'WACC Calc'!Y332","v":0.6},{"$f":"'WACC Calc'!Z332","v":0.6},{"$f":"'WACC Calc'!AA332","v":0.6},{"$f":"'WACC Calc'!AB332","v":0.6},{"$f":"'WACC Calc'!AC332","v":0.6},{"$f":"'WACC Calc'!AD332","v":0.6},{"$f":"'WACC Calc'!AE332","v":0.6},{"$f":"'WACC Calc'!AF332","v":0.6},{"$f":"'WACC Calc'!AG332","v":0.6},{"$f":"'WACC Calc'!AH332","v":0.6},{"$f":"'WACC Calc'!AI332","v":0.6},{"$f":"'WACC Calc'!AJ332","v":0.6},{"$f":"'WACC Calc'!AK332","v":0.6},{"$f":"'WACC Calc'!AL332","v":0.6},{"$f":"'WACC Calc'!AM332","v":0.6}]
["M*3Bi**","Market","*",30,"Biopower","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F333","v":0.38900000000000001},{"$f":"'WACC Calc'!G333","v":0.25739999999999996},{"$f":"'WACC Calc'!H333","v":0.25739999999999996},{"$f":"'WACC Calc'!I333","v":0.25739999999999996},{"$f":"'WACC Calc'!J333","v":0.25739999999999996},{"$f":"'WACC Calc'!K333","v":0.25739999999999996},{"$f":"'WACC Calc'!L333","v":0.25739999999999996},{"$f":"'WACC Calc'!M333","v":0.25739999999999996},{"$f":"'WACC Calc'!N333","v":0.25739999999999996},{"$f":"'WACC Calc'!O333","v":0.25739999999999996},{"$f":"'WACC Calc'!P333","v":0.25739999999999996},{"$f":"'WACC Calc'!Q333","v":0.25739999999999996},{"$f":"'WACC Calc'!R333","v":0.25739999999999996},{"$f":"'WACC Calc'!S333","v":0.25739999999999996},{"$f":"'WACC Calc'!T333","v":0.25739999999999996},{"$f":"'WACC Calc'!U333","v":0.25739999999999996},{"$f":"'WACC Calc'!V333","v":0.25739999999999996},{"$f":"'WACC Calc'!W333","v":0.25739999999999996},{"$f":"'WACC Calc'!X333","v":0.25739999999999996},{"$f":"'WACC Calc'!Y333","v":0.25739999999999996},{"$f":"'WACC Calc'!Z333","v":0.25739999999999996},{"$f":"'WACC Calc'!AA333","v":0.25739999999999996},{"$f":"'WACC Calc'!AB333","v":0.25739999999999996},{"$f":"'WACC Calc'!AC333","v":0.25739999999999996},{"$f":"'WACC Calc'!AD333","v":0.25739999999999996},{"$f":"'WACC Calc'!AE333","v":0.25739999999999996},{"$f":"'WACC Calc'!AF333","v":0.25739999999999996},{"$f":"'WACC Calc'!AG333","v":0.25739999999999996},{"$f":"'WACC Calc'!AH333","v":0.25739999999999996},{"$f":"'WACC Calc'!AI333","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ333","v":0.25739999999999996},{"$f":"'WACC Calc'!AK333","v":0.25739999999999996},{"$f":"'WACC Calc'!AL333","v":0.25739999999999996},{"$f":"'WACC Calc'!AM333","v":0.25739999999999996}]
["ML3Bi**","Market","Low",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F334","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G334","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H334","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I334","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J334","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K334","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L334","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M334","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N334","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O334","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P334","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q334","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R334","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S334","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T334","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U334","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V334","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W334","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X334","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y334","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z334","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA334","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB334","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC334","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD334","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE334","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF334","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG334","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH334","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI334","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ334","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK334","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL334","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM334","v":7.1340837078399999E-2}]
["MM3Bi**","Market","Mid",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F335","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G335","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H335","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I335","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J335","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K335","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L335","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M335","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N335","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O335","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P335","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q335","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R335","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S335","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T335","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U335","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V335","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W335","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X335","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y335","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z335","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA335","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB335","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC335","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD335","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE335","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF335","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG335","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH335","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI335","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ335","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK335","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL335","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM335","v":7.1340837078399999E-2}]
["MC3Bi**","Market","Constant",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F336","v":5.2735622570000008E-2},{"$f":"'WACC Calc'!G336","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H336","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I336","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J336","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K336","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L336","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M336","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N336","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O336","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P336","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q336","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R336","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S336","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T336","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U336","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V336","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W336","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X336","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y336","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z336","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA336","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB336","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC336","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD336","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE336","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF336","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG336","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH336","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI336","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ336","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK336","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL336","v":7.1332653812800004E-2},{"$f":"'WACC Calc'!AM336","v":7.1340837078399999E-2}]
["ML3Bi**","Market","Low",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F337","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G337","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H337","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I337","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J337","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K337","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L337","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M337","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N337","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O337","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P337","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q337","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R337","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S337","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T337","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U337","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V337","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W337","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X337","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y337","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z337","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA337","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB337","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC337","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD337","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE337","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF337","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG337","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH337","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI337","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ337","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK337","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL337","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM337","v":4.5210572759414758E-2}]
["MM3Bi**","Market","Mid",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F338","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G338","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H338","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I338","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J338","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K338","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L338","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M338","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N338","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O338","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P338","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q338","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R338","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S338","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T338","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U338","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V338","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W338","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X338","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y338","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z338","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA338","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB338","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC338","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD338","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE338","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF338","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG338","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH338","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI338","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ338","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK338","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL338","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM338","v":4.5210572759414758E-2}]
["MC3Bi**","Market","Constant",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F339","v":2.7059143970731725E-2},{"$f":"'WACC Calc'!G339","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H339","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I339","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J339","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K339","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L339","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M339","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N339","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O339","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P339","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q339","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R339","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S339","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T339","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U339","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V339","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W339","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X339","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y339","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z339","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA339","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB339","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC339","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD339","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE339","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF339","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG339","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH339","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI339","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ339","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK339","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL339","v":4.5202589085658662E-2},{"$f":"'WACC Calc'!AM339","v":4.5210572759414758E-2}]
["R*3AE**","R&D","*",30,"AEO","*","Inflation Rate",{"$f":"'WACC Calc'!F679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM679","v":2.5000000000000001E-2}]
["RL3AE**","R&D","Low",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F680","v":3.73E-2},{"$f":"'WACC Calc'!G680","v":3.73E-2},{"$f":"'WACC Calc'!H680","v":3.73E-2},{"$f":"'WACC Calc'!I680","v":3.73E-2},{"$f":"'WACC Calc'!J680","v":3.73E-2},{"$f":"'WACC Calc'!K680","v":3.73E-2},{"$f":"'WACC Calc'!L680","v":3.73E-2},{"$f":"'WACC Calc'!M680","v":3.73E-2},{"$f":"'WACC Calc'!N680","v":3.73E-2},{"$f":"'WACC Calc'!O680","v":3.73E-2},{"$f":"'WACC Calc'!P680","v":3.73E-2},{"$f":"'WACC Calc'!Q680","v":3.73E-2},{"$f":"'WACC Calc'!R680","v":3.73E-2},{"$f":"'WACC Calc'!S680","v":3.73E-2},{"$f":"'WACC Calc'!T680","v":3.73E-2},{"$f":"'WACC Calc'!U680","v":3.73E-2},{"$f":"'WACC Calc'!V680","v":3.73E-2},{"$f":"'WACC Calc'!W680","v":3.73E-2},{"$f":"'WACC Calc'!X680","v":3.73E-2},{"$f":"'WACC Calc'!Y680","v":3.73E-2},{"$f":"'WACC Calc'!Z680","v":3.73E-2},{"$f":"'WACC Calc'!AA680","v":3.73E-2},{"$f":"'WACC Calc'!AB680","v":3.73E-2},{"$f":"'WACC Calc'!AC680","v":3.73E-2},{"$f":"'WACC Calc'!AD680","v":3.73E-2},{"$f":"'WACC Calc'!AE680","v":3.73E-2},{"$f":"'WACC Calc'!AF680","v":3.73E-2},{"$f":"'WACC Calc'!AG680","v":3.73E-2},{"$f":"'WACC Calc'!AH680","v":3.73E-2},{"$f":"'WACC Calc'!AI680","v":3.73E-2},{"$f":"'WACC Calc'!AJ680","v":3.73E-2},{"$f":"'WACC Calc'!AK680","v":3.73E-2},{"$f":"'WACC Calc'!AL680","v":3.73E-2},{"$f":"'WACC Calc'!AM680","v":3.73E-2}]
["RM3AE**","R&D","Mid",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F681","v":3.73E-2},{"$f":"'WACC Calc'!G681","v":3.73E-2},{"$f":"'WACC Calc'!H681","v":3.73E-2},{"$f":"'WACC Calc'!I681","v":3.73E-2},{"$f":"'WACC Calc'!J681","v":3.73E-2},{"$f":"'WACC Calc'!K681","v":3.73E-2},{"$f":"'WACC Calc'!L681","v":3.73E-2},{"$f":"'WACC Calc'!M681","v":3.73E-2},{"$f":"'WACC Calc'!N681","v":3.73E-2},{"$f":"'WACC Calc'!O681","v":3.73E-2},{"$f":"'WACC Calc'!P681","v":3.73E-2},{"$f":"'WACC Calc'!Q681","v":3.73E-2},{"$f":"'WACC Calc'!R681","v":3.73E-2},{"$f":"'WACC Calc'!S681","v":3.73E-2},{"$f":"'WACC Calc'!T681","v":3.73E-2},{"$f":"'WACC Calc'!U681","v":3.73E-2},{"$f":"'WACC Calc'!V681","v":3.73E-2},{"$f":"'WACC Calc'!W681","v":3.73E-2},{"$f":"'WACC Calc'!X681","v":3.73E-2},{"$f":"'WACC Calc'!Y681","v":3.73E-2},{"$f":"'WACC Calc'!Z681","v":3.73E-2},{"$f":"'WACC Calc'!AA681","v":3.73E-2},{"$f":"'WACC Calc'!AB681","v":3.73E-2},{"$f":"'WACC Calc'!AC681","v":3.73E-2},{"$f":"'WACC Calc'!AD681","v":3.73E-2},{"$f":"'WACC Calc'!AE681","v":3.73E-2},{"$f":"'WACC Calc'!AF681","v":3.73E-2},{"$f":"'WACC Calc'!AG681","v":3.73E-2},{"$f":"'WACC Calc'!AH681","v":3.73E-2},{"$f":"'WACC Calc'!AI681","v":3.73E-2},{"$f":"'WACC Calc'!AJ681","v":3.73E-2},{"$f":"'WACC Calc'!AK681","v":3.73E-2},{"$f":"'WACC Calc'!AL681","v":3.73E-2},{"$f":"'WACC Calc'!AM681","v":3.73E-2}]
["RC3AE**","R&D","Constant",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F682","v":3.73E-2},{"$f":"'WACC Calc'!G682","v":3.73E-2},{"$f":"'WACC Calc'!H682","v":3.73E-2},{"$f":"'WACC Calc'!I682","v":3.73E-2},{"$f":"'WACC Calc'!J682","v":3.73E-2},{"$f":"'WACC Calc'!K682","v":3.73E-2},{"$f":"'WACC Calc'!L682","v":3.73E-2},{"$f":"'WACC Calc'!M682","v":3.73E-2},{"$f":"'WACC Calc'!N682","v":3.73E-2},{"$f":"'WACC Calc'!O682","v":3.73E-2},{"$f":"'WACC Calc'!P682","v":3.73E-2},{"$f":"'WACC Calc'!Q682","v":3.73E-2},{"$f":"'WACC Calc'!R682","v":3.73E-2},{"$f":"'WACC Calc'!S682","v":3.73E-2},{"$f":"'WACC Calc'!T682","v":3.73E-2},{"$f":"'WACC Calc'!U682","v":3.73E-2},{"$f":"'WACC Calc'!V682","v":3.73E-2},{"$f":"'WACC Calc'!W682","v":3.73E-2},{"$f":"'WACC Calc'!X682","v":3.73E-2},{"$f":"'WACC Calc'!Y682","v":3.73E-2},{"$f":"'WACC Calc'!Z682","v":3.73E-2},{"$f":"'WACC Calc'!AA682","v":3.73E-2},{"$f":"'WACC Calc'!AB682","v":3.73E-2},{"$f":"'WACC Calc'!AC682","v":3.73E-2},{"$f":"'WACC Calc'!AD682","v":3.73E-2},{"$f":"'WACC Calc'!AE682","v":3.73E-2},{"$f":"'WACC Calc'!AF682","v":3.73E-2},{"$f":"'WACC Calc'!AG682","v":3.73E-2},{"$f":"'WACC Calc'!AH682","v":3.73E-2},{"$f":"'WACC Calc'!AI682","v":3.73E-2},{"$f":"'WACC Calc'!AJ682","v":3.73E-2},{"$f":"'WACC Calc'!AK682","v":3.73E-2},{"$f":"'WACC Calc'!AL682","v":3.73E-2},{"$f":"'WACC Calc'!AM682","v":3.73E-2}]
["RL3AE**","R&D","Low",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM683","v":1.2000000000000233E-2}]
["RM3AE**","R&D","Mid",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM684","v":1.2000000000000233E-2}]
["RC3AE**","R&D","Constant",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM685","v":1.2000000000000233E-2}]
["R*3AE**","R&D","*",30,"AEO","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F686","v":3.73E-2},{"$f":"'WACC Calc'!G686","v":3.73E-2},{"$f":"'WACC Calc'!H686","v":3.73E-2},{"$f":"'WACC Calc'!I686","v":3.73E-2},{"$f":"'WACC Calc'!J686","v":3.73E-2},{"$f":"'WACC Calc'!K686","v":3.73E-2},{"$f":"'WACC Calc'!L686","v":3.73E-2},{"$f":"'WACC Calc'!M686","v":3.73E-2},{"$f":"'WACC Calc'!N686","v":3.73E-2},{"$f":"'WACC Calc'!O686","v":3.73E-2},{"$f":"'WACC Calc'!P686","v":3.73E-2},{"$f":"'WACC Calc'!Q686","v":3.73E-2},{"$f":"'WACC Calc'!R686","v":3.73E-2},{"$f":"'WACC Calc'!S686","v":3.73E-2},{"$f":"'WACC Calc'!T686","v":3.73E-2},{"$f":"'WACC Calc'!U686","v":3.73E-2},{"$f":"'WACC Calc'!V686","v":3.73E-2},{"$f":"'WACC Calc'!W686","v":3.73E-2},{"$f":"'WACC Calc'!X686","v":3.73E-2},{"$f":"'WACC Calc'!Y686","v":3.73E-2},{"$f":"'WACC Calc'!Z686","v":3.73E-2},{"$f":"'WACC Calc'!AA686","v":3.73E-2},{"$f":"'WACC Calc'!AB686","v":3.73E-2},{"$f":"'WACC Calc'!AC686","v":3.73E-2},{"$f":"'WACC Calc'!AD686","v":3.73E-2},{"$f":"'WACC Calc'!AE686","v":3.73E-2},{"$f":"'WACC Calc'!AF686","v":3.73E-2},{"$f":"'WACC Calc'!AG686","v":3.73E-2},{"$f":"'WACC Calc'!AH686","v":3.73E-2},{"$f":"'WACC Calc'!AI686","v":3.73E-2},{"$f":"'WACC Calc'!AJ686","v":3.73E-2},{"$f":"'WACC Calc'!AK686","v":3.73E-2},{"$f":"'WACC Calc'!AL686","v":3.73E-2},{"$f":"'WACC Calc'!AM686","v":3.73E-2}]
["RL3AE**","R&D","Low",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM687","v":9.0300000000000005E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B323,1), LEFT(C323,1), LEFT(D323,1),LEFT(E323,2),LEFT(F323,6),RIGHT(F323,1))","v":"RM3AE**"},"R&D","Mid",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM688","v":9.0300000000000005E-2}]
["RC3AE**","R&D","Constant",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM689","v":9.0300000000000005E-2}]
["RL3AE**","R&D","Low",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM690","v":6.3707317073170788E-2}]
["RM3AE**","R&D","Mid",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM691","v":6.3707317073170788E-2}]
["RC3AE**","R&D","Constant",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM692","v":6.3707317073170788E-2}]
["RL3AE**","R&D","Low",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F693","v":0.6},{"$f":"'WACC Calc'!G693","v":0.6},{"$f":"'WACC Calc'!H693","v":0.6},{"$f":"'WACC Calc'!I693","v":0.6},{"$f":"'WACC Calc'!J693","v":0.6},{"$f":"'WACC Calc'!K693","v":0.6},{"$f":"'WACC Calc'!L693","v":0.6},{"$f":"'WACC Calc'!M693","v":0.6},{"$f":"'WACC Calc'!N693","v":0.6},{"$f":"'WACC Calc'!O693","v":0.6},{"$f":"'WACC Calc'!P693","v":0.6},{"$f":"'WACC Calc'!Q693","v":0.6},{"$f":"'WACC Calc'!R693","v":0.6},{"$f":"'WACC Calc'!S693","v":0.6},{"$f":"'WACC Calc'!T693","v":0.6},{"$f":"'WACC Calc'!U693","v":0.6},{"$f":"'WACC Calc'!V693","v":0.6},{"$f":"'WACC Calc'!W693","v":0.6},{"$f":"'WACC Calc'!X693","v":0.6},{"$f":"'WACC Calc'!Y693","v":0.6},{"$f":"'WACC Calc'!Z693","v":0.6},{"$f":"'WACC Calc'!AA693","v":0.6},{"$f":"'WACC Calc'!AB693","v":0.6},{"$f":"'WACC Calc'!AC693","v":0.6},{"$f":"'WACC Calc'!AD693","v":0.6},{"$f":"'WACC Calc'!AE693","v":0.6},{"$f":"'WACC Calc'!AF693","v":0.6},{"$f":"'WACC Calc'!AG693","v":0.6},{"$f":"'WACC Calc'!AH693","v":0.6},{"$f":"'WACC Calc'!AI693","v":0.6},{"$f":"'WACC Calc'!AJ693","v":0.6},{"$f":"'WACC Calc'!AK693","v":0.6},{"$f":"'WACC Calc'!AL693","v":0.6},{"$f":"'WACC Calc'!AM693","v":0.6}]
["RM3AE**","R&D","Mid",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F694","v":0.6},{"$f":"'WACC Calc'!G694","v":0.6},{"$f":"'WACC Calc'!H694","v":0.6},{"$f":"'WACC Calc'!I694","v":0.6},{"$f":"'WACC Calc'!J694","v":0.6},{"$f":"'WACC Calc'!K694","v":0.6},{"$f":"'WACC Calc'!L694","v":0.6},{"$f":"'WACC Calc'!M694","v":0.6},{"$f":"'WACC Calc'!N694","v":0.6},{"$f":"'WACC Calc'!O694","v":0.6},{"$f":"'WACC Calc'!P694","v":0.6},{"$f":"'WACC Calc'!Q694","v":0.6},{"$f":"'WACC Calc'!R694","v":0.6},{"$f":"'WACC Calc'!S694","v":0.6},{"$f":"'WACC Calc'!T694","v":0.6},{"$f":"'WACC Calc'!U694","v":0.6},{"$f":"'WACC Calc'!V694","v":0.6},{"$f":"'WACC Calc'!W694","v":0.6},{"$f":"'WACC Calc'!X694","v":0.6},{"$f":"'WACC Calc'!Y694","v":0.6},{"$f":"'WACC Calc'!Z694","v":0.6},{"$f":"'WACC Calc'!AA694","v":0.6},{"$f":"'WACC Calc'!AB694","v":0.6},{"$f":"'WACC Calc'!AC694","v":0.6},{"$f":"'WACC Calc'!AD694","v":0.6},{"$f":"'WACC Calc'!AE694","v":0.6},{"$f":"'WACC Calc'!AF694","v":0.6},{"$f":"'WACC Calc'!AG694","v":0.6},{"$f":"'WACC Calc'!AH694","v":0.6},{"$f":"'WACC Calc'!AI694","v":0.6},{"$f":"'WACC Calc'!AJ694","v":0.6},{"$f":"'WACC Calc'!AK694","v":0.6},{"$f":"'WACC Calc'!AL694","v":0.6},{"$f":"'WACC Calc'!AM694","v":0.6}]
["RC3AE**","R&D","Constant",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F695","v":0.6},{"$f":"'WACC Calc'!G695","v":0.6},{"$f":"'WACC Calc'!H695","v":0.6},{"$f":"'WACC Calc'!I695","v":0.6},{"$f":"'WACC Calc'!J695","v":0.6},{"$f":"'WACC Calc'!K695","v":0.6},{"$f":"'WACC Calc'!L695","v":0.6},{"$f":"'WACC Calc'!M695","v":0.6},{"$f":"'WACC Calc'!N695","v":0.6},{"$f":"'WACC Calc'!O695","v":0.6},{"$f":"'WACC Calc'!P695","v":0.6},{"$f":"'WACC Calc'!Q695","v":0.6},{"$f":"'WACC Calc'!R695","v":0.6},{"$f":"'WACC Calc'!S695","v":0.6},{"$f":"'WACC Calc'!T695","v":0.6},{"$f":"'WACC Calc'!U695","v":0.6},{"$f":"'WACC Calc'!V695","v":0.6},{"$f":"'WACC Calc'!W695","v":0.6},{"$f":"'WACC Calc'!X695","v":0.6},{"$f":"'WACC Calc'!Y695","v":0.6},{"$f":"'WACC Calc'!Z695","v":0.6},{"$f":"'WACC Calc'!AA695","v":0.6},{"$f":"'WACC Calc'!AB695","v":0.6},{"$f":"'WACC Calc'!AC695","v":0.6},{"$f":"'WACC Calc'!AD695","v":0.6},{"$f":"'WACC Calc'!AE695","v":0.6},{"$f":"'WACC Calc'!AF695","v":0.6},{"$f":"'WACC Calc'!AG695","v":0.6},{"$f":"'WACC Calc'!AH695","v":0.6},{"$f":"'WACC Calc'!AI695","v":0.6},{"$f":"'WACC Calc'!AJ695","v":0.6},{"$f":"'WACC Calc'!AK695","v":0.6},{"$f":"'WACC Calc'!AL695","v":0.6},{"$f":"'WACC Calc'!AM695","v":0.6}]
["R*3AE**","R&D","*",30,"AEO","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F696","v":0.25740000000000002},{"$f":"'WACC Calc'!G696","v":0.25740000000000002},{"$f":"'WACC Calc'!H696","v":0.25740000000000002},{"$f":"'WACC Calc'!I696","v":0.25740000000000002},{"$f":"'WACC Calc'!J696","v":0.25740000000000002},{"$f":"'WACC Calc'!K696","v":0.25740000000000002},{"$f":"'WACC Calc'!L696","v":0.25740000000000002},{"$f":"'WACC Calc'!M696","v":0.25740000000000002},{"$f":"'WACC Calc'!N696","v":0.25740000000000002},{"$f":"'WACC Calc'!O696","v":0.25740000000000002},{"$f":"'WACC Calc'!P696","v":0.25740000000000002},{"$f":"'WACC Calc'!Q696","v":0.25740000000000002},{"$f":"'WACC Calc'!R696","v":0.25740000000000002},{"$f":"'WACC Calc'!S696","v":0.25740000000000002},{"$f":"'WACC Calc'!T696","v":0.25740000000000002},{"$f":"'WACC Calc'!U696","v":0.25740000000000002},{"$f":"'WACC Calc'!V696","v":0.25740000000000002},{"$f":"'WACC Calc'!W696","v":0.25740000000000002},{"$f":"'WACC Calc'!X696","v":0.25740000000000002},{"$f":"'WACC Calc'!Y696","v":0.25740000000000002},{"$f":"'WACC Calc'!Z696","v":0.25740000000000002},{"$f":"'WACC Calc'!AA696","v":0.25740000000000002},{"$f":"'WACC Calc'!AB696","v":0.25740000000000002},{"$f":"'WACC Calc'!AC696","v":0.25740000000000002},{"$f":"'WACC Calc'!AD696","v":0.25740000000000002},{"$f":"'WACC Calc'!AE696","v":0.25740000000000002},{"$f":"'WACC Calc'!AF696","v":0.25740000000000002},{"$f":"'WACC Calc'!AG696","v":0.25740000000000002},{"$f":"'WACC Calc'!AH696","v":0.25740000000000002},{"$f":"'WACC Calc'!AI696","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ696","v":0.25740000000000002},{"$f":"'WACC Calc'!AK696","v":0.25740000000000002},{"$f":"'WACC Calc'!AL696","v":0.25740000000000002},{"$f":"'WACC Calc'!AM696","v":0.25740000000000002}]
["RL3AE**","R&D","Low",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM697","v":5.2739388000000005E-2}]
["RM3AE**","R&D","Mid",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM698","v":5.2739388000000005E-2}]
["RC3AE**","R&D","Constant",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM699","v":5.2739388000000005E-2}]
["RL3AE**","R&D","Low",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM700","v":2.7062817560975727E-2}]
["RM3AE**","R&D","Mid",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM701","v":2.7062817560975727E-2}]
["RC3AE**","R&D","Constant",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM702","v":2.7062817560975727E-2}]
["R*3La**","R&D","*",30,"LandbasedWind","*","Inflation Rate",{"$f":"'WACC Calc'!F705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM705","v":2.5000000000000001E-2}]
["RL3La**","R&D","Low",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F706","v":3.73E-2},{"$f":"'WACC Calc'!G706","v":3.73E-2},{"$f":"'WACC Calc'!H706","v":3.73E-2},{"$f":"'WACC Calc'!I706","v":3.73E-2},{"$f":"'WACC Calc'!J706","v":3.73E-2},{"$f":"'WACC Calc'!K706","v":3.73E-2},{"$f":"'WACC Calc'!L706","v":3.73E-2},{"$f":"'WACC Calc'!M706","v":3.73E-2},{"$f":"'WACC Calc'!N706","v":3.73E-2},{"$f":"'WACC Calc'!O706","v":3.73E-2},{"$f":"'WACC Calc'!P706","v":3.73E-2},{"$f":"'WACC Calc'!Q706","v":3.73E-2},{"$f":"'WACC Calc'!R706","v":3.73E-2},{"$f":"'WACC Calc'!S706","v":3.73E-2},{"$f":"'WACC Calc'!T706","v":3.73E-2},{"$f":"'WACC Calc'!U706","v":3.73E-2},{"$f":"'WACC Calc'!V706","v":3.73E-2},{"$f":"'WACC Calc'!W706","v":3.73E-2},{"$f":"'WACC Calc'!X706","v":3.73E-2},{"$f":"'WACC Calc'!Y706","v":3.73E-2},{"$f":"'WACC Calc'!Z706","v":3.73E-2},{"$f":"'WACC Calc'!AA706","v":3.73E-2},{"$f":"'WACC Calc'!AB706","v":3.73E-2},{"$f":"'WACC Calc'!AC706","v":3.73E-2},{"$f":"'WACC Calc'!AD706","v":3.73E-2},{"$f":"'WACC Calc'!AE706","v":3.73E-2},{"$f":"'WACC Calc'!AF706","v":3.73E-2},{"$f":"'WACC Calc'!AG706","v":3.73E-2},{"$f":"'WACC Calc'!AH706","v":3.73E-2},{"$f":"'WACC Calc'!AI706","v":3.73E-2},{"$f":"'WACC Calc'!AJ706","v":3.73E-2},{"$f":"'WACC Calc'!AK706","v":3.73E-2},{"$f":"'WACC Calc'!AL706","v":3.73E-2},{"$f":"'WACC Calc'!AM706","v":3.73E-2}]
["RM3La**","R&D","Mid",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F707","v":3.73E-2},{"$f":"'WACC Calc'!G707","v":3.73E-2},{"$f":"'WACC Calc'!H707","v":3.73E-2},{"$f":"'WACC Calc'!I707","v":3.73E-2},{"$f":"'WACC Calc'!J707","v":3.73E-2},{"$f":"'WACC Calc'!K707","v":3.73E-2},{"$f":"'WACC Calc'!L707","v":3.73E-2},{"$f":"'WACC Calc'!M707","v":3.73E-2},{"$f":"'WACC Calc'!N707","v":3.73E-2},{"$f":"'WACC Calc'!O707","v":3.73E-2},{"$f":"'WACC Calc'!P707","v":3.73E-2},{"$f":"'WACC Calc'!Q707","v":3.73E-2},{"$f":"'WACC Calc'!R707","v":3.73E-2},{"$f":"'WACC Calc'!S707","v":3.73E-2},{"$f":"'WACC Calc'!T707","v":3.73E-2},{"$f":"'WACC Calc'!U707","v":3.73E-2},{"$f":"'WACC Calc'!V707","v":3.73E-2},{"$f":"'WACC Calc'!W707","v":3.73E-2},{"$f":"'WACC Calc'!X707","v":3.73E-2},{"$f":"'WACC Calc'!Y707","v":3.73E-2},{"$f":"'WACC Calc'!Z707","v":3.73E-2},{"$f":"'WACC Calc'!AA707","v":3.73E-2},{"$f":"'WACC Calc'!AB707","v":3.73E-2},{"$f":"'WACC Calc'!AC707","v":3.73E-2},{"$f":"'WACC Calc'!AD707","v":3.73E-2},{"$f":"'WACC Calc'!AE707","v":3.73E-2},{"$f":"'WACC Calc'!AF707","v":3.73E-2},{"$f":"'WACC Calc'!AG707","v":3.73E-2},{"$f":"'WACC Calc'!AH707","v":3.73E-2},{"$f":"'WACC Calc'!AI707","v":3.73E-2},{"$f":"'WACC Calc'!AJ707","v":3.73E-2},{"$f":"'WACC Calc'!AK707","v":3.73E-2},{"$f":"'WACC Calc'!AL707","v":3.73E-2},{"$f":"'WACC Calc'!AM707","v":3.73E-2}]
["RC3La**","R&D","Constant",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F708","v":3.73E-2},{"$f":"'WACC Calc'!G708","v":3.73E-2},{"$f":"'WACC Calc'!H708","v":3.73E-2},{"$f":"'WACC Calc'!I708","v":3.73E-2},{"$f":"'WACC Calc'!J708","v":3.73E-2},{"$f":"'WACC Calc'!K708","v":3.73E-2},{"$f":"'WACC Calc'!L708","v":3.73E-2},{"$f":"'WACC Calc'!M708","v":3.73E-2},{"$f":"'WACC Calc'!N708","v":3.73E-2},{"$f":"'WACC Calc'!O708","v":3.73E-2},{"$f":"'WACC Calc'!P708","v":3.73E-2},{"$f":"'WACC Calc'!Q708","v":3.73E-2},{"$f":"'WACC Calc'!R708","v":3.73E-2},{"$f":"'WACC Calc'!S708","v":3.73E-2},{"$f":"'WACC Calc'!T708","v":3.73E-2},{"$f":"'WACC Calc'!U708","v":3.73E-2},{"$f":"'WACC Calc'!V708","v":3.73E-2},{"$f":"'WACC Calc'!W708","v":3.73E-2},{"$f":"'WACC Calc'!X708","v":3.73E-2},{"$f":"'WACC Calc'!Y708","v":3.73E-2},{"$f":"'WACC Calc'!Z708","v":3.73E-2},{"$f":"'WACC Calc'!AA708","v":3.73E-2},{"$f":"'WACC Calc'!AB708","v":3.73E-2},{"$f":"'WACC Calc'!AC708","v":3.73E-2},{"$f":"'WACC Calc'!AD708","v":3.73E-2},{"$f":"'WACC Calc'!AE708","v":3.73E-2},{"$f":"'WACC Calc'!AF708","v":3.73E-2},{"$f":"'WACC Calc'!AG708","v":3.73E-2},{"$f":"'WACC Calc'!AH708","v":3.73E-2},{"$f":"'WACC Calc'!AI708","v":3.73E-2},{"$f":"'WACC Calc'!AJ708","v":3.73E-2},{"$f":"'WACC Calc'!AK708","v":3.73E-2},{"$f":"'WACC Calc'!AL708","v":3.73E-2},{"$f":"'WACC Calc'!AM708","v":3.73E-2}]
["RL3La**","R&D","Low",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL709","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM709","v":1.2000000000000233E-2}]
["RM3La**","R&D","Mid",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL710","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM710","v":1.2000000000000233E-2}]
["RC3La**","R&D","Constant",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL711","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM711","v":1.2000000000000233E-2}]
["R*3La**","R&D","*",30,"LandbasedWind","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F712","v":3.73E-2},{"$f":"'WACC Calc'!G712","v":3.73E-2},{"$f":"'WACC Calc'!H712","v":3.73E-2},{"$f":"'WACC Calc'!I712","v":3.73E-2},{"$f":"'WACC Calc'!J712","v":3.73E-2},{"$f":"'WACC Calc'!K712","v":3.73E-2},{"$f":"'WACC Calc'!L712","v":3.73E-2},{"$f":"'WACC Calc'!M712","v":3.73E-2},{"$f":"'WACC Calc'!N712","v":3.73E-2},{"$f":"'WACC Calc'!O712","v":3.73E-2},{"$f":"'WACC Calc'!P712","v":3.73E-2},{"$f":"'WACC Calc'!Q712","v":3.73E-2},{"$f":"'WACC Calc'!R712","v":3.73E-2},{"$f":"'WACC Calc'!S712","v":3.73E-2},{"$f":"'WACC Calc'!T712","v":3.73E-2},{"$f":"'WACC Calc'!U712","v":3.73E-2},{"$f":"'WACC Calc'!V712","v":3.73E-2},{"$f":"'WACC Calc'!W712","v":3.73E-2},{"$f":"'WACC Calc'!X712","v":3.73E-2},{"$f":"'WACC Calc'!Y712","v":3.73E-2},{"$f":"'WACC Calc'!Z712","v":3.73E-2},{"$f":"'WACC Calc'!AA712","v":3.73E-2},{"$f":"'WACC Calc'!AB712","v":3.73E-2},{"$f":"'WACC Calc'!AC712","v":3.73E-2},{"$f":"'WACC Calc'!AD712","v":3.73E-2},{"$f":"'WACC Calc'!AE712","v":3.73E-2},{"$f":"'WACC Calc'!AF712","v":3.73E-2},{"$f":"'WACC Calc'!AG712","v":3.73E-2},{"$f":"'WACC Calc'!AH712","v":3.73E-2},{"$f":"'WACC Calc'!AI712","v":3.73E-2},{"$f":"'WACC Calc'!AJ712","v":3.73E-2},{"$f":"'WACC Calc'!AK712","v":3.73E-2},{"$f":"'WACC Calc'!AL712","v":3.73E-2},{"$f":"'WACC Calc'!AM712","v":3.73E-2}]
["RL3La**","R&D","Low",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL713","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM713","v":9.0300000000000005E-2}]
["RM3La**","R&D","Mid",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL714","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM714","v":9.0300000000000005E-2}]
["RC3La**","R&D","Constant",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL715","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM715","v":9.0300000000000005E-2}]
["RL3La**","R&D","Low",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL716","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM716","v":6.3707317073170788E-2}]
["RM3La**","R&D","Mid",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL717","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM717","v":6.3707317073170788E-2}]
["RC3La**","R&D","Constant",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL718","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM718","v":6.3707317073170788E-2}]
["RL3La**","R&D","Low",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F719","v":0.6},{"$f":"'WACC Calc'!G719","v":0.60769230769230764},{"$f":"'WACC Calc'!H719","v":0.61538461538461531},{"$f":"'WACC Calc'!I719","v":0.62307692307692297},{"$f":"'WACC Calc'!J719","v":0.63076923076923064},{"$f":"'WACC Calc'!K719","v":0.6384615384615383},{"$f":"'WACC Calc'!L719","v":0.64615384615384597},{"$f":"'WACC Calc'!M719","v":0.65384615384615363},{"$f":"'WACC Calc'!N719","v":0.6615384615384613},{"$f":"'WACC Calc'!O719","v":0.66923076923076896},{"$f":"'WACC Calc'!P719","v":0.67692307692307663},{"$f":"'WACC Calc'!Q719","v":0.68461538461538429},{"$f":"'WACC Calc'!R719","v":0.69230769230769196},{"$f":"'WACC Calc'!S719","v":0.7},{"$f":"'WACC Calc'!T719","v":0.7},{"$f":"'WACC Calc'!U719","v":0.7},{"$f":"'WACC Calc'!V719","v":0.7},{"$f":"'WACC Calc'!W719","v":0.7},{"$f":"'WACC Calc'!X719","v":0.7},{"$f":"'WACC Calc'!Y719","v":0.7},{"$f":"'WACC Calc'!Z719","v":0.7},{"$f":"'WACC Calc'!AA719","v":0.7},{"$f":"'WACC Calc'!AB719","v":0.7},{"$f":"'WACC Calc'!AC719","v":0.7},{"$f":"'WACC Calc'!AD719","v":0.7},{"$f":"'WACC Calc'!AE719","v":0.7},{"$f":"'WACC Calc'!AF719","v":0.7},{"$f":"'WACC Calc'!AG719","v":0.7},{"$f":"'WACC Calc'!AH719","v":0.7},{"$f":"'WACC Calc'!AI719","v":0.7},{"$f":"'WACC Calc'!AJ719","v":0.7},{"$f":"'WACC Calc'!AK719","v":0.7},{"$f":"'WACC Calc'!AL719","v":0.7},{"$f":"'WACC Calc'!AM719","v":0.7}]
["RM3La**","R&D","Mid",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F720","v":0.6},{"$f":"'WACC Calc'!G720","v":0.60384615384615381},{"$f":"'WACC Calc'!H720","v":0.60769230769230764},{"$f":"'WACC Calc'!I720","v":0.61153846153846148},{"$f":"'WACC Calc'!J720","v":0.61538461538461531},{"$f":"'WACC Calc'!K720","v":0.61923076923076914},{"$f":"'WACC Calc'!L720","v":0.62307692307692297},{"$f":"'WACC Calc'!M720","v":0.62692307692307681},{"$f":"'WACC Calc'!N720","v":0.63076923076923064},{"$f":"'WACC Calc'!O720","v":0.63461538461538447},{"$f":"'WACC Calc'!P720","v":0.6384615384615383},{"$f":"'WACC Calc'!Q720","v":0.64230769230769214},{"$f":"'WACC Calc'!R720","v":0.64615384615384597},{"$f":"'WACC Calc'!S720","v":0.65},{"$f":"'WACC Calc'!T720","v":0.65},{"$f":"'WACC Calc'!U720","v":0.65},{"$f":"'WACC Calc'!V720","v":0.65},{"$f":"'WACC Calc'!W720","v":0.65},{"$f":"'WACC Calc'!X720","v":0.65},{"$f":"'WACC Calc'!Y720","v":0.65},{"$f":"'WACC Calc'!Z720","v":0.65},{"$f":"'WACC Calc'!AA720","v":0.65},{"$f":"'WACC Calc'!AB720","v":0.65},{"$f":"'WACC Calc'!AC720","v":0.65},{"$f":"'WACC Calc'!AD720","v":0.65},{"$f":"'WACC Calc'!AE720","v":0.65},{"$f":"'WACC Calc'!AF720","v":0.65},{"$f":"'WACC Calc'!AG720","v":0.65},{"$f":"'WACC Calc'!AH720","v":0.65},{"$f":"'WACC Calc'!AI720","v":0.65},{"$f":"'WACC Calc'!AJ720","v":0.65},{"$f":"'WACC Calc'!AK720","v":0.65},{"$f":"'WACC Calc'!AL720","v":0.65},{"$f":"'WACC Calc'!AM720","v":0.65}]
["RC3La**","R&D","Constant",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F721","v":0.6},{"$f":"'WACC Calc'!G721","v":0.6},{"$f":"'WACC Calc'!H721","v":0.6},{"$f":"'WACC Calc'!I721","v":0.6},{"$f":"'WACC Calc'!J721","v":0.6},{"$f":"'WACC Calc'!K721","v":0.6},{"$f":"'WACC Calc'!L721","v":0.6},{"$f":"'WACC Calc'!M721","v":0.6},{"$f":"'WACC Calc'!N721","v":0.6},{"$f":"'WACC Calc'!O721","v":0.6},{"$f":"'WACC Calc'!P721","v":0.6},{"$f":"'WACC Calc'!Q721","v":0.6},{"$f":"'WACC Calc'!R721","v":0.6},{"$f":"'WACC Calc'!S721","v":0.6},{"$f":"'WACC Calc'!T721","v":0.6},{"$f":"'WACC Calc'!U721","v":0.6},{"$f":"'WACC Calc'!V721","v":0.6},{"$f":"'WACC Calc'!W721","v":0.6},{"$f":"'WACC Calc'!X721","v":0.6},{"$f":"'WACC Calc'!Y721","v":0.6},{"$f":"'WACC Calc'!Z721","v":0.6},{"$f":"'WACC Calc'!AA721","v":0.6},{"$f":"'WACC Calc'!AB721","v":0.6},{"$f":"'WACC Calc'!AC721","v":0.6},{"$f":"'WACC Calc'!AD721","v":0.6},{"$f":"'WACC Calc'!AE721","v":0.6},{"$f":"'WACC Calc'!AF721","v":0.6},{"$f":"'WACC Calc'!AG721","v":0.6},{"$f":"'WACC Calc'!AH721","v":0.6},{"$f":"'WACC Calc'!AI721","v":0.6},{"$f":"'WACC Calc'!AJ721","v":0.6},{"$f":"'WACC Calc'!AK721","v":0.6},{"$f":"'WACC Calc'!AL721","v":0.6},{"$f":"'WACC Calc'!AM721","v":0.6}]
["R*3La**","R&D","*",30,"LandbasedWind","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F722","v":0.25740000000000002},{"$f":"'WACC Calc'!G722","v":0.25740000000000002},{"$f":"'WACC Calc'!H722","v":0.25740000000000002},{"$f":"'WACC Calc'!I722","v":0.25740000000000002},{"$f":"'WACC Calc'!J722","v":0.25740000000000002},{"$f":"'WACC Calc'!K722","v":0.25740000000000002},{"$f":"'WACC Calc'!L722","v":0.25740000000000002},{"$f":"'WACC Calc'!M722","v":0.25740000000000002},{"$f":"'WACC Calc'!N722","v":0.25740000000000002},{"$f":"'WACC Calc'!O722","v":0.25740000000000002},{"$f":"'WACC Calc'!P722","v":0.25740000000000002},{"$f":"'WACC Calc'!Q722","v":0.25740000000000002},{"$f":"'WACC Calc'!R722","v":0.25740000000000002},{"$f":"'WACC Calc'!S722","v":0.25740000000000002},{"$f":"'WACC Calc'!T722","v":0.25740000000000002},{"$f":"'WACC Calc'!U722","v":0.25740000000000002},{"$f":"'WACC Calc'!V722","v":0.25740000000000002},{"$f":"'WACC Calc'!W722","v":0.25740000000000002},{"$f":"'WACC Calc'!X722","v":0.25740000000000002},{"$f":"'WACC Calc'!Y722","v":0.25740000000000002},{"$f":"'WACC Calc'!Z722","v":0.25740000000000002},{"$f":"'WACC Calc'!AA722","v":0.25740000000000002},{"$f":"'WACC Calc'!AB722","v":0.25740000000000002},{"$f":"'WACC Calc'!AC722","v":0.25740000000000002},{"$f":"'WACC Calc'!AD722","v":0.25740000000000002},{"$f":"'WACC Calc'!AE722","v":0.25740000000000002},{"$f":"'WACC Calc'!AF722","v":0.25740000000000002},{"$f":"'WACC Calc'!AG722","v":0.25740000000000002},{"$f":"'WACC Calc'!AH722","v":0.25740000000000002},{"$f":"'WACC Calc'!AI722","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ722","v":0.25740000000000002},{"$f":"'WACC Calc'!AK722","v":0.25740000000000002},{"$f":"'WACC Calc'!AL722","v":0.25740000000000002},{"$f":"'WACC Calc'!AM722","v":0.25740000000000002}]
["RL3La**","R&D","Low",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F723","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G723","v":5.2257841692307697E-2},{"$f":"'WACC Calc'!H723","v":5.1776295384615388E-2},{"$f":"'WACC Calc'!I723","v":5.129474907692308E-2},{"$f":"'WACC Calc'!J723","v":5.0813202769230778E-2},{"$f":"'WACC Calc'!K723","v":5.0331656461538476E-2},{"$f":"'WACC Calc'!L723","v":4.9850110153846161E-2},{"$f":"'WACC Calc'!M723","v":4.936856384615386E-2},{"$f":"'WACC Calc'!N723","v":4.8887017538461558E-2},{"$f":"'WACC Calc'!O723","v":4.8405471230769249E-2},{"$f":"'WACC Calc'!P723","v":4.7923924923076941E-2},{"$f":"'WACC Calc'!Q723","v":4.7442378615384632E-2},{"$f":"'WACC Calc'!R723","v":4.6960832307692331E-2},{"$f":"'WACC Calc'!S723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!T723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL723","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM723","v":4.6479286000000002E-2}]
["RM3La**","R&D","Mid",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F724","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G724","v":5.2498614846153847E-2},{"$f":"'WACC Calc'!H724","v":5.2257841692307697E-2},{"$f":"'WACC Calc'!I724","v":5.2017068538461546E-2},{"$f":"'WACC Calc'!J724","v":5.1776295384615388E-2},{"$f":"'WACC Calc'!K724","v":5.1535522230769237E-2},{"$f":"'WACC Calc'!L724","v":5.129474907692308E-2},{"$f":"'WACC Calc'!M724","v":5.1053975923076936E-2},{"$f":"'WACC Calc'!N724","v":5.0813202769230778E-2},{"$f":"'WACC Calc'!O724","v":5.057242961538462E-2},{"$f":"'WACC Calc'!P724","v":5.0331656461538476E-2},{"$f":"'WACC Calc'!Q724","v":5.0090883307692319E-2},{"$f":"'WACC Calc'!R724","v":4.9850110153846161E-2},{"$f":"'WACC Calc'!S724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!T724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL724","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM724","v":4.9609337000000003E-2}]
["RC3La**","R&D","Constant",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL725","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM725","v":5.2739388000000005E-2}]
["RL3La**","R&D","Low",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F726","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G726","v":2.6593016285178184E-2},{"$f":"'WACC Calc'!H726","v":2.6123215009381084E-2},{"$f":"'WACC Calc'!I726","v":2.5653413733583541E-2},{"$f":"'WACC Calc'!J726","v":2.518361245778622E-2},{"$f":"'WACC Calc'!K726","v":2.4713811181988676E-2},{"$f":"'WACC Calc'!L726","v":2.4244009906191577E-2},{"$f":"'WACC Calc'!M726","v":2.3774208630394034E-2},{"$f":"'WACC Calc'!N726","v":2.3304407354596712E-2},{"$f":"'WACC Calc'!O726","v":2.2834606078799391E-2},{"$f":"'WACC Calc'!P726","v":2.236480480300207E-2},{"$f":"'WACC Calc'!Q726","v":2.1895003527204526E-2},{"$f":"'WACC Calc'!R726","v":2.1425202251407427E-2},{"$f":"'WACC Calc'!S726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!T726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL726","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM726","v":2.0955400975609884E-2}]
["RM3La**","R&D","Mid",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F727","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G727","v":2.6827916923077177E-2},{"$f":"'WACC Calc'!H727","v":2.6593016285178184E-2},{"$f":"'WACC Calc'!I727","v":2.6358115647279634E-2},{"$f":"'WACC Calc'!J727","v":2.6123215009381084E-2},{"$f":"'WACC Calc'!K727","v":2.5888314371482313E-2},{"$f":"'WACC Calc'!L727","v":2.5653413733583541E-2},{"$f":"'WACC Calc'!M727","v":2.5418513095684991E-2},{"$f":"'WACC Calc'!N727","v":2.518361245778622E-2},{"$f":"'WACC Calc'!O727","v":2.494871181988767E-2},{"$f":"'WACC Calc'!P727","v":2.4713811181988676E-2},{"$f":"'WACC Calc'!Q727","v":2.4478910544090127E-2},{"$f":"'WACC Calc'!R727","v":2.4244009906191577E-2},{"$f":"'WACC Calc'!S727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!T727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL727","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM727","v":2.4009109268292583E-2}]
["RC3La**","R&D","Constant",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL728","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM728","v":2.7062817560975727E-2}]
["R*3Of**","R&D","*",30,"OffShoreWind","*","Inflation Rate",{"$f":"'WACC Calc'!F731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM731","v":2.5000000000000001E-2}]
["RL3Of**","R&D","Low",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F732","v":3.73E-2},{"$f":"'WACC Calc'!G732","v":3.73E-2},{"$f":"'WACC Calc'!H732","v":3.73E-2},{"$f":"'WACC Calc'!I732","v":3.73E-2},{"$f":"'WACC Calc'!J732","v":3.73E-2},{"$f":"'WACC Calc'!K732","v":3.73E-2},{"$f":"'WACC Calc'!L732","v":3.73E-2},{"$f":"'WACC Calc'!M732","v":3.73E-2},{"$f":"'WACC Calc'!N732","v":3.73E-2},{"$f":"'WACC Calc'!O732","v":3.73E-2},{"$f":"'WACC Calc'!P732","v":3.73E-2},{"$f":"'WACC Calc'!Q732","v":3.73E-2},{"$f":"'WACC Calc'!R732","v":3.73E-2},{"$f":"'WACC Calc'!S732","v":3.73E-2},{"$f":"'WACC Calc'!T732","v":3.73E-2},{"$f":"'WACC Calc'!U732","v":3.73E-2},{"$f":"'WACC Calc'!V732","v":3.73E-2},{"$f":"'WACC Calc'!W732","v":3.73E-2},{"$f":"'WACC Calc'!X732","v":3.73E-2},{"$f":"'WACC Calc'!Y732","v":3.73E-2},{"$f":"'WACC Calc'!Z732","v":3.73E-2},{"$f":"'WACC Calc'!AA732","v":3.73E-2},{"$f":"'WACC Calc'!AB732","v":3.73E-2},{"$f":"'WACC Calc'!AC732","v":3.73E-2},{"$f":"'WACC Calc'!AD732","v":3.73E-2},{"$f":"'WACC Calc'!AE732","v":3.73E-2},{"$f":"'WACC Calc'!AF732","v":3.73E-2},{"$f":"'WACC Calc'!AG732","v":3.73E-2},{"$f":"'WACC Calc'!AH732","v":3.73E-2},{"$f":"'WACC Calc'!AI732","v":3.73E-2},{"$f":"'WACC Calc'!AJ732","v":3.73E-2},{"$f":"'WACC Calc'!AK732","v":3.73E-2},{"$f":"'WACC Calc'!AL732","v":3.73E-2},{"$f":"'WACC Calc'!AM732","v":3.73E-2}]
["RM3Of**","R&D","Mid",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F733","v":3.73E-2},{"$f":"'WACC Calc'!G733","v":3.73E-2},{"$f":"'WACC Calc'!H733","v":3.73E-2},{"$f":"'WACC Calc'!I733","v":3.73E-2},{"$f":"'WACC Calc'!J733","v":3.73E-2},{"$f":"'WACC Calc'!K733","v":3.73E-2},{"$f":"'WACC Calc'!L733","v":3.73E-2},{"$f":"'WACC Calc'!M733","v":3.73E-2},{"$f":"'WACC Calc'!N733","v":3.73E-2},{"$f":"'WACC Calc'!O733","v":3.73E-2},{"$f":"'WACC Calc'!P733","v":3.73E-2},{"$f":"'WACC Calc'!Q733","v":3.73E-2},{"$f":"'WACC Calc'!R733","v":3.73E-2},{"$f":"'WACC Calc'!S733","v":3.73E-2},{"$f":"'WACC Calc'!T733","v":3.73E-2},{"$f":"'WACC Calc'!U733","v":3.73E-2},{"$f":"'WACC Calc'!V733","v":3.73E-2},{"$f":"'WACC Calc'!W733","v":3.73E-2},{"$f":"'WACC Calc'!X733","v":3.73E-2},{"$f":"'WACC Calc'!Y733","v":3.73E-2},{"$f":"'WACC Calc'!Z733","v":3.73E-2},{"$f":"'WACC Calc'!AA733","v":3.73E-2},{"$f":"'WACC Calc'!AB733","v":3.73E-2},{"$f":"'WACC Calc'!AC733","v":3.73E-2},{"$f":"'WACC Calc'!AD733","v":3.73E-2},{"$f":"'WACC Calc'!AE733","v":3.73E-2},{"$f":"'WACC Calc'!AF733","v":3.73E-2},{"$f":"'WACC Calc'!AG733","v":3.73E-2},{"$f":"'WACC Calc'!AH733","v":3.73E-2},{"$f":"'WACC Calc'!AI733","v":3.73E-2},{"$f":"'WACC Calc'!AJ733","v":3.73E-2},{"$f":"'WACC Calc'!AK733","v":3.73E-2},{"$f":"'WACC Calc'!AL733","v":3.73E-2},{"$f":"'WACC Calc'!AM733","v":3.73E-2}]
["RC3Of**","R&D","Constant",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F734","v":3.73E-2},{"$f":"'WACC Calc'!G734","v":3.73E-2},{"$f":"'WACC Calc'!H734","v":3.73E-2},{"$f":"'WACC Calc'!I734","v":3.73E-2},{"$f":"'WACC Calc'!J734","v":3.73E-2},{"$f":"'WACC Calc'!K734","v":3.73E-2},{"$f":"'WACC Calc'!L734","v":3.73E-2},{"$f":"'WACC Calc'!M734","v":3.73E-2},{"$f":"'WACC Calc'!N734","v":3.73E-2},{"$f":"'WACC Calc'!O734","v":3.73E-2},{"$f":"'WACC Calc'!P734","v":3.73E-2},{"$f":"'WACC Calc'!Q734","v":3.73E-2},{"$f":"'WACC Calc'!R734","v":3.73E-2},{"$f":"'WACC Calc'!S734","v":3.73E-2},{"$f":"'WACC Calc'!T734","v":3.73E-2},{"$f":"'WACC Calc'!U734","v":3.73E-2},{"$f":"'WACC Calc'!V734","v":3.73E-2},{"$f":"'WACC Calc'!W734","v":3.73E-2},{"$f":"'WACC Calc'!X734","v":3.73E-2},{"$f":"'WACC Calc'!Y734","v":3.73E-2},{"$f":"'WACC Calc'!Z734","v":3.73E-2},{"$f":"'WACC Calc'!AA734","v":3.73E-2},{"$f":"'WACC Calc'!AB734","v":3.73E-2},{"$f":"'WACC Calc'!AC734","v":3.73E-2},{"$f":"'WACC Calc'!AD734","v":3.73E-2},{"$f":"'WACC Calc'!AE734","v":3.73E-2},{"$f":"'WACC Calc'!AF734","v":3.73E-2},{"$f":"'WACC Calc'!AG734","v":3.73E-2},{"$f":"'WACC Calc'!AH734","v":3.73E-2},{"$f":"'WACC Calc'!AI734","v":3.73E-2},{"$f":"'WACC Calc'!AJ734","v":3.73E-2},{"$f":"'WACC Calc'!AK734","v":3.73E-2},{"$f":"'WACC Calc'!AL734","v":3.73E-2},{"$f":"'WACC Calc'!AM734","v":3.73E-2}]
["RL3Of**","R&D","Low",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL735","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM735","v":1.2000000000000233E-2}]
["RM3Of**","R&D","Mid",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL736","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM736","v":1.2000000000000233E-2}]
["RC3Of**","R&D","Constant",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL737","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM737","v":1.2000000000000233E-2}]
["R*3Of**","R&D","*",30,"OffShoreWind","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F738","v":3.73E-2},{"$f":"'WACC Calc'!G738","v":3.73E-2},{"$f":"'WACC Calc'!H738","v":3.73E-2},{"$f":"'WACC Calc'!I738","v":3.73E-2},{"$f":"'WACC Calc'!J738","v":3.73E-2},{"$f":"'WACC Calc'!K738","v":3.73E-2},{"$f":"'WACC Calc'!L738","v":3.73E-2},{"$f":"'WACC Calc'!M738","v":3.73E-2},{"$f":"'WACC Calc'!N738","v":3.73E-2},{"$f":"'WACC Calc'!O738","v":3.73E-2},{"$f":"'WACC Calc'!P738","v":3.73E-2},{"$f":"'WACC Calc'!Q738","v":3.73E-2},{"$f":"'WACC Calc'!R738","v":3.73E-2},{"$f":"'WACC Calc'!S738","v":3.73E-2},{"$f":"'WACC Calc'!T738","v":3.73E-2},{"$f":"'WACC Calc'!U738","v":3.73E-2},{"$f":"'WACC Calc'!V738","v":3.73E-2},{"$f":"'WACC Calc'!W738","v":3.73E-2},{"$f":"'WACC Calc'!X738","v":3.73E-2},{"$f":"'WACC Calc'!Y738","v":3.73E-2},{"$f":"'WACC Calc'!Z738","v":3.73E-2},{"$f":"'WACC Calc'!AA738","v":3.73E-2},{"$f":"'WACC Calc'!AB738","v":3.73E-2},{"$f":"'WACC Calc'!AC738","v":3.73E-2},{"$f":"'WACC Calc'!AD738","v":3.73E-2},{"$f":"'WACC Calc'!AE738","v":3.73E-2},{"$f":"'WACC Calc'!AF738","v":3.73E-2},{"$f":"'WACC Calc'!AG738","v":3.73E-2},{"$f":"'WACC Calc'!AH738","v":3.73E-2},{"$f":"'WACC Calc'!AI738","v":3.73E-2},{"$f":"'WACC Calc'!AJ738","v":3.73E-2},{"$f":"'WACC Calc'!AK738","v":3.73E-2},{"$f":"'WACC Calc'!AL738","v":3.73E-2},{"$f":"'WACC Calc'!AM738","v":3.73E-2}]
["RL3Of**","R&D","Low",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F739","v":0.1303},{"$f":"'WACC Calc'!G739","v":0.12722307692307694},{"$f":"'WACC Calc'!H739","v":0.12414615384615385},{"$f":"'WACC Calc'!I739","v":0.12106923076923078},{"$f":"'WACC Calc'!J739","v":0.1179923076923077},{"$f":"'WACC Calc'!K739","v":0.11491538461538461},{"$f":"'WACC Calc'!L739","v":0.11183846153846155},{"$f":"'WACC Calc'!M739","v":0.10876153846153847},{"$f":"'WACC Calc'!N739","v":0.10568461538461539},{"$f":"'WACC Calc'!O739","v":0.10260769230769232},{"$f":"'WACC Calc'!P739","v":9.9530769230769228E-2},{"$f":"'WACC Calc'!Q739","v":9.6453846153846154E-2},{"$f":"'WACC Calc'!R739","v":9.337692307692308E-2},{"$f":"'WACC Calc'!S739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL739","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM739","v":9.0300000000000005E-2}]
["RM3Of**","R&D","Mid",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F740","v":0.1303},{"$f":"'WACC Calc'!G740","v":0.12722307692307694},{"$f":"'WACC Calc'!H740","v":0.12414615384615385},{"$f":"'WACC Calc'!I740","v":0.12106923076923078},{"$f":"'WACC Calc'!J740","v":0.1179923076923077},{"$f":"'WACC Calc'!K740","v":0.11491538461538461},{"$f":"'WACC Calc'!L740","v":0.11183846153846155},{"$f":"'WACC Calc'!M740","v":0.10876153846153847},{"$f":"'WACC Calc'!N740","v":0.10568461538461539},{"$f":"'WACC Calc'!O740","v":0.10260769230769232},{"$f":"'WACC Calc'!P740","v":9.9530769230769228E-2},{"$f":"'WACC Calc'!Q740","v":9.6453846153846154E-2},{"$f":"'WACC Calc'!R740","v":9.337692307692308E-2},{"$f":"'WACC Calc'!S740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL740","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM740","v":9.0300000000000005E-2}]
["RC3Of**","R&D","Constant",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F741","v":0.1303},{"$f":"'WACC Calc'!G741","v":0.1303},{"$f":"'WACC Calc'!H741","v":0.1303},{"$f":"'WACC Calc'!I741","v":0.1303},{"$f":"'WACC Calc'!J741","v":0.1303},{"$f":"'WACC Calc'!K741","v":0.1303},{"$f":"'WACC Calc'!L741","v":0.1303},{"$f":"'WACC Calc'!M741","v":0.1303},{"$f":"'WACC Calc'!N741","v":0.1303},{"$f":"'WACC Calc'!O741","v":0.1303},{"$f":"'WACC Calc'!P741","v":0.1303},{"$f":"'WACC Calc'!Q741","v":0.1303},{"$f":"'WACC Calc'!R741","v":0.1303},{"$f":"'WACC Calc'!S741","v":0.1303},{"$f":"'WACC Calc'!T741","v":0.1303},{"$f":"'WACC Calc'!U741","v":0.1303},{"$f":"'WACC Calc'!V741","v":0.1303},{"$f":"'WACC Calc'!W741","v":0.1303},{"$f":"'WACC Calc'!X741","v":0.1303},{"$f":"'WACC Calc'!Y741","v":0.1303},{"$f":"'WACC Calc'!Z741","v":0.1303},{"$f":"'WACC Calc'!AA741","v":0.1303},{"$f":"'WACC Calc'!AB741","v":0.1303},{"$f":"'WACC Calc'!AC741","v":0.1303},{"$f":"'WACC Calc'!AD741","v":0.1303},{"$f":"'WACC Calc'!AE741","v":0.1303},{"$f":"'WACC Calc'!AF741","v":0.1303},{"$f":"'WACC Calc'!AG741","v":0.1303},{"$f":"'WACC Calc'!AH741","v":0.1303},{"$f":"'WACC Calc'!AI741","v":0.1303},{"$f":"'WACC Calc'!AJ741","v":0.1303},{"$f":"'WACC Calc'!AK741","v":0.1303},{"$f":"'WACC Calc'!AL741","v":0.1303},{"$f":"'WACC Calc'!AM741","v":0.1303}]
["RL3Of**","R&D","Low",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F742","v":0.10273170731707326},{"$f":"'WACC Calc'!G742","v":9.9729831144465431E-2},{"$f":"'WACC Calc'!H742","v":9.6727954971857599E-2},{"$f":"'WACC Calc'!I742","v":9.3726078799249546E-2},{"$f":"'WACC Calc'!J742","v":9.0724202626641715E-2},{"$f":"'WACC Calc'!K742","v":8.7722326454033883E-2},{"$f":"'WACC Calc'!L742","v":8.4720450281426052E-2},{"$f":"'WACC Calc'!M742","v":8.1718574108817998E-2},{"$f":"'WACC Calc'!N742","v":7.8716697936210167E-2},{"$f":"'WACC Calc'!O742","v":7.5714821763602336E-2},{"$f":"'WACC Calc'!P742","v":7.2712945590994504E-2},{"$f":"'WACC Calc'!Q742","v":6.9711069418386673E-2},{"$f":"'WACC Calc'!R742","v":6.670919324577862E-2},{"$f":"'WACC Calc'!S742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL742","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM742","v":6.3707317073170788E-2}]
["RM3Of**","R&D","Mid",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F743","v":0.10273170731707326},{"$f":"'WACC Calc'!G743","v":9.9729831144465431E-2},{"$f":"'WACC Calc'!H743","v":9.6727954971857599E-2},{"$f":"'WACC Calc'!I743","v":9.3726078799249546E-2},{"$f":"'WACC Calc'!J743","v":9.0724202626641715E-2},{"$f":"'WACC Calc'!K743","v":8.7722326454033883E-2},{"$f":"'WACC Calc'!L743","v":8.4720450281426052E-2},{"$f":"'WACC Calc'!M743","v":8.1718574108817998E-2},{"$f":"'WACC Calc'!N743","v":7.8716697936210167E-2},{"$f":"'WACC Calc'!O743","v":7.5714821763602336E-2},{"$f":"'WACC Calc'!P743","v":7.2712945590994504E-2},{"$f":"'WACC Calc'!Q743","v":6.9711069418386673E-2},{"$f":"'WACC Calc'!R743","v":6.670919324577862E-2},{"$f":"'WACC Calc'!S743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL743","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM743","v":6.3707317073170788E-2}]
["RC3Of**","R&D","Constant",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F744","v":0.10273170731707326},{"$f":"'WACC Calc'!G744","v":0.10273170731707326},{"$f":"'WACC Calc'!H744","v":0.10273170731707326},{"$f":"'WACC Calc'!I744","v":0.10273170731707326},{"$f":"'WACC Calc'!J744","v":0.10273170731707326},{"$f":"'WACC Calc'!K744","v":0.10273170731707326},{"$f":"'WACC Calc'!L744","v":0.10273170731707326},{"$f":"'WACC Calc'!M744","v":0.10273170731707326},{"$f":"'WACC Calc'!N744","v":0.10273170731707326},{"$f":"'WACC Calc'!O744","v":0.10273170731707326},{"$f":"'WACC Calc'!P744","v":0.10273170731707326},{"$f":"'WACC Calc'!Q744","v":0.10273170731707326},{"$f":"'WACC Calc'!R744","v":0.10273170731707326},{"$f":"'WACC Calc'!S744","v":0.10273170731707326},{"$f":"'WACC Calc'!T744","v":0.10273170731707326},{"$f":"'WACC Calc'!U744","v":0.10273170731707326},{"$f":"'WACC Calc'!V744","v":0.10273170731707326},{"$f":"'WACC Calc'!W744","v":0.10273170731707326},{"$f":"'WACC Calc'!X744","v":0.10273170731707326},{"$f":"'WACC Calc'!Y744","v":0.10273170731707326},{"$f":"'WACC Calc'!Z744","v":0.10273170731707326},{"$f":"'WACC Calc'!AA744","v":0.10273170731707326},{"$f":"'WACC Calc'!AB744","v":0.10273170731707326},{"$f":"'WACC Calc'!AC744","v":0.10273170731707326},{"$f":"'WACC Calc'!AD744","v":0.10273170731707326},{"$f":"'WACC Calc'!AE744","v":0.10273170731707326},{"$f":"'WACC Calc'!AF744","v":0.10273170731707326},{"$f":"'WACC Calc'!AG744","v":0.10273170731707326},{"$f":"'WACC Calc'!AH744","v":0.10273170731707326},{"$f":"'WACC Calc'!AI744","v":0.10273170731707326},{"$f":"'WACC Calc'!AJ744","v":0.10273170731707326},{"$f":"'WACC Calc'!AK744","v":0.10273170731707326},{"$f":"'WACC Calc'!AL744","v":0.10273170731707326},{"$f":"'WACC Calc'!AM744","v":0.10273170731707326}]
["RL3Of**","R&D","Low",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F745","v":0.6},{"$f":"'WACC Calc'!G745","v":0.60769230769230764},{"$f":"'WACC Calc'!H745","v":0.61538461538461531},{"$f":"'WACC Calc'!I745","v":0.62307692307692297},{"$f":"'WACC Calc'!J745","v":0.63076923076923064},{"$f":"'WACC Calc'!K745","v":0.6384615384615383},{"$f":"'WACC Calc'!L745","v":0.64615384615384597},{"$f":"'WACC Calc'!M745","v":0.65384615384615363},{"$f":"'WACC Calc'!N745","v":0.6615384615384613},{"$f":"'WACC Calc'!O745","v":0.66923076923076896},{"$f":"'WACC Calc'!P745","v":0.67692307692307663},{"$f":"'WACC Calc'!Q745","v":0.68461538461538429},{"$f":"'WACC Calc'!R745","v":0.69230769230769196},{"$f":"'WACC Calc'!S745","v":0.7},{"$f":"'WACC Calc'!T745","v":0.7},{"$f":"'WACC Calc'!U745","v":0.7},{"$f":"'WACC Calc'!V745","v":0.7},{"$f":"'WACC Calc'!W745","v":0.7},{"$f":"'WACC Calc'!X745","v":0.7},{"$f":"'WACC Calc'!Y745","v":0.7},{"$f":"'WACC Calc'!Z745","v":0.7},{"$f":"'WACC Calc'!AA745","v":0.7},{"$f":"'WACC Calc'!AB745","v":0.7},{"$f":"'WACC Calc'!AC745","v":0.7},{"$f":"'WACC Calc'!AD745","v":0.7},{"$f":"'WACC Calc'!AE745","v":0.7},{"$f":"'WACC Calc'!AF745","v":0.7},{"$f":"'WACC Calc'!AG745","v":0.7},{"$f":"'WACC Calc'!AH745","v":0.7},{"$f":"'WACC Calc'!AI745","v":0.7},{"$f":"'WACC Calc'!AJ745","v":0.7},{"$f":"'WACC Calc'!AK745","v":0.7},{"$f":"'WACC Calc'!AL745","v":0.7},{"$f":"'WACC Calc'!AM745","v":0.7}]
["RM3Of**","R&D","Mid",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F746","v":0.6},{"$f":"'WACC Calc'!G746","v":0.60384615384615381},{"$f":"'WACC Calc'!H746","v":0.60769230769230764},{"$f":"'WACC Calc'!I746","v":0.61153846153846148},{"$f":"'WACC Calc'!J746","v":0.61538461538461531},{"$f":"'WACC Calc'!K746","v":0.61923076923076914},{"$f":"'WACC Calc'!L746","v":0.62307692307692297},{"$f":"'WACC Calc'!M746","v":0.62692307692307681},{"$f":"'WACC Calc'!N746","v":0.63076923076923064},{"$f":"'WACC Calc'!O746","v":0.63461538461538447},{"$f":"'WACC Calc'!P746","v":0.6384615384615383},{"$f":"'WACC Calc'!Q746","v":0.64230769230769214},{"$f":"'WACC Calc'!R746","v":0.64615384615384597},{"$f":"'WACC Calc'!S746","v":0.65},{"$f":"'WACC Calc'!T746","v":0.65},{"$f":"'WACC Calc'!U746","v":0.65},{"$f":"'WACC Calc'!V746","v":0.65},{"$f":"'WACC Calc'!W746","v":0.65},{"$f":"'WACC Calc'!X746","v":0.65},{"$f":"'WACC Calc'!Y746","v":0.65},{"$f":"'WACC Calc'!Z746","v":0.65},{"$f":"'WACC Calc'!AA746","v":0.65},{"$f":"'WACC Calc'!AB746","v":0.65},{"$f":"'WACC Calc'!AC746","v":0.65},{"$f":"'WACC Calc'!AD746","v":0.65},{"$f":"'WACC Calc'!AE746","v":0.65},{"$f":"'WACC Calc'!AF746","v":0.65},{"$f":"'WACC Calc'!AG746","v":0.65},{"$f":"'WACC Calc'!AH746","v":0.65},{"$f":"'WACC Calc'!AI746","v":0.65},{"$f":"'WACC Calc'!AJ746","v":0.65},{"$f":"'WACC Calc'!AK746","v":0.65},{"$f":"'WACC Calc'!AL746","v":0.65},{"$f":"'WACC Calc'!AM746","v":0.65}]
["RC3Of**","R&D","Constant",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F747","v":0.6},{"$f":"'WACC Calc'!G747","v":0.6},{"$f":"'WACC Calc'!H747","v":0.6},{"$f":"'WACC Calc'!I747","v":0.6},{"$f":"'WACC Calc'!J747","v":0.6},{"$f":"'WACC Calc'!K747","v":0.6},{"$f":"'WACC Calc'!L747","v":0.6},{"$f":"'WACC Calc'!M747","v":0.6},{"$f":"'WACC Calc'!N747","v":0.6},{"$f":"'WACC Calc'!O747","v":0.6},{"$f":"'WACC Calc'!P747","v":0.6},{"$f":"'WACC Calc'!Q747","v":0.6},{"$f":"'WACC Calc'!R747","v":0.6},{"$f":"'WACC Calc'!S747","v":0.6},{"$f":"'WACC Calc'!T747","v":0.6},{"$f":"'WACC Calc'!U747","v":0.6},{"$f":"'WACC Calc'!V747","v":0.6},{"$f":"'WACC Calc'!W747","v":0.6},{"$f":"'WACC Calc'!X747","v":0.6},{"$f":"'WACC Calc'!Y747","v":0.6},{"$f":"'WACC Calc'!Z747","v":0.6},{"$f":"'WACC Calc'!AA747","v":0.6},{"$f":"'WACC Calc'!AB747","v":0.6},{"$f":"'WACC Calc'!AC747","v":0.6},{"$f":"'WACC Calc'!AD747","v":0.6},{"$f":"'WACC Calc'!AE747","v":0.6},{"$f":"'WACC Calc'!AF747","v":0.6},{"$f":"'WACC Calc'!AG747","v":0.6},{"$f":"'WACC Calc'!AH747","v":0.6},{"$f":"'WACC Calc'!AI747","v":0.6},{"$f":"'WACC Calc'!AJ747","v":0.6},{"$f":"'WACC Calc'!AK747","v":0.6},{"$f":"'WACC Calc'!AL747","v":0.6},{"$f":"'WACC Calc'!AM747","v":0.6}]
["R*3Of**","R&D","*",30,"OffShoreWind","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F748","v":0.25740000000000002},{"$f":"'WACC Calc'!G748","v":0.25740000000000002},{"$f":"'WACC Calc'!H748","v":0.25740000000000002},{"$f":"'WACC Calc'!I748","v":0.25740000000000002},{"$f":"'WACC Calc'!J748","v":0.25740000000000002},{"$f":"'WACC Calc'!K748","v":0.25740000000000002},{"$f":"'WACC Calc'!L748","v":0.25740000000000002},{"$f":"'WACC Calc'!M748","v":0.25740000000000002},{"$f":"'WACC Calc'!N748","v":0.25740000000000002},{"$f":"'WACC Calc'!O748","v":0.25740000000000002},{"$f":"'WACC Calc'!P748","v":0.25740000000000002},{"$f":"'WACC Calc'!Q748","v":0.25740000000000002},{"$f":"'WACC Calc'!R748","v":0.25740000000000002},{"$f":"'WACC Calc'!S748","v":0.25740000000000002},{"$f":"'WACC Calc'!T748","v":0.25740000000000002},{"$f":"'WACC Calc'!U748","v":0.25740000000000002},{"$f":"'WACC Calc'!V748","v":0.25740000000000002},{"$f":"'WACC Calc'!W748","v":0.25740000000000002},{"$f":"'WACC Calc'!X748","v":0.25740000000000002},{"$f":"'WACC Calc'!Y748","v":0.25740000000000002},{"$f":"'WACC Calc'!Z748","v":0.25740000000000002},{"$f":"'WACC Calc'!AA748","v":0.25740000000000002},{"$f":"'WACC Calc'!AB748","v":0.25740000000000002},{"$f":"'WACC Calc'!AC748","v":0.25740000000000002},{"$f":"'WACC Calc'!AD748","v":0.25740000000000002},{"$f":"'WACC Calc'!AE748","v":0.25740000000000002},{"$f":"'WACC Calc'!AF748","v":0.25740000000000002},{"$f":"'WACC Calc'!AG748","v":0.25740000000000002},{"$f":"'WACC Calc'!AH748","v":0.25740000000000002},{"$f":"'WACC Calc'!AI748","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ748","v":0.25740000000000002},{"$f":"'WACC Calc'!AK748","v":0.25740000000000002},{"$f":"'WACC Calc'!AL748","v":0.25740000000000002},{"$f":"'WACC Calc'!AM748","v":0.25740000000000002}]
["RL3Of**","R&D","Low",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F749","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!G749","v":6.6743048792899412E-2},{"$f":"'WACC Calc'!H749","v":6.479404686390533E-2},{"$f":"'WACC Calc'!I749","v":6.2892382213017767E-2},{"$f":"'WACC Calc'!J749","v":6.1038054840236701E-2},{"$f":"'WACC Calc'!K749","v":5.923106474556214E-2},{"$f":"'WACC Calc'!L749","v":5.7471411928994104E-2},{"$f":"'WACC Calc'!M749","v":5.5759096390532559E-2},{"$f":"'WACC Calc'!N749","v":5.4094118130177532E-2},{"$f":"'WACC Calc'!O749","v":5.2476477147929017E-2},{"$f":"'WACC Calc'!P749","v":5.0906173443786999E-2},{"$f":"'WACC Calc'!Q749","v":4.93832070177515E-2},{"$f":"'WACC Calc'!R749","v":4.7907577869822512E-2},{"$f":"'WACC Calc'!S749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!T749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL749","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM749","v":4.6479286000000002E-2}]
["RM3Of**","R&D","Mid",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F750","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!G750","v":6.7125833781065097E-2},{"$f":"'WACC Calc'!H750","v":6.5535948201183442E-2},{"$f":"'WACC Calc'!I750","v":6.3969731260355045E-2},{"$f":"'WACC Calc'!J750","v":6.2427182958579887E-2},{"$f":"'WACC Calc'!K750","v":6.0908303295857995E-2},{"$f":"'WACC Calc'!L750","v":5.9413092272189369E-2},{"$f":"'WACC Calc'!M750","v":5.7941549887573982E-2},{"$f":"'WACC Calc'!N750","v":5.6493676142011839E-2},{"$f":"'WACC Calc'!O750","v":5.506947103550297E-2},{"$f":"'WACC Calc'!P750","v":5.3668934568047347E-2},{"$f":"'WACC Calc'!Q750","v":5.2292066739644982E-2},{"$f":"'WACC Calc'!R750","v":5.0938867550295863E-2},{"$f":"'WACC Calc'!S750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!T750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL750","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM750","v":4.9609337000000003E-2}]
["RC3Of**","R&D","Constant",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!G751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!H751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!I751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!J751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!K751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!L751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!M751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!N751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!O751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!P751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!Q751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!R751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!S751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!T751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!U751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!V751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!W751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!X751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!Y751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!Z751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AA751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AB751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AC751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AD751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AE751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AF751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AG751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AH751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AI751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AJ751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AK751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AL751","v":6.8739387999999998E-2},{"$f":"'WACC Calc'!AM751","v":6.8739387999999998E-2}]
["RL3Of**","R&D","Low",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F752","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!G752","v":4.0724925651609345E-2},{"$f":"'WACC Calc'!H752","v":3.8823460355029482E-2},{"$f":"'WACC Calc'!I752","v":3.6968177768798016E-2},{"$f":"'WACC Calc'!J752","v":3.5159077892914059E-2},{"$f":"'WACC Calc'!K752","v":3.3396160727377611E-2},{"$f":"'WACC Calc'!L752","v":3.1679426272189337E-2},{"$f":"'WACC Calc'!M752","v":3.0008874527349017E-2},{"$f":"'WACC Calc'!N752","v":2.8384505492856205E-2},{"$f":"'WACC Calc'!O752","v":2.6806319168711124E-2},{"$f":"'WACC Calc'!P752","v":2.5274315554914217E-2},{"$f":"'WACC Calc'!Q752","v":2.3788494651465042E-2},{"$f":"'WACC Calc'!R752","v":2.2348856458363597E-2},{"$f":"'WACC Calc'!S752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!T752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL752","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM752","v":2.0955400975609884E-2}]
["RM3Of**","R&D","Mid",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F753","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!G753","v":4.1098374420551531E-2},{"$f":"'WACC Calc'!H753","v":3.95472665377401E-2},{"$f":"'WACC Calc'!I753","v":3.8019250010102645E-2},{"$f":"'WACC Calc'!J753","v":3.6514324837638945E-2},{"$f":"'WACC Calc'!K753","v":3.5032491020349221E-2},{"$f":"'WACC Calc'!L753","v":3.3573748558233696E-2},{"$f":"'WACC Calc'!M753","v":3.2138097451291703E-2},{"$f":"'WACC Calc'!N753","v":3.0725537699523908E-2},{"$f":"'WACC Calc'!O753","v":2.9336069302929868E-2},{"$f":"'WACC Calc'!P753","v":2.7969692261509804E-2},{"$f":"'WACC Calc'!Q753","v":2.6626406575263495E-2},{"$f":"'WACC Calc'!R753","v":2.5306212244191384E-2},{"$f":"'WACC Calc'!S753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!T753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL753","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM753","v":2.4009109268292583E-2}]
["RC3Of**","R&D","Constant",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!G754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!H754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!I754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!J754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!K754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!L754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!M754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!N754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!O754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!P754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!Q754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!R754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!S754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!T754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!U754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!V754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!W754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!X754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!Y754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!Z754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AA754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AB754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AC754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AD754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AE754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AF754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AG754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AH754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AI754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AJ754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AK754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AL754","v":4.2672573658536717E-2},{"$f":"'WACC Calc'!AM754","v":4.2672573658536717E-2}]
["R*3Ut**","R&D","*",30,"UtilityPV","*","Inflation Rate",{"$f":"'WACC Calc'!F757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM757","v":2.5000000000000001E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B387,1), LEFT(C387,1), LEFT(D387,1),LEFT(E387,2),LEFT(F387,6),RIGHT(F387,1))","v":"RL3Ut**"},"R&D","Low",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F758","v":3.73E-2},{"$f":"'WACC Calc'!G758","v":3.73E-2},{"$f":"'WACC Calc'!H758","v":3.73E-2},{"$f":"'WACC Calc'!I758","v":3.73E-2},{"$f":"'WACC Calc'!J758","v":3.73E-2},{"$f":"'WACC Calc'!K758","v":3.73E-2},{"$f":"'WACC Calc'!L758","v":3.73E-2},{"$f":"'WACC Calc'!M758","v":3.73E-2},{"$f":"'WACC Calc'!N758","v":3.73E-2},{"$f":"'WACC Calc'!O758","v":3.73E-2},{"$f":"'WACC Calc'!P758","v":3.73E-2},{"$f":"'WACC Calc'!Q758","v":3.73E-2},{"$f":"'WACC Calc'!R758","v":3.73E-2},{"$f":"'WACC Calc'!S758","v":3.73E-2},{"$f":"'WACC Calc'!T758","v":3.73E-2},{"$f":"'WACC Calc'!U758","v":3.73E-2},{"$f":"'WACC Calc'!V758","v":3.73E-2},{"$f":"'WACC Calc'!W758","v":3.73E-2},{"$f":"'WACC Calc'!X758","v":3.73E-2},{"$f":"'WACC Calc'!Y758","v":3.73E-2},{"$f":"'WACC Calc'!Z758","v":3.73E-2},{"$f":"'WACC Calc'!AA758","v":3.73E-2},{"$f":"'WACC Calc'!AB758","v":3.73E-2},{"$f":"'WACC Calc'!AC758","v":3.73E-2},{"$f":"'WACC Calc'!AD758","v":3.73E-2},{"$f":"'WACC Calc'!AE758","v":3.73E-2},{"$f":"'WACC Calc'!AF758","v":3.73E-2},{"$f":"'WACC Calc'!AG758","v":3.73E-2},{"$f":"'WACC Calc'!AH758","v":3.73E-2},{"$f":"'WACC Calc'!AI758","v":3.73E-2},{"$f":"'WACC Calc'!AJ758","v":3.73E-2},{"$f":"'WACC Calc'!AK758","v":3.73E-2},{"$f":"'WACC Calc'!AL758","v":3.73E-2},{"$f":"'WACC Calc'!AM758","v":3.73E-2}]
["RM3Ut**","R&D","Mid",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F759","v":3.73E-2},{"$f":"'WACC Calc'!G759","v":3.73E-2},{"$f":"'WACC Calc'!H759","v":3.73E-2},{"$f":"'WACC Calc'!I759","v":3.73E-2},{"$f":"'WACC Calc'!J759","v":3.73E-2},{"$f":"'WACC Calc'!K759","v":3.73E-2},{"$f":"'WACC Calc'!L759","v":3.73E-2},{"$f":"'WACC Calc'!M759","v":3.73E-2},{"$f":"'WACC Calc'!N759","v":3.73E-2},{"$f":"'WACC Calc'!O759","v":3.73E-2},{"$f":"'WACC Calc'!P759","v":3.73E-2},{"$f":"'WACC Calc'!Q759","v":3.73E-2},{"$f":"'WACC Calc'!R759","v":3.73E-2},{"$f":"'WACC Calc'!S759","v":3.73E-2},{"$f":"'WACC Calc'!T759","v":3.73E-2},{"$f":"'WACC Calc'!U759","v":3.73E-2},{"$f":"'WACC Calc'!V759","v":3.73E-2},{"$f":"'WACC Calc'!W759","v":3.73E-2},{"$f":"'WACC Calc'!X759","v":3.73E-2},{"$f":"'WACC Calc'!Y759","v":3.73E-2},{"$f":"'WACC Calc'!Z759","v":3.73E-2},{"$f":"'WACC Calc'!AA759","v":3.73E-2},{"$f":"'WACC Calc'!AB759","v":3.73E-2},{"$f":"'WACC Calc'!AC759","v":3.73E-2},{"$f":"'WACC Calc'!AD759","v":3.73E-2},{"$f":"'WACC Calc'!AE759","v":3.73E-2},{"$f":"'WACC Calc'!AF759","v":3.73E-2},{"$f":"'WACC Calc'!AG759","v":3.73E-2},{"$f":"'WACC Calc'!AH759","v":3.73E-2},{"$f":"'WACC Calc'!AI759","v":3.73E-2},{"$f":"'WACC Calc'!AJ759","v":3.73E-2},{"$f":"'WACC Calc'!AK759","v":3.73E-2},{"$f":"'WACC Calc'!AL759","v":3.73E-2},{"$f":"'WACC Calc'!AM759","v":3.73E-2}]
["RC3Ut**","R&D","Constant",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F760","v":3.73E-2},{"$f":"'WACC Calc'!G760","v":3.73E-2},{"$f":"'WACC Calc'!H760","v":3.73E-2},{"$f":"'WACC Calc'!I760","v":3.73E-2},{"$f":"'WACC Calc'!J760","v":3.73E-2},{"$f":"'WACC Calc'!K760","v":3.73E-2},{"$f":"'WACC Calc'!L760","v":3.73E-2},{"$f":"'WACC Calc'!M760","v":3.73E-2},{"$f":"'WACC Calc'!N760","v":3.73E-2},{"$f":"'WACC Calc'!O760","v":3.73E-2},{"$f":"'WACC Calc'!P760","v":3.73E-2},{"$f":"'WACC Calc'!Q760","v":3.73E-2},{"$f":"'WACC Calc'!R760","v":3.73E-2},{"$f":"'WACC Calc'!S760","v":3.73E-2},{"$f":"'WACC Calc'!T760","v":3.73E-2},{"$f":"'WACC Calc'!U760","v":3.73E-2},{"$f":"'WACC Calc'!V760","v":3.73E-2},{"$f":"'WACC Calc'!W760","v":3.73E-2},{"$f":"'WACC Calc'!X760","v":3.73E-2},{"$f":"'WACC Calc'!Y760","v":3.73E-2},{"$f":"'WACC Calc'!Z760","v":3.73E-2},{"$f":"'WACC Calc'!AA760","v":3.73E-2},{"$f":"'WACC Calc'!AB760","v":3.73E-2},{"$f":"'WACC Calc'!AC760","v":3.73E-2},{"$f":"'WACC Calc'!AD760","v":3.73E-2},{"$f":"'WACC Calc'!AE760","v":3.73E-2},{"$f":"'WACC Calc'!AF760","v":3.73E-2},{"$f":"'WACC Calc'!AG760","v":3.73E-2},{"$f":"'WACC Calc'!AH760","v":3.73E-2},{"$f":"'WACC Calc'!AI760","v":3.73E-2},{"$f":"'WACC Calc'!AJ760","v":3.73E-2},{"$f":"'WACC Calc'!AK760","v":3.73E-2},{"$f":"'WACC Calc'!AL760","v":3.73E-2},{"$f":"'WACC Calc'!AM760","v":3.73E-2}]
["RL3Ut**","R&D","Low",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL761","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM761","v":1.2000000000000233E-2}]
["RM3Ut**","R&D","Mid",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL762","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM762","v":1.2000000000000233E-2}]
["RC3Ut**","R&D","Constant",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL763","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM763","v":1.2000000000000233E-2}]
["R*3Ut**","R&D","*",30,"UtilityPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F764","v":3.73E-2},{"$f":"'WACC Calc'!G764","v":3.73E-2},{"$f":"'WACC Calc'!H764","v":3.73E-2},{"$f":"'WACC Calc'!I764","v":3.73E-2},{"$f":"'WACC Calc'!J764","v":3.73E-2},{"$f":"'WACC Calc'!K764","v":3.73E-2},{"$f":"'WACC Calc'!L764","v":3.73E-2},{"$f":"'WACC Calc'!M764","v":3.73E-2},{"$f":"'WACC Calc'!N764","v":3.73E-2},{"$f":"'WACC Calc'!O764","v":3.73E-2},{"$f":"'WACC Calc'!P764","v":3.73E-2},{"$f":"'WACC Calc'!Q764","v":3.73E-2},{"$f":"'WACC Calc'!R764","v":3.73E-2},{"$f":"'WACC Calc'!S764","v":3.73E-2},{"$f":"'WACC Calc'!T764","v":3.73E-2},{"$f":"'WACC Calc'!U764","v":3.73E-2},{"$f":"'WACC Calc'!V764","v":3.73E-2},{"$f":"'WACC Calc'!W764","v":3.73E-2},{"$f":"'WACC Calc'!X764","v":3.73E-2},{"$f":"'WACC Calc'!Y764","v":3.73E-2},{"$f":"'WACC Calc'!Z764","v":3.73E-2},{"$f":"'WACC Calc'!AA764","v":3.73E-2},{"$f":"'WACC Calc'!AB764","v":3.73E-2},{"$f":"'WACC Calc'!AC764","v":3.73E-2},{"$f":"'WACC Calc'!AD764","v":3.73E-2},{"$f":"'WACC Calc'!AE764","v":3.73E-2},{"$f":"'WACC Calc'!AF764","v":3.73E-2},{"$f":"'WACC Calc'!AG764","v":3.73E-2},{"$f":"'WACC Calc'!AH764","v":3.73E-2},{"$f":"'WACC Calc'!AI764","v":3.73E-2},{"$f":"'WACC Calc'!AJ764","v":3.73E-2},{"$f":"'WACC Calc'!AK764","v":3.73E-2},{"$f":"'WACC Calc'!AL764","v":3.73E-2},{"$f":"'WACC Calc'!AM764","v":3.73E-2}]
["RL3Ut**","R&D","Low",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL765","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM765","v":9.0300000000000005E-2}]
["RM3Ut**","R&D","Mid",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL766","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM766","v":9.0300000000000005E-2}]
["RC3Ut**","R&D","Constant",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL767","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM767","v":9.0300000000000005E-2}]
["RL3Ut**","R&D","Low",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL768","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM768","v":6.3707317073170788E-2}]
["RM3Ut**","R&D","Mid",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL769","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM769","v":6.3707317073170788E-2}]
["RC3Ut**","R&D","Constant",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL770","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM770","v":6.3707317073170788E-2}]
["RL3Ut**","R&D","Low",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F771","v":0.6},{"$f":"'WACC Calc'!G771","v":0.60769230769230764},{"$f":"'WACC Calc'!H771","v":0.61538461538461531},{"$f":"'WACC Calc'!I771","v":0.62307692307692297},{"$f":"'WACC Calc'!J771","v":0.63076923076923064},{"$f":"'WACC Calc'!K771","v":0.6384615384615383},{"$f":"'WACC Calc'!L771","v":0.64615384615384597},{"$f":"'WACC Calc'!M771","v":0.65384615384615363},{"$f":"'WACC Calc'!N771","v":0.6615384615384613},{"$f":"'WACC Calc'!O771","v":0.66923076923076896},{"$f":"'WACC Calc'!P771","v":0.67692307692307663},{"$f":"'WACC Calc'!Q771","v":0.68461538461538429},{"$f":"'WACC Calc'!R771","v":0.69230769230769196},{"$f":"'WACC Calc'!S771","v":0.7},{"$f":"'WACC Calc'!T771","v":0.7},{"$f":"'WACC Calc'!U771","v":0.7},{"$f":"'WACC Calc'!V771","v":0.7},{"$f":"'WACC Calc'!W771","v":0.7},{"$f":"'WACC Calc'!X771","v":0.7},{"$f":"'WACC Calc'!Y771","v":0.7},{"$f":"'WACC Calc'!Z771","v":0.7},{"$f":"'WACC Calc'!AA771","v":0.7},{"$f":"'WACC Calc'!AB771","v":0.7},{"$f":"'WACC Calc'!AC771","v":0.7},{"$f":"'WACC Calc'!AD771","v":0.7},{"$f":"'WACC Calc'!AE771","v":0.7},{"$f":"'WACC Calc'!AF771","v":0.7},{"$f":"'WACC Calc'!AG771","v":0.7},{"$f":"'WACC Calc'!AH771","v":0.7},{"$f":"'WACC Calc'!AI771","v":0.7},{"$f":"'WACC Calc'!AJ771","v":0.7},{"$f":"'WACC Calc'!AK771","v":0.7},{"$f":"'WACC Calc'!AL771","v":0.7},{"$f":"'WACC Calc'!AM771","v":0.7}]
["RM3Ut**","R&D","Mid",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F772","v":0.6},{"$f":"'WACC Calc'!G772","v":0.60384615384615381},{"$f":"'WACC Calc'!H772","v":0.60769230769230764},{"$f":"'WACC Calc'!I772","v":0.61153846153846148},{"$f":"'WACC Calc'!J772","v":0.61538461538461531},{"$f":"'WACC Calc'!K772","v":0.61923076923076914},{"$f":"'WACC Calc'!L772","v":0.62307692307692297},{"$f":"'WACC Calc'!M772","v":0.62692307692307681},{"$f":"'WACC Calc'!N772","v":0.63076923076923064},{"$f":"'WACC Calc'!O772","v":0.63461538461538447},{"$f":"'WACC Calc'!P772","v":0.6384615384615383},{"$f":"'WACC Calc'!Q772","v":0.64230769230769214},{"$f":"'WACC Calc'!R772","v":0.64615384615384597},{"$f":"'WACC Calc'!S772","v":0.65},{"$f":"'WACC Calc'!T772","v":0.65},{"$f":"'WACC Calc'!U772","v":0.65},{"$f":"'WACC Calc'!V772","v":0.65},{"$f":"'WACC Calc'!W772","v":0.65},{"$f":"'WACC Calc'!X772","v":0.65},{"$f":"'WACC Calc'!Y772","v":0.65},{"$f":"'WACC Calc'!Z772","v":0.65},{"$f":"'WACC Calc'!AA772","v":0.65},{"$f":"'WACC Calc'!AB772","v":0.65},{"$f":"'WACC Calc'!AC772","v":0.65},{"$f":"'WACC Calc'!AD772","v":0.65},{"$f":"'WACC Calc'!AE772","v":0.65},{"$f":"'WACC Calc'!AF772","v":0.65},{"$f":"'WACC Calc'!AG772","v":0.65},{"$f":"'WACC Calc'!AH772","v":0.65},{"$f":"'WACC Calc'!AI772","v":0.65},{"$f":"'WACC Calc'!AJ772","v":0.65},{"$f":"'WACC Calc'!AK772","v":0.65},{"$f":"'WACC Calc'!AL772","v":0.65},{"$f":"'WACC Calc'!AM772","v":0.65}]
["RC3Ut**","R&D","Constant",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F773","v":0.6},{"$f":"'WACC Calc'!G773","v":0.6},{"$f":"'WACC Calc'!H773","v":0.6},{"$f":"'WACC Calc'!I773","v":0.6},{"$f":"'WACC Calc'!J773","v":0.6},{"$f":"'WACC Calc'!K773","v":0.6},{"$f":"'WACC Calc'!L773","v":0.6},{"$f":"'WACC Calc'!M773","v":0.6},{"$f":"'WACC Calc'!N773","v":0.6},{"$f":"'WACC Calc'!O773","v":0.6},{"$f":"'WACC Calc'!P773","v":0.6},{"$f":"'WACC Calc'!Q773","v":0.6},{"$f":"'WACC Calc'!R773","v":0.6},{"$f":"'WACC Calc'!S773","v":0.6},{"$f":"'WACC Calc'!T773","v":0.6},{"$f":"'WACC Calc'!U773","v":0.6},{"$f":"'WACC Calc'!V773","v":0.6},{"$f":"'WACC Calc'!W773","v":0.6},{"$f":"'WACC Calc'!X773","v":0.6},{"$f":"'WACC Calc'!Y773","v":0.6},{"$f":"'WACC Calc'!Z773","v":0.6},{"$f":"'WACC Calc'!AA773","v":0.6},{"$f":"'WACC Calc'!AB773","v":0.6},{"$f":"'WACC Calc'!AC773","v":0.6},{"$f":"'WACC Calc'!AD773","v":0.6},{"$f":"'WACC Calc'!AE773","v":0.6},{"$f":"'WACC Calc'!AF773","v":0.6},{"$f":"'WACC Calc'!AG773","v":0.6},{"$f":"'WACC Calc'!AH773","v":0.6},{"$f":"'WACC Calc'!AI773","v":0.6},{"$f":"'WACC Calc'!AJ773","v":0.6},{"$f":"'WACC Calc'!AK773","v":0.6},{"$f":"'WACC Calc'!AL773","v":0.6},{"$f":"'WACC Calc'!AM773","v":0.6}]
["R*3Ut**","R&D","*",30,"UtilityPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F774","v":0.25740000000000002},{"$f":"'WACC Calc'!G774","v":0.25740000000000002},{"$f":"'WACC Calc'!H774","v":0.25740000000000002},{"$f":"'WACC Calc'!I774","v":0.25740000000000002},{"$f":"'WACC Calc'!J774","v":0.25740000000000002},{"$f":"'WACC Calc'!K774","v":0.25740000000000002},{"$f":"'WACC Calc'!L774","v":0.25740000000000002},{"$f":"'WACC Calc'!M774","v":0.25740000000000002},{"$f":"'WACC Calc'!N774","v":0.25740000000000002},{"$f":"'WACC Calc'!O774","v":0.25740000000000002},{"$f":"'WACC Calc'!P774","v":0.25740000000000002},{"$f":"'WACC Calc'!Q774","v":0.25740000000000002},{"$f":"'WACC Calc'!R774","v":0.25740000000000002},{"$f":"'WACC Calc'!S774","v":0.25740000000000002},{"$f":"'WACC Calc'!T774","v":0.25740000000000002},{"$f":"'WACC Calc'!U774","v":0.25740000000000002},{"$f":"'WACC Calc'!V774","v":0.25740000000000002},{"$f":"'WACC Calc'!W774","v":0.25740000000000002},{"$f":"'WACC Calc'!X774","v":0.25740000000000002},{"$f":"'WACC Calc'!Y774","v":0.25740000000000002},{"$f":"'WACC Calc'!Z774","v":0.25740000000000002},{"$f":"'WACC Calc'!AA774","v":0.25740000000000002},{"$f":"'WACC Calc'!AB774","v":0.25740000000000002},{"$f":"'WACC Calc'!AC774","v":0.25740000000000002},{"$f":"'WACC Calc'!AD774","v":0.25740000000000002},{"$f":"'WACC Calc'!AE774","v":0.25740000000000002},{"$f":"'WACC Calc'!AF774","v":0.25740000000000002},{"$f":"'WACC Calc'!AG774","v":0.25740000000000002},{"$f":"'WACC Calc'!AH774","v":0.25740000000000002},{"$f":"'WACC Calc'!AI774","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ774","v":0.25740000000000002},{"$f":"'WACC Calc'!AK774","v":0.25740000000000002},{"$f":"'WACC Calc'!AL774","v":0.25740000000000002},{"$f":"'WACC Calc'!AM774","v":0.25740000000000002}]
["RL3Ut**","R&D","Low",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F775","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G775","v":5.2257841692307697E-2},{"$f":"'WACC Calc'!H775","v":5.1776295384615388E-2},{"$f":"'WACC Calc'!I775","v":5.129474907692308E-2},{"$f":"'WACC Calc'!J775","v":5.0813202769230778E-2},{"$f":"'WACC Calc'!K775","v":5.0331656461538476E-2},{"$f":"'WACC Calc'!L775","v":4.9850110153846161E-2},{"$f":"'WACC Calc'!M775","v":4.936856384615386E-2},{"$f":"'WACC Calc'!N775","v":4.8887017538461558E-2},{"$f":"'WACC Calc'!O775","v":4.8405471230769249E-2},{"$f":"'WACC Calc'!P775","v":4.7923924923076941E-2},{"$f":"'WACC Calc'!Q775","v":4.7442378615384632E-2},{"$f":"'WACC Calc'!R775","v":4.6960832307692331E-2},{"$f":"'WACC Calc'!S775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!T775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL775","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM775","v":4.6479286000000002E-2}]
["RM3Ut**","R&D","Mid",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F776","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G776","v":5.2498614846153847E-2},{"$f":"'WACC Calc'!H776","v":5.2257841692307697E-2},{"$f":"'WACC Calc'!I776","v":5.2017068538461546E-2},{"$f":"'WACC Calc'!J776","v":5.1776295384615388E-2},{"$f":"'WACC Calc'!K776","v":5.1535522230769237E-2},{"$f":"'WACC Calc'!L776","v":5.129474907692308E-2},{"$f":"'WACC Calc'!M776","v":5.1053975923076936E-2},{"$f":"'WACC Calc'!N776","v":5.0813202769230778E-2},{"$f":"'WACC Calc'!O776","v":5.057242961538462E-2},{"$f":"'WACC Calc'!P776","v":5.0331656461538476E-2},{"$f":"'WACC Calc'!Q776","v":5.0090883307692319E-2},{"$f":"'WACC Calc'!R776","v":4.9850110153846161E-2},{"$f":"'WACC Calc'!S776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!T776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL776","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM776","v":4.9609337000000003E-2}]
["RC3Ut**","R&D","Constant",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL777","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM777","v":5.2739388000000005E-2}]
["RL3Ut**","R&D","Low",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F778","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G778","v":2.6593016285178184E-2},{"$f":"'WACC Calc'!H778","v":2.6123215009381084E-2},{"$f":"'WACC Calc'!I778","v":2.5653413733583541E-2},{"$f":"'WACC Calc'!J778","v":2.518361245778622E-2},{"$f":"'WACC Calc'!K778","v":2.4713811181988676E-2},{"$f":"'WACC Calc'!L778","v":2.4244009906191577E-2},{"$f":"'WACC Calc'!M778","v":2.3774208630394034E-2},{"$f":"'WACC Calc'!N778","v":2.3304407354596712E-2},{"$f":"'WACC Calc'!O778","v":2.2834606078799391E-2},{"$f":"'WACC Calc'!P778","v":2.236480480300207E-2},{"$f":"'WACC Calc'!Q778","v":2.1895003527204526E-2},{"$f":"'WACC Calc'!R778","v":2.1425202251407427E-2},{"$f":"'WACC Calc'!S778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!T778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL778","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM778","v":2.0955400975609884E-2}]
["RM3Ut**","R&D","Mid",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F779","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G779","v":2.6827916923077177E-2},{"$f":"'WACC Calc'!H779","v":2.6593016285178184E-2},{"$f":"'WACC Calc'!I779","v":2.6358115647279634E-2},{"$f":"'WACC Calc'!J779","v":2.6123215009381084E-2},{"$f":"'WACC Calc'!K779","v":2.5888314371482313E-2},{"$f":"'WACC Calc'!L779","v":2.5653413733583541E-2},{"$f":"'WACC Calc'!M779","v":2.5418513095684991E-2},{"$f":"'WACC Calc'!N779","v":2.518361245778622E-2},{"$f":"'WACC Calc'!O779","v":2.494871181988767E-2},{"$f":"'WACC Calc'!P779","v":2.4713811181988676E-2},{"$f":"'WACC Calc'!Q779","v":2.4478910544090127E-2},{"$f":"'WACC Calc'!R779","v":2.4244009906191577E-2},{"$f":"'WACC Calc'!S779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!T779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL779","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM779","v":2.4009109268292583E-2}]
["RC3Ut**","R&D","Constant",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL780","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM780","v":2.7062817560975727E-2}]
["R*3Co**","R&D","*",30,"CommPV","*","Inflation Rate",{"$f":"'WACC Calc'!F783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM783","v":2.5000000000000001E-2}]
["RL3Co**","R&D","Low",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F784","v":3.73E-2},{"$f":"'WACC Calc'!G784","v":3.73E-2},{"$f":"'WACC Calc'!H784","v":3.73E-2},{"$f":"'WACC Calc'!I784","v":3.73E-2},{"$f":"'WACC Calc'!J784","v":3.73E-2},{"$f":"'WACC Calc'!K784","v":3.73E-2},{"$f":"'WACC Calc'!L784","v":3.73E-2},{"$f":"'WACC Calc'!M784","v":3.73E-2},{"$f":"'WACC Calc'!N784","v":3.73E-2},{"$f":"'WACC Calc'!O784","v":3.73E-2},{"$f":"'WACC Calc'!P784","v":3.73E-2},{"$f":"'WACC Calc'!Q784","v":3.73E-2},{"$f":"'WACC Calc'!R784","v":3.73E-2},{"$f":"'WACC Calc'!S784","v":3.73E-2},{"$f":"'WACC Calc'!T784","v":3.73E-2},{"$f":"'WACC Calc'!U784","v":3.73E-2},{"$f":"'WACC Calc'!V784","v":3.73E-2},{"$f":"'WACC Calc'!W784","v":3.73E-2},{"$f":"'WACC Calc'!X784","v":3.73E-2},{"$f":"'WACC Calc'!Y784","v":3.73E-2},{"$f":"'WACC Calc'!Z784","v":3.73E-2},{"$f":"'WACC Calc'!AA784","v":3.73E-2},{"$f":"'WACC Calc'!AB784","v":3.73E-2},{"$f":"'WACC Calc'!AC784","v":3.73E-2},{"$f":"'WACC Calc'!AD784","v":3.73E-2},{"$f":"'WACC Calc'!AE784","v":3.73E-2},{"$f":"'WACC Calc'!AF784","v":3.73E-2},{"$f":"'WACC Calc'!AG784","v":3.73E-2},{"$f":"'WACC Calc'!AH784","v":3.73E-2},{"$f":"'WACC Calc'!AI784","v":3.73E-2},{"$f":"'WACC Calc'!AJ784","v":3.73E-2},{"$f":"'WACC Calc'!AK784","v":3.73E-2},{"$f":"'WACC Calc'!AL784","v":3.73E-2},{"$f":"'WACC Calc'!AM784","v":3.73E-2}]
["RM3Co**","R&D","Mid",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F785","v":3.73E-2},{"$f":"'WACC Calc'!G785","v":3.73E-2},{"$f":"'WACC Calc'!H785","v":3.73E-2},{"$f":"'WACC Calc'!I785","v":3.73E-2},{"$f":"'WACC Calc'!J785","v":3.73E-2},{"$f":"'WACC Calc'!K785","v":3.73E-2},{"$f":"'WACC Calc'!L785","v":3.73E-2},{"$f":"'WACC Calc'!M785","v":3.73E-2},{"$f":"'WACC Calc'!N785","v":3.73E-2},{"$f":"'WACC Calc'!O785","v":3.73E-2},{"$f":"'WACC Calc'!P785","v":3.73E-2},{"$f":"'WACC Calc'!Q785","v":3.73E-2},{"$f":"'WACC Calc'!R785","v":3.73E-2},{"$f":"'WACC Calc'!S785","v":3.73E-2},{"$f":"'WACC Calc'!T785","v":3.73E-2},{"$f":"'WACC Calc'!U785","v":3.73E-2},{"$f":"'WACC Calc'!V785","v":3.73E-2},{"$f":"'WACC Calc'!W785","v":3.73E-2},{"$f":"'WACC Calc'!X785","v":3.73E-2},{"$f":"'WACC Calc'!Y785","v":3.73E-2},{"$f":"'WACC Calc'!Z785","v":3.73E-2},{"$f":"'WACC Calc'!AA785","v":3.73E-2},{"$f":"'WACC Calc'!AB785","v":3.73E-2},{"$f":"'WACC Calc'!AC785","v":3.73E-2},{"$f":"'WACC Calc'!AD785","v":3.73E-2},{"$f":"'WACC Calc'!AE785","v":3.73E-2},{"$f":"'WACC Calc'!AF785","v":3.73E-2},{"$f":"'WACC Calc'!AG785","v":3.73E-2},{"$f":"'WACC Calc'!AH785","v":3.73E-2},{"$f":"'WACC Calc'!AI785","v":3.73E-2},{"$f":"'WACC Calc'!AJ785","v":3.73E-2},{"$f":"'WACC Calc'!AK785","v":3.73E-2},{"$f":"'WACC Calc'!AL785","v":3.73E-2},{"$f":"'WACC Calc'!AM785","v":3.73E-2}]
["RC3Co**","R&D","Constant",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F786","v":3.73E-2},{"$f":"'WACC Calc'!G786","v":3.73E-2},{"$f":"'WACC Calc'!H786","v":3.73E-2},{"$f":"'WACC Calc'!I786","v":3.73E-2},{"$f":"'WACC Calc'!J786","v":3.73E-2},{"$f":"'WACC Calc'!K786","v":3.73E-2},{"$f":"'WACC Calc'!L786","v":3.73E-2},{"$f":"'WACC Calc'!M786","v":3.73E-2},{"$f":"'WACC Calc'!N786","v":3.73E-2},{"$f":"'WACC Calc'!O786","v":3.73E-2},{"$f":"'WACC Calc'!P786","v":3.73E-2},{"$f":"'WACC Calc'!Q786","v":3.73E-2},{"$f":"'WACC Calc'!R786","v":3.73E-2},{"$f":"'WACC Calc'!S786","v":3.73E-2},{"$f":"'WACC Calc'!T786","v":3.73E-2},{"$f":"'WACC Calc'!U786","v":3.73E-2},{"$f":"'WACC Calc'!V786","v":3.73E-2},{"$f":"'WACC Calc'!W786","v":3.73E-2},{"$f":"'WACC Calc'!X786","v":3.73E-2},{"$f":"'WACC Calc'!Y786","v":3.73E-2},{"$f":"'WACC Calc'!Z786","v":3.73E-2},{"$f":"'WACC Calc'!AA786","v":3.73E-2},{"$f":"'WACC Calc'!AB786","v":3.73E-2},{"$f":"'WACC Calc'!AC786","v":3.73E-2},{"$f":"'WACC Calc'!AD786","v":3.73E-2},{"$f":"'WACC Calc'!AE786","v":3.73E-2},{"$f":"'WACC Calc'!AF786","v":3.73E-2},{"$f":"'WACC Calc'!AG786","v":3.73E-2},{"$f":"'WACC Calc'!AH786","v":3.73E-2},{"$f":"'WACC Calc'!AI786","v":3.73E-2},{"$f":"'WACC Calc'!AJ786","v":3.73E-2},{"$f":"'WACC Calc'!AK786","v":3.73E-2},{"$f":"'WACC Calc'!AL786","v":3.73E-2},{"$f":"'WACC Calc'!AM786","v":3.73E-2}]
["RL3Co**","R&D","Low",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL787","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM787","v":1.2000000000000233E-2}]
["RM3Co**","R&D","Mid",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL788","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM788","v":1.2000000000000233E-2}]
["RC3Co**","R&D","Constant",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL789","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM789","v":1.2000000000000233E-2}]
["R*3Co**","R&D","*",30,"CommPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F790","v":3.73E-2},{"$f":"'WACC Calc'!G790","v":3.73E-2},{"$f":"'WACC Calc'!H790","v":3.73E-2},{"$f":"'WACC Calc'!I790","v":3.73E-2},{"$f":"'WACC Calc'!J790","v":3.73E-2},{"$f":"'WACC Calc'!K790","v":3.73E-2},{"$f":"'WACC Calc'!L790","v":3.73E-2},{"$f":"'WACC Calc'!M790","v":3.73E-2},{"$f":"'WACC Calc'!N790","v":3.73E-2},{"$f":"'WACC Calc'!O790","v":3.73E-2},{"$f":"'WACC Calc'!P790","v":3.73E-2},{"$f":"'WACC Calc'!Q790","v":3.73E-2},{"$f":"'WACC Calc'!R790","v":3.73E-2},{"$f":"'WACC Calc'!S790","v":3.73E-2},{"$f":"'WACC Calc'!T790","v":3.73E-2},{"$f":"'WACC Calc'!U790","v":3.73E-2},{"$f":"'WACC Calc'!V790","v":3.73E-2},{"$f":"'WACC Calc'!W790","v":3.73E-2},{"$f":"'WACC Calc'!X790","v":3.73E-2},{"$f":"'WACC Calc'!Y790","v":3.73E-2},{"$f":"'WACC Calc'!Z790","v":3.73E-2},{"$f":"'WACC Calc'!AA790","v":3.73E-2},{"$f":"'WACC Calc'!AB790","v":3.73E-2},{"$f":"'WACC Calc'!AC790","v":3.73E-2},{"$f":"'WACC Calc'!AD790","v":3.73E-2},{"$f":"'WACC Calc'!AE790","v":3.73E-2},{"$f":"'WACC Calc'!AF790","v":3.73E-2},{"$f":"'WACC Calc'!AG790","v":3.73E-2},{"$f":"'WACC Calc'!AH790","v":3.73E-2},{"$f":"'WACC Calc'!AI790","v":3.73E-2},{"$f":"'WACC Calc'!AJ790","v":3.73E-2},{"$f":"'WACC Calc'!AK790","v":3.73E-2},{"$f":"'WACC Calc'!AL790","v":3.73E-2},{"$f":"'WACC Calc'!AM790","v":3.73E-2}]
["RL3Co**","R&D","Low",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL791","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM791","v":9.0300000000000005E-2}]
["RM3Co**","R&D","Mid",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL792","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM792","v":9.0300000000000005E-2}]
["RC3Co**","R&D","Constant",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL793","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM793","v":9.0300000000000005E-2}]
["RL3Co**","R&D","Low",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL794","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM794","v":6.3707317073170788E-2}]
["RM3Co**","R&D","Mid",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL795","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM795","v":6.3707317073170788E-2}]
["RC3Co**","R&D","Constant",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL796","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM796","v":6.3707317073170788E-2}]
["RL3Co**","R&D","Low",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F797","v":0.6},{"$f":"'WACC Calc'!G797","v":0.60769230769230764},{"$f":"'WACC Calc'!H797","v":0.61538461538461531},{"$f":"'WACC Calc'!I797","v":0.62307692307692297},{"$f":"'WACC Calc'!J797","v":0.63076923076923064},{"$f":"'WACC Calc'!K797","v":0.6384615384615383},{"$f":"'WACC Calc'!L797","v":0.64615384615384597},{"$f":"'WACC Calc'!M797","v":0.65384615384615363},{"$f":"'WACC Calc'!N797","v":0.6615384615384613},{"$f":"'WACC Calc'!O797","v":0.66923076923076896},{"$f":"'WACC Calc'!P797","v":0.67692307692307663},{"$f":"'WACC Calc'!Q797","v":0.68461538461538429},{"$f":"'WACC Calc'!R797","v":0.69230769230769196},{"$f":"'WACC Calc'!S797","v":0.7},{"$f":"'WACC Calc'!T797","v":0.7},{"$f":"'WACC Calc'!U797","v":0.7},{"$f":"'WACC Calc'!V797","v":0.7},{"$f":"'WACC Calc'!W797","v":0.7},{"$f":"'WACC Calc'!X797","v":0.7},{"$f":"'WACC Calc'!Y797","v":0.7},{"$f":"'WACC Calc'!Z797","v":0.7},{"$f":"'WACC Calc'!AA797","v":0.7},{"$f":"'WACC Calc'!AB797","v":0.7},{"$f":"'WACC Calc'!AC797","v":0.7},{"$f":"'WACC Calc'!AD797","v":0.7},{"$f":"'WACC Calc'!AE797","v":0.7},{"$f":"'WACC Calc'!AF797","v":0.7},{"$f":"'WACC Calc'!AG797","v":0.7},{"$f":"'WACC Calc'!AH797","v":0.7},{"$f":"'WACC Calc'!AI797","v":0.7},{"$f":"'WACC Calc'!AJ797","v":0.7},{"$f":"'WACC Calc'!AK797","v":0.7},{"$f":"'WACC Calc'!AL797","v":0.7},{"$f":"'WACC Calc'!AM797","v":0.7}]
["RM3Co**","R&D","Mid",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F798","v":0.6},{"$f":"'WACC Calc'!G798","v":0.60384615384615381},{"$f":"'WACC Calc'!H798","v":0.60769230769230764},{"$f":"'WACC Calc'!I798","v":0.61153846153846148},{"$f":"'WACC Calc'!J798","v":0.61538461538461531},{"$f":"'WACC Calc'!K798","v":0.61923076923076914},{"$f":"'WACC Calc'!L798","v":0.62307692307692297},{"$f":"'WACC Calc'!M798","v":0.62692307692307681},{"$f":"'WACC Calc'!N798","v":0.63076923076923064},{"$f":"'WACC Calc'!O798","v":0.63461538461538447},{"$f":"'WACC Calc'!P798","v":0.6384615384615383},{"$f":"'WACC Calc'!Q798","v":0.64230769230769214},{"$f":"'WACC Calc'!R798","v":0.64615384615384597},{"$f":"'WACC Calc'!S798","v":0.65},{"$f":"'WACC Calc'!T798","v":0.65},{"$f":"'WACC Calc'!U798","v":0.65},{"$f":"'WACC Calc'!V798","v":0.65},{"$f":"'WACC Calc'!W798","v":0.65},{"$f":"'WACC Calc'!X798","v":0.65},{"$f":"'WACC Calc'!Y798","v":0.65},{"$f":"'WACC Calc'!Z798","v":0.65},{"$f":"'WACC Calc'!AA798","v":0.65},{"$f":"'WACC Calc'!AB798","v":0.65},{"$f":"'WACC Calc'!AC798","v":0.65},{"$f":"'WACC Calc'!AD798","v":0.65},{"$f":"'WACC Calc'!AE798","v":0.65},{"$f":"'WACC Calc'!AF798","v":0.65},{"$f":"'WACC Calc'!AG798","v":0.65},{"$f":"'WACC Calc'!AH798","v":0.65},{"$f":"'WACC Calc'!AI798","v":0.65},{"$f":"'WACC Calc'!AJ798","v":0.65},{"$f":"'WACC Calc'!AK798","v":0.65},{"$f":"'WACC Calc'!AL798","v":0.65},{"$f":"'WACC Calc'!AM798","v":0.65}]
["RC3Co**","R&D","Constant",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F799","v":0.6},{"$f":"'WACC Calc'!G799","v":0.6},{"$f":"'WACC Calc'!H799","v":0.6},{"$f":"'WACC Calc'!I799","v":0.6},{"$f":"'WACC Calc'!J799","v":0.6},{"$f":"'WACC Calc'!K799","v":0.6},{"$f":"'WACC Calc'!L799","v":0.6},{"$f":"'WACC Calc'!M799","v":0.6},{"$f":"'WACC Calc'!N799","v":0.6},{"$f":"'WACC Calc'!O799","v":0.6},{"$f":"'WACC Calc'!P799","v":0.6},{"$f":"'WACC Calc'!Q799","v":0.6},{"$f":"'WACC Calc'!R799","v":0.6},{"$f":"'WACC Calc'!S799","v":0.6},{"$f":"'WACC Calc'!T799","v":0.6},{"$f":"'WACC Calc'!U799","v":0.6},{"$f":"'WACC Calc'!V799","v":0.6},{"$f":"'WACC Calc'!W799","v":0.6},{"$f":"'WACC Calc'!X799","v":0.6},{"$f":"'WACC Calc'!Y799","v":0.6},{"$f":"'WACC Calc'!Z799","v":0.6},{"$f":"'WACC Calc'!AA799","v":0.6},{"$f":"'WACC Calc'!AB799","v":0.6},{"$f":"'WACC Calc'!AC799","v":0.6},{"$f":"'WACC Calc'!AD799","v":0.6},{"$f":"'WACC Calc'!AE799","v":0.6},{"$f":"'WACC Calc'!AF799","v":0.6},{"$f":"'WACC Calc'!AG799","v":0.6},{"$f":"'WACC Calc'!AH799","v":0.6},{"$f":"'WACC Calc'!AI799","v":0.6},{"$f":"'WACC Calc'!AJ799","v":0.6},{"$f":"'WACC Calc'!AK799","v":0.6},{"$f":"'WACC Calc'!AL799","v":0.6},{"$f":"'WACC Calc'!AM799","v":0.6}]
["R*3Co**","R&D","*",30,"CommPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F800","v":0.25740000000000002},{"$f":"'WACC Calc'!G800","v":0.25740000000000002},{"$f":"'WACC Calc'!H800","v":0.25740000000000002},{"$f":"'WACC Calc'!I800","v":0.25740000000000002},{"$f":"'WACC Calc'!J800","v":0.25740000000000002},{"$f":"'WACC Calc'!K800","v":0.25740000000000002},{"$f":"'WACC Calc'!L800","v":0.25740000000000002},{"$f":"'WACC Calc'!M800","v":0.25740000000000002},{"$f":"'WACC Calc'!N800","v":0.25740000000000002},{"$f":"'WACC Calc'!O800","v":0.25740000000000002},{"$f":"'WACC Calc'!P800","v":0.25740000000000002},{"$f":"'WACC Calc'!Q800","v":0.25740000000000002},{"$f":"'WACC Calc'!R800","v":0.25740000000000002},{"$f":"'WACC Calc'!S800","v":0.25740000000000002},{"$f":"'WACC Calc'!T800","v":0.25740000000000002},{"$f":"'WACC Calc'!U800","v":0.25740000000000002},{"$f":"'WACC Calc'!V800","v":0.25740000000000002},{"$f":"'WACC Calc'!W800","v":0.25740000000000002},{"$f":"'WACC Calc'!X800","v":0.25740000000000002},{"$f":"'WACC Calc'!Y800","v":0.25740000000000002},{"$f":"'WACC Calc'!Z800","v":0.25740000000000002},{"$f":"'WACC Calc'!AA800","v":0.25740000000000002},{"$f":"'WACC Calc'!AB800","v":0.25740000000000002},{"$f":"'WACC Calc'!AC800","v":0.25740000000000002},{"$f":"'WACC Calc'!AD800","v":0.25740000000000002},{"$f":"'WACC Calc'!AE800","v":0.25740000000000002},{"$f":"'WACC Calc'!AF800","v":0.25740000000000002},{"$f":"'WACC Calc'!AG800","v":0.25740000000000002},{"$f":"'WACC Calc'!AH800","v":0.25740000000000002},{"$f":"'WACC Calc'!AI800","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ800","v":0.25740000000000002},{"$f":"'WACC Calc'!AK800","v":0.25740000000000002},{"$f":"'WACC Calc'!AL800","v":0.25740000000000002},{"$f":"'WACC Calc'!AM800","v":0.25740000000000002}]
["RL3Co**","R&D","Low",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F801","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G801","v":5.2257841692307697E-2},{"$f":"'WACC Calc'!H801","v":5.1776295384615388E-2},{"$f":"'WACC Calc'!I801","v":5.129474907692308E-2},{"$f":"'WACC Calc'!J801","v":5.0813202769230778E-2},{"$f":"'WACC Calc'!K801","v":5.0331656461538476E-2},{"$f":"'WACC Calc'!L801","v":4.9850110153846161E-2},{"$f":"'WACC Calc'!M801","v":4.936856384615386E-2},{"$f":"'WACC Calc'!N801","v":4.8887017538461558E-2},{"$f":"'WACC Calc'!O801","v":4.8405471230769249E-2},{"$f":"'WACC Calc'!P801","v":4.7923924923076941E-2},{"$f":"'WACC Calc'!Q801","v":4.7442378615384632E-2},{"$f":"'WACC Calc'!R801","v":4.6960832307692331E-2},{"$f":"'WACC Calc'!S801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!T801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL801","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM801","v":4.6479286000000002E-2}]
["RM3Co**","R&D","Mid",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F802","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G802","v":5.2498614846153847E-2},{"$f":"'WACC Calc'!H802","v":5.2257841692307697E-2},{"$f":"'WACC Calc'!I802","v":5.2017068538461546E-2},{"$f":"'WACC Calc'!J802","v":5.1776295384615388E-2},{"$f":"'WACC Calc'!K802","v":5.1535522230769237E-2},{"$f":"'WACC Calc'!L802","v":5.129474907692308E-2},{"$f":"'WACC Calc'!M802","v":5.1053975923076936E-2},{"$f":"'WACC Calc'!N802","v":5.0813202769230778E-2},{"$f":"'WACC Calc'!O802","v":5.057242961538462E-2},{"$f":"'WACC Calc'!P802","v":5.0331656461538476E-2},{"$f":"'WACC Calc'!Q802","v":5.0090883307692319E-2},{"$f":"'WACC Calc'!R802","v":4.9850110153846161E-2},{"$f":"'WACC Calc'!S802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!T802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL802","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM802","v":4.9609337000000003E-2}]
["RC3Co**","R&D","Constant",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL803","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM803","v":5.2739388000000005E-2}]
["RL3Co**","R&D","Low",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F804","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G804","v":2.6593016285178184E-2},{"$f":"'WACC Calc'!H804","v":2.6123215009381084E-2},{"$f":"'WACC Calc'!I804","v":2.5653413733583541E-2},{"$f":"'WACC Calc'!J804","v":2.518361245778622E-2},{"$f":"'WACC Calc'!K804","v":2.4713811181988676E-2},{"$f":"'WACC Calc'!L804","v":2.4244009906191577E-2},{"$f":"'WACC Calc'!M804","v":2.3774208630394034E-2},{"$f":"'WACC Calc'!N804","v":2.3304407354596712E-2},{"$f":"'WACC Calc'!O804","v":2.2834606078799391E-2},{"$f":"'WACC Calc'!P804","v":2.236480480300207E-2},{"$f":"'WACC Calc'!Q804","v":2.1895003527204526E-2},{"$f":"'WACC Calc'!R804","v":2.1425202251407427E-2},{"$f":"'WACC Calc'!S804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!T804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL804","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM804","v":2.0955400975609884E-2}]
["RM3Co**","R&D","Mid",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F805","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G805","v":2.6827916923077177E-2},{"$f":"'WACC Calc'!H805","v":2.6593016285178184E-2},{"$f":"'WACC Calc'!I805","v":2.6358115647279634E-2},{"$f":"'WACC Calc'!J805","v":2.6123215009381084E-2},{"$f":"'WACC Calc'!K805","v":2.5888314371482313E-2},{"$f":"'WACC Calc'!L805","v":2.5653413733583541E-2},{"$f":"'WACC Calc'!M805","v":2.5418513095684991E-2},{"$f":"'WACC Calc'!N805","v":2.518361245778622E-2},{"$f":"'WACC Calc'!O805","v":2.494871181988767E-2},{"$f":"'WACC Calc'!P805","v":2.4713811181988676E-2},{"$f":"'WACC Calc'!Q805","v":2.4478910544090127E-2},{"$f":"'WACC Calc'!R805","v":2.4244009906191577E-2},{"$f":"'WACC Calc'!S805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!T805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL805","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM805","v":2.4009109268292583E-2}]
["RC3Co**","R&D","Constant",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL806","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM806","v":2.7062817560975727E-2}]
["R*3Re**","R&D","*",30,"ResPV","*","Inflation Rate",{"$f":"'WACC Calc'!F809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM809","v":2.5000000000000001E-2}]
["RL3Re**","R&D","Low",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F810","v":3.73E-2},{"$f":"'WACC Calc'!G810","v":3.73E-2},{"$f":"'WACC Calc'!H810","v":3.73E-2},{"$f":"'WACC Calc'!I810","v":3.73E-2},{"$f":"'WACC Calc'!J810","v":3.73E-2},{"$f":"'WACC Calc'!K810","v":3.73E-2},{"$f":"'WACC Calc'!L810","v":3.73E-2},{"$f":"'WACC Calc'!M810","v":3.73E-2},{"$f":"'WACC Calc'!N810","v":3.73E-2},{"$f":"'WACC Calc'!O810","v":3.73E-2},{"$f":"'WACC Calc'!P810","v":3.73E-2},{"$f":"'WACC Calc'!Q810","v":3.73E-2},{"$f":"'WACC Calc'!R810","v":3.73E-2},{"$f":"'WACC Calc'!S810","v":3.73E-2},{"$f":"'WACC Calc'!T810","v":3.73E-2},{"$f":"'WACC Calc'!U810","v":3.73E-2},{"$f":"'WACC Calc'!V810","v":3.73E-2},{"$f":"'WACC Calc'!W810","v":3.73E-2},{"$f":"'WACC Calc'!X810","v":3.73E-2},{"$f":"'WACC Calc'!Y810","v":3.73E-2},{"$f":"'WACC Calc'!Z810","v":3.73E-2},{"$f":"'WACC Calc'!AA810","v":3.73E-2},{"$f":"'WACC Calc'!AB810","v":3.73E-2},{"$f":"'WACC Calc'!AC810","v":3.73E-2},{"$f":"'WACC Calc'!AD810","v":3.73E-2},{"$f":"'WACC Calc'!AE810","v":3.73E-2},{"$f":"'WACC Calc'!AF810","v":3.73E-2},{"$f":"'WACC Calc'!AG810","v":3.73E-2},{"$f":"'WACC Calc'!AH810","v":3.73E-2},{"$f":"'WACC Calc'!AI810","v":3.73E-2},{"$f":"'WACC Calc'!AJ810","v":3.73E-2},{"$f":"'WACC Calc'!AK810","v":3.73E-2},{"$f":"'WACC Calc'!AL810","v":3.73E-2},{"$f":"'WACC Calc'!AM810","v":3.73E-2}]
["RM3Re**","R&D","Mid",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F811","v":3.73E-2},{"$f":"'WACC Calc'!G811","v":3.73E-2},{"$f":"'WACC Calc'!H811","v":3.73E-2},{"$f":"'WACC Calc'!I811","v":3.73E-2},{"$f":"'WACC Calc'!J811","v":3.73E-2},{"$f":"'WACC Calc'!K811","v":3.73E-2},{"$f":"'WACC Calc'!L811","v":3.73E-2},{"$f":"'WACC Calc'!M811","v":3.73E-2},{"$f":"'WACC Calc'!N811","v":3.73E-2},{"$f":"'WACC Calc'!O811","v":3.73E-2},{"$f":"'WACC Calc'!P811","v":3.73E-2},{"$f":"'WACC Calc'!Q811","v":3.73E-2},{"$f":"'WACC Calc'!R811","v":3.73E-2},{"$f":"'WACC Calc'!S811","v":3.73E-2},{"$f":"'WACC Calc'!T811","v":3.73E-2},{"$f":"'WACC Calc'!U811","v":3.73E-2},{"$f":"'WACC Calc'!V811","v":3.73E-2},{"$f":"'WACC Calc'!W811","v":3.73E-2},{"$f":"'WACC Calc'!X811","v":3.73E-2},{"$f":"'WACC Calc'!Y811","v":3.73E-2},{"$f":"'WACC Calc'!Z811","v":3.73E-2},{"$f":"'WACC Calc'!AA811","v":3.73E-2},{"$f":"'WACC Calc'!AB811","v":3.73E-2},{"$f":"'WACC Calc'!AC811","v":3.73E-2},{"$f":"'WACC Calc'!AD811","v":3.73E-2},{"$f":"'WACC Calc'!AE811","v":3.73E-2},{"$f":"'WACC Calc'!AF811","v":3.73E-2},{"$f":"'WACC Calc'!AG811","v":3.73E-2},{"$f":"'WACC Calc'!AH811","v":3.73E-2},{"$f":"'WACC Calc'!AI811","v":3.73E-2},{"$f":"'WACC Calc'!AJ811","v":3.73E-2},{"$f":"'WACC Calc'!AK811","v":3.73E-2},{"$f":"'WACC Calc'!AL811","v":3.73E-2},{"$f":"'WACC Calc'!AM811","v":3.73E-2}]
["RC3Re**","R&D","Constant",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F812","v":3.73E-2},{"$f":"'WACC Calc'!G812","v":3.73E-2},{"$f":"'WACC Calc'!H812","v":3.73E-2},{"$f":"'WACC Calc'!I812","v":3.73E-2},{"$f":"'WACC Calc'!J812","v":3.73E-2},{"$f":"'WACC Calc'!K812","v":3.73E-2},{"$f":"'WACC Calc'!L812","v":3.73E-2},{"$f":"'WACC Calc'!M812","v":3.73E-2},{"$f":"'WACC Calc'!N812","v":3.73E-2},{"$f":"'WACC Calc'!O812","v":3.73E-2},{"$f":"'WACC Calc'!P812","v":3.73E-2},{"$f":"'WACC Calc'!Q812","v":3.73E-2},{"$f":"'WACC Calc'!R812","v":3.73E-2},{"$f":"'WACC Calc'!S812","v":3.73E-2},{"$f":"'WACC Calc'!T812","v":3.73E-2},{"$f":"'WACC Calc'!U812","v":3.73E-2},{"$f":"'WACC Calc'!V812","v":3.73E-2},{"$f":"'WACC Calc'!W812","v":3.73E-2},{"$f":"'WACC Calc'!X812","v":3.73E-2},{"$f":"'WACC Calc'!Y812","v":3.73E-2},{"$f":"'WACC Calc'!Z812","v":3.73E-2},{"$f":"'WACC Calc'!AA812","v":3.73E-2},{"$f":"'WACC Calc'!AB812","v":3.73E-2},{"$f":"'WACC Calc'!AC812","v":3.73E-2},{"$f":"'WACC Calc'!AD812","v":3.73E-2},{"$f":"'WACC Calc'!AE812","v":3.73E-2},{"$f":"'WACC Calc'!AF812","v":3.73E-2},{"$f":"'WACC Calc'!AG812","v":3.73E-2},{"$f":"'WACC Calc'!AH812","v":3.73E-2},{"$f":"'WACC Calc'!AI812","v":3.73E-2},{"$f":"'WACC Calc'!AJ812","v":3.73E-2},{"$f":"'WACC Calc'!AK812","v":3.73E-2},{"$f":"'WACC Calc'!AL812","v":3.73E-2},{"$f":"'WACC Calc'!AM812","v":3.73E-2}]
["RL3Re**","R&D","Low",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL813","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM813","v":1.2000000000000233E-2}]
["RM3Re**","R&D","Mid",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL814","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM814","v":1.2000000000000233E-2}]
["RC3Re**","R&D","Constant",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL815","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM815","v":1.2000000000000233E-2}]
["R*3Re**","R&D","*",30,"ResPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F816","v":3.73E-2},{"$f":"'WACC Calc'!G816","v":3.73E-2},{"$f":"'WACC Calc'!H816","v":3.73E-2},{"$f":"'WACC Calc'!I816","v":3.73E-2},{"$f":"'WACC Calc'!J816","v":3.73E-2},{"$f":"'WACC Calc'!K816","v":3.73E-2},{"$f":"'WACC Calc'!L816","v":3.73E-2},{"$f":"'WACC Calc'!M816","v":3.73E-2},{"$f":"'WACC Calc'!N816","v":3.73E-2},{"$f":"'WACC Calc'!O816","v":3.73E-2},{"$f":"'WACC Calc'!P816","v":3.73E-2},{"$f":"'WACC Calc'!Q816","v":3.73E-2},{"$f":"'WACC Calc'!R816","v":3.73E-2},{"$f":"'WACC Calc'!S816","v":3.73E-2},{"$f":"'WACC Calc'!T816","v":3.73E-2},{"$f":"'WACC Calc'!U816","v":3.73E-2},{"$f":"'WACC Calc'!V816","v":3.73E-2},{"$f":"'WACC Calc'!W816","v":3.73E-2},{"$f":"'WACC Calc'!X816","v":3.73E-2},{"$f":"'WACC Calc'!Y816","v":3.73E-2},{"$f":"'WACC Calc'!Z816","v":3.73E-2},{"$f":"'WACC Calc'!AA816","v":3.73E-2},{"$f":"'WACC Calc'!AB816","v":3.73E-2},{"$f":"'WACC Calc'!AC816","v":3.73E-2},{"$f":"'WACC Calc'!AD816","v":3.73E-2},{"$f":"'WACC Calc'!AE816","v":3.73E-2},{"$f":"'WACC Calc'!AF816","v":3.73E-2},{"$f":"'WACC Calc'!AG816","v":3.73E-2},{"$f":"'WACC Calc'!AH816","v":3.73E-2},{"$f":"'WACC Calc'!AI816","v":3.73E-2},{"$f":"'WACC Calc'!AJ816","v":3.73E-2},{"$f":"'WACC Calc'!AK816","v":3.73E-2},{"$f":"'WACC Calc'!AL816","v":3.73E-2},{"$f":"'WACC Calc'!AM816","v":3.73E-2}]
["RL3Re**","R&D","Low",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL817","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM817","v":9.0300000000000005E-2}]
["RM3Re**","R&D","Mid",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL818","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM818","v":9.0300000000000005E-2}]
["RC3Re**","R&D","Constant",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL819","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM819","v":9.0300000000000005E-2}]
["RL3Re**","R&D","Low",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL820","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM820","v":6.3707317073170788E-2}]
["RM3Re**","R&D","Mid",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL821","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM821","v":6.3707317073170788E-2}]
["RC3Re**","R&D","Constant",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL822","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM822","v":6.3707317073170788E-2}]
["RL3Re**","R&D","Low",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F823","v":0.6},{"$f":"'WACC Calc'!G823","v":0.60769230769230764},{"$f":"'WACC Calc'!H823","v":0.61538461538461531},{"$f":"'WACC Calc'!I823","v":0.62307692307692297},{"$f":"'WACC Calc'!J823","v":0.63076923076923064},{"$f":"'WACC Calc'!K823","v":0.6384615384615383},{"$f":"'WACC Calc'!L823","v":0.64615384615384597},{"$f":"'WACC Calc'!M823","v":0.65384615384615363},{"$f":"'WACC Calc'!N823","v":0.6615384615384613},{"$f":"'WACC Calc'!O823","v":0.66923076923076896},{"$f":"'WACC Calc'!P823","v":0.67692307692307663},{"$f":"'WACC Calc'!Q823","v":0.68461538461538429},{"$f":"'WACC Calc'!R823","v":0.69230769230769196},{"$f":"'WACC Calc'!S823","v":0.7},{"$f":"'WACC Calc'!T823","v":0.7},{"$f":"'WACC Calc'!U823","v":0.7},{"$f":"'WACC Calc'!V823","v":0.7},{"$f":"'WACC Calc'!W823","v":0.7},{"$f":"'WACC Calc'!X823","v":0.7},{"$f":"'WACC Calc'!Y823","v":0.7},{"$f":"'WACC Calc'!Z823","v":0.7},{"$f":"'WACC Calc'!AA823","v":0.7},{"$f":"'WACC Calc'!AB823","v":0.7},{"$f":"'WACC Calc'!AC823","v":0.7},{"$f":"'WACC Calc'!AD823","v":0.7},{"$f":"'WACC Calc'!AE823","v":0.7},{"$f":"'WACC Calc'!AF823","v":0.7},{"$f":"'WACC Calc'!AG823","v":0.7},{"$f":"'WACC Calc'!AH823","v":0.7},{"$f":"'WACC Calc'!AI823","v":0.7},{"$f":"'WACC Calc'!AJ823","v":0.7},{"$f":"'WACC Calc'!AK823","v":0.7},{"$f":"'WACC Calc'!AL823","v":0.7},{"$f":"'WACC Calc'!AM823","v":0.7}]
["RM3Re**","R&D","Mid",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F824","v":0.6},{"$f":"'WACC Calc'!G824","v":0.60384615384615381},{"$f":"'WACC Calc'!H824","v":0.60769230769230764},{"$f":"'WACC Calc'!I824","v":0.61153846153846148},{"$f":"'WACC Calc'!J824","v":0.61538461538461531},{"$f":"'WACC Calc'!K824","v":0.61923076923076914},{"$f":"'WACC Calc'!L824","v":0.62307692307692297},{"$f":"'WACC Calc'!M824","v":0.62692307692307681},{"$f":"'WACC Calc'!N824","v":0.63076923076923064},{"$f":"'WACC Calc'!O824","v":0.63461538461538447},{"$f":"'WACC Calc'!P824","v":0.6384615384615383},{"$f":"'WACC Calc'!Q824","v":0.64230769230769214},{"$f":"'WACC Calc'!R824","v":0.64615384615384597},{"$f":"'WACC Calc'!S824","v":0.65},{"$f":"'WACC Calc'!T824","v":0.65},{"$f":"'WACC Calc'!U824","v":0.65},{"$f":"'WACC Calc'!V824","v":0.65},{"$f":"'WACC Calc'!W824","v":0.65},{"$f":"'WACC Calc'!X824","v":0.65},{"$f":"'WACC Calc'!Y824","v":0.65},{"$f":"'WACC Calc'!Z824","v":0.65},{"$f":"'WACC Calc'!AA824","v":0.65},{"$f":"'WACC Calc'!AB824","v":0.65},{"$f":"'WACC Calc'!AC824","v":0.65},{"$f":"'WACC Calc'!AD824","v":0.65},{"$f":"'WACC Calc'!AE824","v":0.65},{"$f":"'WACC Calc'!AF824","v":0.65},{"$f":"'WACC Calc'!AG824","v":0.65},{"$f":"'WACC Calc'!AH824","v":0.65},{"$f":"'WACC Calc'!AI824","v":0.65},{"$f":"'WACC Calc'!AJ824","v":0.65},{"$f":"'WACC Calc'!AK824","v":0.65},{"$f":"'WACC Calc'!AL824","v":0.65},{"$f":"'WACC Calc'!AM824","v":0.65}]
["RC3Re**","R&D","Constant",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F825","v":0.6},{"$f":"'WACC Calc'!G825","v":0.6},{"$f":"'WACC Calc'!H825","v":0.6},{"$f":"'WACC Calc'!I825","v":0.6},{"$f":"'WACC Calc'!J825","v":0.6},{"$f":"'WACC Calc'!K825","v":0.6},{"$f":"'WACC Calc'!L825","v":0.6},{"$f":"'WACC Calc'!M825","v":0.6},{"$f":"'WACC Calc'!N825","v":0.6},{"$f":"'WACC Calc'!O825","v":0.6},{"$f":"'WACC Calc'!P825","v":0.6},{"$f":"'WACC Calc'!Q825","v":0.6},{"$f":"'WACC Calc'!R825","v":0.6},{"$f":"'WACC Calc'!S825","v":0.6},{"$f":"'WACC Calc'!T825","v":0.6},{"$f":"'WACC Calc'!U825","v":0.6},{"$f":"'WACC Calc'!V825","v":0.6},{"$f":"'WACC Calc'!W825","v":0.6},{"$f":"'WACC Calc'!X825","v":0.6},{"$f":"'WACC Calc'!Y825","v":0.6},{"$f":"'WACC Calc'!Z825","v":0.6},{"$f":"'WACC Calc'!AA825","v":0.6},{"$f":"'WACC Calc'!AB825","v":0.6},{"$f":"'WACC Calc'!AC825","v":0.6},{"$f":"'WACC Calc'!AD825","v":0.6},{"$f":"'WACC Calc'!AE825","v":0.6},{"$f":"'WACC Calc'!AF825","v":0.6},{"$f":"'WACC Calc'!AG825","v":0.6},{"$f":"'WACC Calc'!AH825","v":0.6},{"$f":"'WACC Calc'!AI825","v":0.6},{"$f":"'WACC Calc'!AJ825","v":0.6},{"$f":"'WACC Calc'!AK825","v":0.6},{"$f":"'WACC Calc'!AL825","v":0.6},{"$f":"'WACC Calc'!AM825","v":0.6}]
[{"$f":"_xlfn.CONCAT(LEFT(B451,1), LEFT(C451,1), LEFT(D451,1),LEFT(E451,2),LEFT(F451,6),RIGHT(F451,1))","v":"R*3Re**"},"R&D","*",30,"ResPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F826","v":0.25740000000000002},{"$f":"'WACC Calc'!G826","v":0.25740000000000002},{"$f":"'WACC Calc'!H826","v":0.25740000000000002},{"$f":"'WACC Calc'!I826","v":0.25740000000000002},{"$f":"'WACC Calc'!J826","v":0.25740000000000002},{"$f":"'WACC Calc'!K826","v":0.25740000000000002},{"$f":"'WACC Calc'!L826","v":0.25740000000000002},{"$f":"'WACC Calc'!M826","v":0.25740000000000002},{"$f":"'WACC Calc'!N826","v":0.25740000000000002},{"$f":"'WACC Calc'!O826","v":0.25740000000000002},{"$f":"'WACC Calc'!P826","v":0.25740000000000002},{"$f":"'WACC Calc'!Q826","v":0.25740000000000002},{"$f":"'WACC Calc'!R826","v":0.25740000000000002},{"$f":"'WACC Calc'!S826","v":0.25740000000000002},{"$f":"'WACC Calc'!T826","v":0.25740000000000002},{"$f":"'WACC Calc'!U826","v":0.25740000000000002},{"$f":"'WACC Calc'!V826","v":0.25740000000000002},{"$f":"'WACC Calc'!W826","v":0.25740000000000002},{"$f":"'WACC Calc'!X826","v":0.25740000000000002},{"$f":"'WACC Calc'!Y826","v":0.25740000000000002},{"$f":"'WACC Calc'!Z826","v":0.25740000000000002},{"$f":"'WACC Calc'!AA826","v":0.25740000000000002},{"$f":"'WACC Calc'!AB826","v":0.25740000000000002},{"$f":"'WACC Calc'!AC826","v":0.25740000000000002},{"$f":"'WACC Calc'!AD826","v":0.25740000000000002},{"$f":"'WACC Calc'!AE826","v":0.25740000000000002},{"$f":"'WACC Calc'!AF826","v":0.25740000000000002},{"$f":"'WACC Calc'!AG826","v":0.25740000000000002},{"$f":"'WACC Calc'!AH826","v":0.25740000000000002},{"$f":"'WACC Calc'!AI826","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ826","v":0.25740000000000002},{"$f":"'WACC Calc'!AK826","v":0.25740000000000002},{"$f":"'WACC Calc'!AL826","v":0.25740000000000002},{"$f":"'WACC Calc'!AM826","v":0.25740000000000002}]
["RL3Re**","R&D","Low",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F827","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G827","v":5.2257841692307697E-2},{"$f":"'WACC Calc'!H827","v":5.1776295384615388E-2},{"$f":"'WACC Calc'!I827","v":5.129474907692308E-2},{"$f":"'WACC Calc'!J827","v":5.0813202769230778E-2},{"$f":"'WACC Calc'!K827","v":5.0331656461538476E-2},{"$f":"'WACC Calc'!L827","v":4.9850110153846161E-2},{"$f":"'WACC Calc'!M827","v":4.936856384615386E-2},{"$f":"'WACC Calc'!N827","v":4.8887017538461558E-2},{"$f":"'WACC Calc'!O827","v":4.8405471230769249E-2},{"$f":"'WACC Calc'!P827","v":4.7923924923076941E-2},{"$f":"'WACC Calc'!Q827","v":4.7442378615384632E-2},{"$f":"'WACC Calc'!R827","v":4.6960832307692331E-2},{"$f":"'WACC Calc'!S827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!T827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL827","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM827","v":4.6479286000000002E-2}]
["RM3Re**","R&D","Mid",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F828","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G828","v":5.2498614846153847E-2},{"$f":"'WACC Calc'!H828","v":5.2257841692307697E-2},{"$f":"'WACC Calc'!I828","v":5.2017068538461546E-2},{"$f":"'WACC Calc'!J828","v":5.1776295384615388E-2},{"$f":"'WACC Calc'!K828","v":5.1535522230769237E-2},{"$f":"'WACC Calc'!L828","v":5.129474907692308E-2},{"$f":"'WACC Calc'!M828","v":5.1053975923076936E-2},{"$f":"'WACC Calc'!N828","v":5.0813202769230778E-2},{"$f":"'WACC Calc'!O828","v":5.057242961538462E-2},{"$f":"'WACC Calc'!P828","v":5.0331656461538476E-2},{"$f":"'WACC Calc'!Q828","v":5.0090883307692319E-2},{"$f":"'WACC Calc'!R828","v":4.9850110153846161E-2},{"$f":"'WACC Calc'!S828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!T828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL828","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM828","v":4.9609337000000003E-2}]
["RC3Re**","R&D","Constant",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL829","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM829","v":5.2739388000000005E-2}]
["RL3Re**","R&D","Low",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F830","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G830","v":2.6593016285178184E-2},{"$f":"'WACC Calc'!H830","v":2.6123215009381084E-2},{"$f":"'WACC Calc'!I830","v":2.5653413733583541E-2},{"$f":"'WACC Calc'!J830","v":2.518361245778622E-2},{"$f":"'WACC Calc'!K830","v":2.4713811181988676E-2},{"$f":"'WACC Calc'!L830","v":2.4244009906191577E-2},{"$f":"'WACC Calc'!M830","v":2.3774208630394034E-2},{"$f":"'WACC Calc'!N830","v":2.3304407354596712E-2},{"$f":"'WACC Calc'!O830","v":2.2834606078799391E-2},{"$f":"'WACC Calc'!P830","v":2.236480480300207E-2},{"$f":"'WACC Calc'!Q830","v":2.1895003527204526E-2},{"$f":"'WACC Calc'!R830","v":2.1425202251407427E-2},{"$f":"'WACC Calc'!S830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!T830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL830","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM830","v":2.0955400975609884E-2}]
["RM3Re**","R&D","Mid",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F831","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G831","v":2.6827916923077177E-2},{"$f":"'WACC Calc'!H831","v":2.6593016285178184E-2},{"$f":"'WACC Calc'!I831","v":2.6358115647279634E-2},{"$f":"'WACC Calc'!J831","v":2.6123215009381084E-2},{"$f":"'WACC Calc'!K831","v":2.5888314371482313E-2},{"$f":"'WACC Calc'!L831","v":2.5653413733583541E-2},{"$f":"'WACC Calc'!M831","v":2.5418513095684991E-2},{"$f":"'WACC Calc'!N831","v":2.518361245778622E-2},{"$f":"'WACC Calc'!O831","v":2.494871181988767E-2},{"$f":"'WACC Calc'!P831","v":2.4713811181988676E-2},{"$f":"'WACC Calc'!Q831","v":2.4478910544090127E-2},{"$f":"'WACC Calc'!R831","v":2.4244009906191577E-2},{"$f":"'WACC Calc'!S831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!T831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL831","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM831","v":2.4009109268292583E-2}]
["RC3Re**","R&D","Constant",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL832","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM832","v":2.7062817560975727E-2}]
["R*3CS**","R&D","*",30,"CSP","*","Inflation Rate",{"$f":"'WACC Calc'!F835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM835","v":2.5000000000000001E-2}]
["RL3CS**","R&D","Low",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F836","v":3.73E-2},{"$f":"'WACC Calc'!G836","v":3.73E-2},{"$f":"'WACC Calc'!H836","v":3.73E-2},{"$f":"'WACC Calc'!I836","v":3.73E-2},{"$f":"'WACC Calc'!J836","v":3.73E-2},{"$f":"'WACC Calc'!K836","v":3.73E-2},{"$f":"'WACC Calc'!L836","v":3.73E-2},{"$f":"'WACC Calc'!M836","v":3.73E-2},{"$f":"'WACC Calc'!N836","v":3.73E-2},{"$f":"'WACC Calc'!O836","v":3.73E-2},{"$f":"'WACC Calc'!P836","v":3.73E-2},{"$f":"'WACC Calc'!Q836","v":3.73E-2},{"$f":"'WACC Calc'!R836","v":3.73E-2},{"$f":"'WACC Calc'!S836","v":3.73E-2},{"$f":"'WACC Calc'!T836","v":3.73E-2},{"$f":"'WACC Calc'!U836","v":3.73E-2},{"$f":"'WACC Calc'!V836","v":3.73E-2},{"$f":"'WACC Calc'!W836","v":3.73E-2},{"$f":"'WACC Calc'!X836","v":3.73E-2},{"$f":"'WACC Calc'!Y836","v":3.73E-2},{"$f":"'WACC Calc'!Z836","v":3.73E-2},{"$f":"'WACC Calc'!AA836","v":3.73E-2},{"$f":"'WACC Calc'!AB836","v":3.73E-2},{"$f":"'WACC Calc'!AC836","v":3.73E-2},{"$f":"'WACC Calc'!AD836","v":3.73E-2},{"$f":"'WACC Calc'!AE836","v":3.73E-2},{"$f":"'WACC Calc'!AF836","v":3.73E-2},{"$f":"'WACC Calc'!AG836","v":3.73E-2},{"$f":"'WACC Calc'!AH836","v":3.73E-2},{"$f":"'WACC Calc'!AI836","v":3.73E-2},{"$f":"'WACC Calc'!AJ836","v":3.73E-2},{"$f":"'WACC Calc'!AK836","v":3.73E-2},{"$f":"'WACC Calc'!AL836","v":3.73E-2},{"$f":"'WACC Calc'!AM836","v":3.73E-2}]
["RM3CS**","R&D","Mid",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F837","v":3.73E-2},{"$f":"'WACC Calc'!G837","v":3.73E-2},{"$f":"'WACC Calc'!H837","v":3.73E-2},{"$f":"'WACC Calc'!I837","v":3.73E-2},{"$f":"'WACC Calc'!J837","v":3.73E-2},{"$f":"'WACC Calc'!K837","v":3.73E-2},{"$f":"'WACC Calc'!L837","v":3.73E-2},{"$f":"'WACC Calc'!M837","v":3.73E-2},{"$f":"'WACC Calc'!N837","v":3.73E-2},{"$f":"'WACC Calc'!O837","v":3.73E-2},{"$f":"'WACC Calc'!P837","v":3.73E-2},{"$f":"'WACC Calc'!Q837","v":3.73E-2},{"$f":"'WACC Calc'!R837","v":3.73E-2},{"$f":"'WACC Calc'!S837","v":3.73E-2},{"$f":"'WACC Calc'!T837","v":3.73E-2},{"$f":"'WACC Calc'!U837","v":3.73E-2},{"$f":"'WACC Calc'!V837","v":3.73E-2},{"$f":"'WACC Calc'!W837","v":3.73E-2},{"$f":"'WACC Calc'!X837","v":3.73E-2},{"$f":"'WACC Calc'!Y837","v":3.73E-2},{"$f":"'WACC Calc'!Z837","v":3.73E-2},{"$f":"'WACC Calc'!AA837","v":3.73E-2},{"$f":"'WACC Calc'!AB837","v":3.73E-2},{"$f":"'WACC Calc'!AC837","v":3.73E-2},{"$f":"'WACC Calc'!AD837","v":3.73E-2},{"$f":"'WACC Calc'!AE837","v":3.73E-2},{"$f":"'WACC Calc'!AF837","v":3.73E-2},{"$f":"'WACC Calc'!AG837","v":3.73E-2},{"$f":"'WACC Calc'!AH837","v":3.73E-2},{"$f":"'WACC Calc'!AI837","v":3.73E-2},{"$f":"'WACC Calc'!AJ837","v":3.73E-2},{"$f":"'WACC Calc'!AK837","v":3.73E-2},{"$f":"'WACC Calc'!AL837","v":3.73E-2},{"$f":"'WACC Calc'!AM837","v":3.73E-2}]
["RC3CS**","R&D","Constant",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F838","v":3.73E-2},{"$f":"'WACC Calc'!G838","v":3.73E-2},{"$f":"'WACC Calc'!H838","v":3.73E-2},{"$f":"'WACC Calc'!I838","v":3.73E-2},{"$f":"'WACC Calc'!J838","v":3.73E-2},{"$f":"'WACC Calc'!K838","v":3.73E-2},{"$f":"'WACC Calc'!L838","v":3.73E-2},{"$f":"'WACC Calc'!M838","v":3.73E-2},{"$f":"'WACC Calc'!N838","v":3.73E-2},{"$f":"'WACC Calc'!O838","v":3.73E-2},{"$f":"'WACC Calc'!P838","v":3.73E-2},{"$f":"'WACC Calc'!Q838","v":3.73E-2},{"$f":"'WACC Calc'!R838","v":3.73E-2},{"$f":"'WACC Calc'!S838","v":3.73E-2},{"$f":"'WACC Calc'!T838","v":3.73E-2},{"$f":"'WACC Calc'!U838","v":3.73E-2},{"$f":"'WACC Calc'!V838","v":3.73E-2},{"$f":"'WACC Calc'!W838","v":3.73E-2},{"$f":"'WACC Calc'!X838","v":3.73E-2},{"$f":"'WACC Calc'!Y838","v":3.73E-2},{"$f":"'WACC Calc'!Z838","v":3.73E-2},{"$f":"'WACC Calc'!AA838","v":3.73E-2},{"$f":"'WACC Calc'!AB838","v":3.73E-2},{"$f":"'WACC Calc'!AC838","v":3.73E-2},{"$f":"'WACC Calc'!AD838","v":3.73E-2},{"$f":"'WACC Calc'!AE838","v":3.73E-2},{"$f":"'WACC Calc'!AF838","v":3.73E-2},{"$f":"'WACC Calc'!AG838","v":3.73E-2},{"$f":"'WACC Calc'!AH838","v":3.73E-2},{"$f":"'WACC Calc'!AI838","v":3.73E-2},{"$f":"'WACC Calc'!AJ838","v":3.73E-2},{"$f":"'WACC Calc'!AK838","v":3.73E-2},{"$f":"'WACC Calc'!AL838","v":3.73E-2},{"$f":"'WACC Calc'!AM838","v":3.73E-2}]
["RL3CS**","R&D","Low",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL839","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM839","v":1.2000000000000233E-2}]
["RM3CS**","R&D","Mid",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL840","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM840","v":1.2000000000000233E-2}]
["RC3CS**","R&D","Constant",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL841","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM841","v":1.2000000000000233E-2}]
["R*3CS**","R&D","*",30,"CSP","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F842","v":3.73E-2},{"$f":"'WACC Calc'!G842","v":3.73E-2},{"$f":"'WACC Calc'!H842","v":3.73E-2},{"$f":"'WACC Calc'!I842","v":3.73E-2},{"$f":"'WACC Calc'!J842","v":3.73E-2},{"$f":"'WACC Calc'!K842","v":3.73E-2},{"$f":"'WACC Calc'!L842","v":3.73E-2},{"$f":"'WACC Calc'!M842","v":3.73E-2},{"$f":"'WACC Calc'!N842","v":3.73E-2},{"$f":"'WACC Calc'!O842","v":3.73E-2},{"$f":"'WACC Calc'!P842","v":3.73E-2},{"$f":"'WACC Calc'!Q842","v":3.73E-2},{"$f":"'WACC Calc'!R842","v":3.73E-2},{"$f":"'WACC Calc'!S842","v":3.73E-2},{"$f":"'WACC Calc'!T842","v":3.73E-2},{"$f":"'WACC Calc'!U842","v":3.73E-2},{"$f":"'WACC Calc'!V842","v":3.73E-2},{"$f":"'WACC Calc'!W842","v":3.73E-2},{"$f":"'WACC Calc'!X842","v":3.73E-2},{"$f":"'WACC Calc'!Y842","v":3.73E-2},{"$f":"'WACC Calc'!Z842","v":3.73E-2},{"$f":"'WACC Calc'!AA842","v":3.73E-2},{"$f":"'WACC Calc'!AB842","v":3.73E-2},{"$f":"'WACC Calc'!AC842","v":3.73E-2},{"$f":"'WACC Calc'!AD842","v":3.73E-2},{"$f":"'WACC Calc'!AE842","v":3.73E-2},{"$f":"'WACC Calc'!AF842","v":3.73E-2},{"$f":"'WACC Calc'!AG842","v":3.73E-2},{"$f":"'WACC Calc'!AH842","v":3.73E-2},{"$f":"'WACC Calc'!AI842","v":3.73E-2},{"$f":"'WACC Calc'!AJ842","v":3.73E-2},{"$f":"'WACC Calc'!AK842","v":3.73E-2},{"$f":"'WACC Calc'!AL842","v":3.73E-2},{"$f":"'WACC Calc'!AM842","v":3.73E-2}]
["RL3CS**","R&D","Low",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F843","v":0.1303},{"$f":"'WACC Calc'!G843","v":0.12722307692307694},{"$f":"'WACC Calc'!H843","v":0.12414615384615385},{"$f":"'WACC Calc'!I843","v":0.12106923076923078},{"$f":"'WACC Calc'!J843","v":0.1179923076923077},{"$f":"'WACC Calc'!K843","v":0.11491538461538461},{"$f":"'WACC Calc'!L843","v":0.11183846153846155},{"$f":"'WACC Calc'!M843","v":0.10876153846153847},{"$f":"'WACC Calc'!N843","v":0.10568461538461539},{"$f":"'WACC Calc'!O843","v":0.10260769230769232},{"$f":"'WACC Calc'!P843","v":9.9530769230769228E-2},{"$f":"'WACC Calc'!Q843","v":9.6453846153846154E-2},{"$f":"'WACC Calc'!R843","v":9.337692307692308E-2},{"$f":"'WACC Calc'!S843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL843","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM843","v":9.0300000000000005E-2}]
["RM3CS**","R&D","Mid",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F844","v":0.1303},{"$f":"'WACC Calc'!G844","v":0.12722307692307694},{"$f":"'WACC Calc'!H844","v":0.12414615384615385},{"$f":"'WACC Calc'!I844","v":0.12106923076923078},{"$f":"'WACC Calc'!J844","v":0.1179923076923077},{"$f":"'WACC Calc'!K844","v":0.11491538461538461},{"$f":"'WACC Calc'!L844","v":0.11183846153846155},{"$f":"'WACC Calc'!M844","v":0.10876153846153847},{"$f":"'WACC Calc'!N844","v":0.10568461538461539},{"$f":"'WACC Calc'!O844","v":0.10260769230769232},{"$f":"'WACC Calc'!P844","v":9.9530769230769228E-2},{"$f":"'WACC Calc'!Q844","v":9.6453846153846154E-2},{"$f":"'WACC Calc'!R844","v":9.337692307692308E-2},{"$f":"'WACC Calc'!S844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL844","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM844","v":9.0300000000000005E-2}]
["RC3CS**","R&D","Constant",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F845","v":0.1303},{"$f":"'WACC Calc'!G845","v":0.1303},{"$f":"'WACC Calc'!H845","v":0.1303},{"$f":"'WACC Calc'!I845","v":0.1303},{"$f":"'WACC Calc'!J845","v":0.1303},{"$f":"'WACC Calc'!K845","v":0.1303},{"$f":"'WACC Calc'!L845","v":0.1303},{"$f":"'WACC Calc'!M845","v":0.1303},{"$f":"'WACC Calc'!N845","v":0.1303},{"$f":"'WACC Calc'!O845","v":0.1303},{"$f":"'WACC Calc'!P845","v":0.1303},{"$f":"'WACC Calc'!Q845","v":0.1303},{"$f":"'WACC Calc'!R845","v":0.1303},{"$f":"'WACC Calc'!S845","v":0.1303},{"$f":"'WACC Calc'!T845","v":0.1303},{"$f":"'WACC Calc'!U845","v":0.1303},{"$f":"'WACC Calc'!V845","v":0.1303},{"$f":"'WACC Calc'!W845","v":0.1303},{"$f":"'WACC Calc'!X845","v":0.1303},{"$f":"'WACC Calc'!Y845","v":0.1303},{"$f":"'WACC Calc'!Z845","v":0.1303},{"$f":"'WACC Calc'!AA845","v":0.1303},{"$f":"'WACC Calc'!AB845","v":0.1303},{"$f":"'WACC Calc'!AC845","v":0.1303},{"$f":"'WACC Calc'!AD845","v":0.1303},{"$f":"'WACC Calc'!AE845","v":0.1303},{"$f":"'WACC Calc'!AF845","v":0.1303},{"$f":"'WACC Calc'!AG845","v":0.1303},{"$f":"'WACC Calc'!AH845","v":0.1303},{"$f":"'WACC Calc'!AI845","v":0.1303},{"$f":"'WACC Calc'!AJ845","v":0.1303},{"$f":"'WACC Calc'!AK845","v":0.1303},{"$f":"'WACC Calc'!AL845","v":0.1303},{"$f":"'WACC Calc'!AM845","v":0.1303}]
["RL3CS**","R&D","Low",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F846","v":0.10273170731707326},{"$f":"'WACC Calc'!G846","v":9.9729831144465431E-2},{"$f":"'WACC Calc'!H846","v":9.6727954971857599E-2},{"$f":"'WACC Calc'!I846","v":9.3726078799249546E-2},{"$f":"'WACC Calc'!J846","v":9.0724202626641715E-2},{"$f":"'WACC Calc'!K846","v":8.7722326454033883E-2},{"$f":"'WACC Calc'!L846","v":8.4720450281426052E-2},{"$f":"'WACC Calc'!M846","v":8.1718574108817998E-2},{"$f":"'WACC Calc'!N846","v":7.8716697936210167E-2},{"$f":"'WACC Calc'!O846","v":7.5714821763602336E-2},{"$f":"'WACC Calc'!P846","v":7.2712945590994504E-2},{"$f":"'WACC Calc'!Q846","v":6.9711069418386673E-2},{"$f":"'WACC Calc'!R846","v":6.670919324577862E-2},{"$f":"'WACC Calc'!S846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL846","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM846","v":6.3707317073170788E-2}]
["RM3CS**","R&D","Mid",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F847","v":0.10273170731707326},{"$f":"'WACC Calc'!G847","v":9.9729831144465431E-2},{"$f":"'WACC Calc'!H847","v":9.6727954971857599E-2},{"$f":"'WACC Calc'!I847","v":9.3726078799249546E-2},{"$f":"'WACC Calc'!J847","v":9.0724202626641715E-2},{"$f":"'WACC Calc'!K847","v":8.7722326454033883E-2},{"$f":"'WACC Calc'!L847","v":8.4720450281426052E-2},{"$f":"'WACC Calc'!M847","v":8.1718574108817998E-2},{"$f":"'WACC Calc'!N847","v":7.8716697936210167E-2},{"$f":"'WACC Calc'!O847","v":7.5714821763602336E-2},{"$f":"'WACC Calc'!P847","v":7.2712945590994504E-2},{"$f":"'WACC Calc'!Q847","v":6.9711069418386673E-2},{"$f":"'WACC Calc'!R847","v":6.670919324577862E-2},{"$f":"'WACC Calc'!S847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL847","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM847","v":6.3707317073170788E-2}]
["RC3CS**","R&D","Constant",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F848","v":0.10273170731707326},{"$f":"'WACC Calc'!G848","v":0.10273170731707326},{"$f":"'WACC Calc'!H848","v":0.10273170731707326},{"$f":"'WACC Calc'!I848","v":0.10273170731707326},{"$f":"'WACC Calc'!J848","v":0.10273170731707326},{"$f":"'WACC Calc'!K848","v":0.10273170731707326},{"$f":"'WACC Calc'!L848","v":0.10273170731707326},{"$f":"'WACC Calc'!M848","v":0.10273170731707326},{"$f":"'WACC Calc'!N848","v":0.10273170731707326},{"$f":"'WACC Calc'!O848","v":0.10273170731707326},{"$f":"'WACC Calc'!P848","v":0.10273170731707326},{"$f":"'WACC Calc'!Q848","v":0.10273170731707326},{"$f":"'WACC Calc'!R848","v":0.10273170731707326},{"$f":"'WACC Calc'!S848","v":0.10273170731707326},{"$f":"'WACC Calc'!T848","v":0.10273170731707326},{"$f":"'WACC Calc'!U848","v":0.10273170731707326},{"$f":"'WACC Calc'!V848","v":0.10273170731707326},{"$f":"'WACC Calc'!W848","v":0.10273170731707326},{"$f":"'WACC Calc'!X848","v":0.10273170731707326},{"$f":"'WACC Calc'!Y848","v":0.10273170731707326},{"$f":"'WACC Calc'!Z848","v":0.10273170731707326},{"$f":"'WACC Calc'!AA848","v":0.10273170731707326},{"$f":"'WACC Calc'!AB848","v":0.10273170731707326},{"$f":"'WACC Calc'!AC848","v":0.10273170731707326},{"$f":"'WACC Calc'!AD848","v":0.10273170731707326},{"$f":"'WACC Calc'!AE848","v":0.10273170731707326},{"$f":"'WACC Calc'!AF848","v":0.10273170731707326},{"$f":"'WACC Calc'!AG848","v":0.10273170731707326},{"$f":"'WACC Calc'!AH848","v":0.10273170731707326},{"$f":"'WACC Calc'!AI848","v":0.10273170731707326},{"$f":"'WACC Calc'!AJ848","v":0.10273170731707326},{"$f":"'WACC Calc'!AK848","v":0.10273170731707326},{"$f":"'WACC Calc'!AL848","v":0.10273170731707326},{"$f":"'WACC Calc'!AM848","v":0.10273170731707326}]
["RL3CS**","R&D","Low",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F849","v":0.5},{"$f":"'WACC Calc'!G849","v":0.51538461538461533},{"$f":"'WACC Calc'!H849","v":0.53076923076923066},{"$f":"'WACC Calc'!I849","v":0.54615384615384599},{"$f":"'WACC Calc'!J849","v":0.56153846153846132},{"$f":"'WACC Calc'!K849","v":0.57692307692307665},{"$f":"'WACC Calc'!L849","v":0.59230769230769198},{"$f":"'WACC Calc'!M849","v":0.60769230769230731},{"$f":"'WACC Calc'!N849","v":0.62307692307692264},{"$f":"'WACC Calc'!O849","v":0.63846153846153797},{"$f":"'WACC Calc'!P849","v":0.6538461538461533},{"$f":"'WACC Calc'!Q849","v":0.66923076923076863},{"$f":"'WACC Calc'!R849","v":0.68461538461538396},{"$f":"'WACC Calc'!S849","v":0.7},{"$f":"'WACC Calc'!T849","v":0.7},{"$f":"'WACC Calc'!U849","v":0.7},{"$f":"'WACC Calc'!V849","v":0.7},{"$f":"'WACC Calc'!W849","v":0.7},{"$f":"'WACC Calc'!X849","v":0.7},{"$f":"'WACC Calc'!Y849","v":0.7},{"$f":"'WACC Calc'!Z849","v":0.7},{"$f":"'WACC Calc'!AA849","v":0.7},{"$f":"'WACC Calc'!AB849","v":0.7},{"$f":"'WACC Calc'!AC849","v":0.7},{"$f":"'WACC Calc'!AD849","v":0.7},{"$f":"'WACC Calc'!AE849","v":0.7},{"$f":"'WACC Calc'!AF849","v":0.7},{"$f":"'WACC Calc'!AG849","v":0.7},{"$f":"'WACC Calc'!AH849","v":0.7},{"$f":"'WACC Calc'!AI849","v":0.7},{"$f":"'WACC Calc'!AJ849","v":0.7},{"$f":"'WACC Calc'!AK849","v":0.7},{"$f":"'WACC Calc'!AL849","v":0.7},{"$f":"'WACC Calc'!AM849","v":0.7}]
["RM3CS**","R&D","Mid",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F850","v":0.5},{"$f":"'WACC Calc'!G850","v":0.5115384615384615},{"$f":"'WACC Calc'!H850","v":0.52307692307692299},{"$f":"'WACC Calc'!I850","v":0.53461538461538449},{"$f":"'WACC Calc'!J850","v":0.54615384615384599},{"$f":"'WACC Calc'!K850","v":0.55769230769230749},{"$f":"'WACC Calc'!L850","v":0.56923076923076898},{"$f":"'WACC Calc'!M850","v":0.58076923076923048},{"$f":"'WACC Calc'!N850","v":0.59230769230769198},{"$f":"'WACC Calc'!O850","v":0.60384615384615348},{"$f":"'WACC Calc'!P850","v":0.61538461538461497},{"$f":"'WACC Calc'!Q850","v":0.62692307692307647},{"$f":"'WACC Calc'!R850","v":0.63846153846153797},{"$f":"'WACC Calc'!S850","v":0.65},{"$f":"'WACC Calc'!T850","v":0.65},{"$f":"'WACC Calc'!U850","v":0.65},{"$f":"'WACC Calc'!V850","v":0.65},{"$f":"'WACC Calc'!W850","v":0.65},{"$f":"'WACC Calc'!X850","v":0.65},{"$f":"'WACC Calc'!Y850","v":0.65},{"$f":"'WACC Calc'!Z850","v":0.65},{"$f":"'WACC Calc'!AA850","v":0.65},{"$f":"'WACC Calc'!AB850","v":0.65},{"$f":"'WACC Calc'!AC850","v":0.65},{"$f":"'WACC Calc'!AD850","v":0.65},{"$f":"'WACC Calc'!AE850","v":0.65},{"$f":"'WACC Calc'!AF850","v":0.65},{"$f":"'WACC Calc'!AG850","v":0.65},{"$f":"'WACC Calc'!AH850","v":0.65},{"$f":"'WACC Calc'!AI850","v":0.65},{"$f":"'WACC Calc'!AJ850","v":0.65},{"$f":"'WACC Calc'!AK850","v":0.65},{"$f":"'WACC Calc'!AL850","v":0.65},{"$f":"'WACC Calc'!AM850","v":0.65}]
["RC3CS**","R&D","Constant",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F851","v":0.5},{"$f":"'WACC Calc'!G851","v":0.5},{"$f":"'WACC Calc'!H851","v":0.5},{"$f":"'WACC Calc'!I851","v":0.5},{"$f":"'WACC Calc'!J851","v":0.5},{"$f":"'WACC Calc'!K851","v":0.5},{"$f":"'WACC Calc'!L851","v":0.5},{"$f":"'WACC Calc'!M851","v":0.5},{"$f":"'WACC Calc'!N851","v":0.5},{"$f":"'WACC Calc'!O851","v":0.5},{"$f":"'WACC Calc'!P851","v":0.5},{"$f":"'WACC Calc'!Q851","v":0.5},{"$f":"'WACC Calc'!R851","v":0.5},{"$f":"'WACC Calc'!S851","v":0.5},{"$f":"'WACC Calc'!T851","v":0.5},{"$f":"'WACC Calc'!U851","v":0.5},{"$f":"'WACC Calc'!V851","v":0.5},{"$f":"'WACC Calc'!W851","v":0.5},{"$f":"'WACC Calc'!X851","v":0.5},{"$f":"'WACC Calc'!Y851","v":0.5},{"$f":"'WACC Calc'!Z851","v":0.5},{"$f":"'WACC Calc'!AA851","v":0.5},{"$f":"'WACC Calc'!AB851","v":0.5},{"$f":"'WACC Calc'!AC851","v":0.5},{"$f":"'WACC Calc'!AD851","v":0.5},{"$f":"'WACC Calc'!AE851","v":0.5},{"$f":"'WACC Calc'!AF851","v":0.5},{"$f":"'WACC Calc'!AG851","v":0.5},{"$f":"'WACC Calc'!AH851","v":0.5},{"$f":"'WACC Calc'!AI851","v":0.5},{"$f":"'WACC Calc'!AJ851","v":0.5},{"$f":"'WACC Calc'!AK851","v":0.5},{"$f":"'WACC Calc'!AL851","v":0.5},{"$f":"'WACC Calc'!AM851","v":0.5}]
["R*3CS**","R&D","*",30,"CSP","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F852","v":0.25740000000000002},{"$f":"'WACC Calc'!G852","v":0.25740000000000002},{"$f":"'WACC Calc'!H852","v":0.25740000000000002},{"$f":"'WACC Calc'!I852","v":0.25740000000000002},{"$f":"'WACC Calc'!J852","v":0.25740000000000002},{"$f":"'WACC Calc'!K852","v":0.25740000000000002},{"$f":"'WACC Calc'!L852","v":0.25740000000000002},{"$f":"'WACC Calc'!M852","v":0.25740000000000002},{"$f":"'WACC Calc'!N852","v":0.25740000000000002},{"$f":"'WACC Calc'!O852","v":0.25740000000000002},{"$f":"'WACC Calc'!P852","v":0.25740000000000002},{"$f":"'WACC Calc'!Q852","v":0.25740000000000002},{"$f":"'WACC Calc'!R852","v":0.25740000000000002},{"$f":"'WACC Calc'!S852","v":0.25740000000000002},{"$f":"'WACC Calc'!T852","v":0.25740000000000002},{"$f":"'WACC Calc'!U852","v":0.25740000000000002},{"$f":"'WACC Calc'!V852","v":0.25740000000000002},{"$f":"'WACC Calc'!W852","v":0.25740000000000002},{"$f":"'WACC Calc'!X852","v":0.25740000000000002},{"$f":"'WACC Calc'!Y852","v":0.25740000000000002},{"$f":"'WACC Calc'!Z852","v":0.25740000000000002},{"$f":"'WACC Calc'!AA852","v":0.25740000000000002},{"$f":"'WACC Calc'!AB852","v":0.25740000000000002},{"$f":"'WACC Calc'!AC852","v":0.25740000000000002},{"$f":"'WACC Calc'!AD852","v":0.25740000000000002},{"$f":"'WACC Calc'!AE852","v":0.25740000000000002},{"$f":"'WACC Calc'!AF852","v":0.25740000000000002},{"$f":"'WACC Calc'!AG852","v":0.25740000000000002},{"$f":"'WACC Calc'!AH852","v":0.25740000000000002},{"$f":"'WACC Calc'!AI852","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ852","v":0.25740000000000002},{"$f":"'WACC Calc'!AK852","v":0.25740000000000002},{"$f":"'WACC Calc'!AL852","v":0.25740000000000002},{"$f":"'WACC Calc'!AM852","v":0.25740000000000002}]
["RL3CS**","R&D","Low",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F853","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!G853","v":7.5929888508875748E-2},{"$f":"'WACC Calc'!H853","v":7.2954961573964514E-2},{"$f":"'WACC Calc'!I853","v":7.0074709195266288E-2},{"$f":"'WACC Calc'!J853","v":6.7289131372781086E-2},{"$f":"'WACC Calc'!K853","v":6.4598228106508893E-2},{"$f":"'WACC Calc'!L853","v":6.2001999396449736E-2},{"$f":"'WACC Calc'!M853","v":5.9500445242603575E-2},{"$f":"'WACC Calc'!N853","v":5.7093565644970451E-2},{"$f":"'WACC Calc'!O853","v":5.4781360603550336E-2},{"$f":"'WACC Calc'!P853","v":5.256383011834323E-2},{"$f":"'WACC Calc'!Q853","v":5.0440974189349147E-2},{"$f":"'WACC Calc'!R853","v":4.8412792816568087E-2},{"$f":"'WACC Calc'!S853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!T853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL853","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM853","v":4.6479286000000002E-2}]
["RM3CS**","R&D","Mid",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F854","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!G854","v":7.6312673497041433E-2},{"$f":"'WACC Calc'!H854","v":7.3696862911242611E-2},{"$f":"'WACC Calc'!I854","v":7.1152058242603566E-2},{"$f":"'WACC Calc'!J854","v":6.8678259491124272E-2},{"$f":"'WACC Calc'!K854","v":6.6275466656804741E-2},{"$f":"'WACC Calc'!L854","v":6.3943679739644987E-2},{"$f":"'WACC Calc'!M854","v":6.1682898739644991E-2},{"$f":"'WACC Calc'!N854","v":5.9493123656804758E-2},{"$f":"'WACC Calc'!O854","v":5.7374354491124283E-2},{"$f":"'WACC Calc'!P854","v":5.5326591242603571E-2},{"$f":"'WACC Calc'!Q854","v":5.3349833911242636E-2},{"$f":"'WACC Calc'!R854","v":5.1444082497041452E-2},{"$f":"'WACC Calc'!S854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!T854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL854","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM854","v":4.9609337000000003E-2}]
["RC3CS**","R&D","Constant",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!G855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!H855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!I855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!J855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!K855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!L855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!M855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!N855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!O855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!P855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!Q855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!R855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!S855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!T855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!U855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!V855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!W855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!X855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!Y855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!Z855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AA855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AB855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AC855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AD855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AE855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AF855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AG855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AH855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AI855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AJ855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AK855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AL855","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AM855","v":7.8999490000000006E-2}]
["RL3CS**","R&D","Low",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F856","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!G856","v":4.9687696106220258E-2},{"$f":"'WACC Calc'!H856","v":4.6785328364843393E-2},{"$f":"'WACC Calc'!I856","v":4.3975326044162211E-2},{"$f":"'WACC Calc'!J856","v":4.1257689144176712E-2},{"$f":"'WACC Calc'!K856","v":3.8632417664886898E-2},{"$f":"'WACC Calc'!L856","v":3.6099511606292545E-2},{"$f":"'WACC Calc'!M856","v":3.3658970968393875E-2},{"$f":"'WACC Calc'!N856","v":3.131079575119089E-2},{"$f":"'WACC Calc'!O856","v":2.9054985954683366E-2},{"$f":"'WACC Calc'!P856","v":2.6891541578871525E-2},{"$f":"'WACC Calc'!Q856","v":2.4820462623755368E-2},{"$f":"'WACC Calc'!R856","v":2.2841749089334895E-2},{"$f":"'WACC Calc'!S856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!T856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL856","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM856","v":2.0955400975609884E-2}]
["RM3CS**","R&D","Mid",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F857","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!G857","v":5.0061144875162444E-2},{"$f":"'WACC Calc'!H857","v":4.7509134547554011E-2},{"$f":"'WACC Calc'!I857","v":4.502639828546684E-2},{"$f":"'WACC Calc'!J857","v":4.261293608890182E-2},{"$f":"'WACC Calc'!K857","v":4.0268747957858508E-2},{"$f":"'WACC Calc'!L857","v":3.7993833892336681E-2},{"$f":"'WACC Calc'!M857","v":3.5788193892336562E-2},{"$f":"'WACC Calc'!N857","v":3.3651827957858371E-2},{"$f":"'WACC Calc'!O857","v":3.1584736088901888E-2},{"$f":"'WACC Calc'!P857","v":2.958691828546689E-2},{"$f":"'WACC Calc'!Q857","v":2.7658374547553821E-2},{"$f":"'WACC Calc'!R857","v":2.579910487516246E-2},{"$f":"'WACC Calc'!S857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!T857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL857","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM857","v":2.4009109268292583E-2}]
["RC3CS**","R&D","Constant",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!G858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!H858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!I858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!J858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!K858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!L858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!M858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!N858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!O858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!P858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!Q858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!R858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!S858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!T858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!U858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!V858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!W858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!X858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!Y858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!Z858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AA858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AB858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AC858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AD858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AE858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AF858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AG858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AH858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AI858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AJ858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AK858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AL858","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AM858","v":5.2682429268292807E-2}]
["R*3Ge**","R&D","*",30,"Geothermal","*","Inflation Rate",{"$f":"'WACC Calc'!F861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM861","v":2.5000000000000001E-2}]
["RL3Ge**","R&D","Low",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F862","v":3.73E-2},{"$f":"'WACC Calc'!G862","v":3.73E-2},{"$f":"'WACC Calc'!H862","v":3.73E-2},{"$f":"'WACC Calc'!I862","v":3.73E-2},{"$f":"'WACC Calc'!J862","v":3.73E-2},{"$f":"'WACC Calc'!K862","v":3.73E-2},{"$f":"'WACC Calc'!L862","v":3.73E-2},{"$f":"'WACC Calc'!M862","v":3.73E-2},{"$f":"'WACC Calc'!N862","v":3.73E-2},{"$f":"'WACC Calc'!O862","v":3.73E-2},{"$f":"'WACC Calc'!P862","v":3.73E-2},{"$f":"'WACC Calc'!Q862","v":3.73E-2},{"$f":"'WACC Calc'!R862","v":3.73E-2},{"$f":"'WACC Calc'!S862","v":3.73E-2},{"$f":"'WACC Calc'!T862","v":3.73E-2},{"$f":"'WACC Calc'!U862","v":3.73E-2},{"$f":"'WACC Calc'!V862","v":3.73E-2},{"$f":"'WACC Calc'!W862","v":3.73E-2},{"$f":"'WACC Calc'!X862","v":3.73E-2},{"$f":"'WACC Calc'!Y862","v":3.73E-2},{"$f":"'WACC Calc'!Z862","v":3.73E-2},{"$f":"'WACC Calc'!AA862","v":3.73E-2},{"$f":"'WACC Calc'!AB862","v":3.73E-2},{"$f":"'WACC Calc'!AC862","v":3.73E-2},{"$f":"'WACC Calc'!AD862","v":3.73E-2},{"$f":"'WACC Calc'!AE862","v":3.73E-2},{"$f":"'WACC Calc'!AF862","v":3.73E-2},{"$f":"'WACC Calc'!AG862","v":3.73E-2},{"$f":"'WACC Calc'!AH862","v":3.73E-2},{"$f":"'WACC Calc'!AI862","v":3.73E-2},{"$f":"'WACC Calc'!AJ862","v":3.73E-2},{"$f":"'WACC Calc'!AK862","v":3.73E-2},{"$f":"'WACC Calc'!AL862","v":3.73E-2},{"$f":"'WACC Calc'!AM862","v":3.73E-2}]
["RM3Ge**","R&D","Mid",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F863","v":3.73E-2},{"$f":"'WACC Calc'!G863","v":3.73E-2},{"$f":"'WACC Calc'!H863","v":3.73E-2},{"$f":"'WACC Calc'!I863","v":3.73E-2},{"$f":"'WACC Calc'!J863","v":3.73E-2},{"$f":"'WACC Calc'!K863","v":3.73E-2},{"$f":"'WACC Calc'!L863","v":3.73E-2},{"$f":"'WACC Calc'!M863","v":3.73E-2},{"$f":"'WACC Calc'!N863","v":3.73E-2},{"$f":"'WACC Calc'!O863","v":3.73E-2},{"$f":"'WACC Calc'!P863","v":3.73E-2},{"$f":"'WACC Calc'!Q863","v":3.73E-2},{"$f":"'WACC Calc'!R863","v":3.73E-2},{"$f":"'WACC Calc'!S863","v":3.73E-2},{"$f":"'WACC Calc'!T863","v":3.73E-2},{"$f":"'WACC Calc'!U863","v":3.73E-2},{"$f":"'WACC Calc'!V863","v":3.73E-2},{"$f":"'WACC Calc'!W863","v":3.73E-2},{"$f":"'WACC Calc'!X863","v":3.73E-2},{"$f":"'WACC Calc'!Y863","v":3.73E-2},{"$f":"'WACC Calc'!Z863","v":3.73E-2},{"$f":"'WACC Calc'!AA863","v":3.73E-2},{"$f":"'WACC Calc'!AB863","v":3.73E-2},{"$f":"'WACC Calc'!AC863","v":3.73E-2},{"$f":"'WACC Calc'!AD863","v":3.73E-2},{"$f":"'WACC Calc'!AE863","v":3.73E-2},{"$f":"'WACC Calc'!AF863","v":3.73E-2},{"$f":"'WACC Calc'!AG863","v":3.73E-2},{"$f":"'WACC Calc'!AH863","v":3.73E-2},{"$f":"'WACC Calc'!AI863","v":3.73E-2},{"$f":"'WACC Calc'!AJ863","v":3.73E-2},{"$f":"'WACC Calc'!AK863","v":3.73E-2},{"$f":"'WACC Calc'!AL863","v":3.73E-2},{"$f":"'WACC Calc'!AM863","v":3.73E-2}]
["RC3Ge**","R&D","Constant",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F864","v":3.73E-2},{"$f":"'WACC Calc'!G864","v":3.73E-2},{"$f":"'WACC Calc'!H864","v":3.73E-2},{"$f":"'WACC Calc'!I864","v":3.73E-2},{"$f":"'WACC Calc'!J864","v":3.73E-2},{"$f":"'WACC Calc'!K864","v":3.73E-2},{"$f":"'WACC Calc'!L864","v":3.73E-2},{"$f":"'WACC Calc'!M864","v":3.73E-2},{"$f":"'WACC Calc'!N864","v":3.73E-2},{"$f":"'WACC Calc'!O864","v":3.73E-2},{"$f":"'WACC Calc'!P864","v":3.73E-2},{"$f":"'WACC Calc'!Q864","v":3.73E-2},{"$f":"'WACC Calc'!R864","v":3.73E-2},{"$f":"'WACC Calc'!S864","v":3.73E-2},{"$f":"'WACC Calc'!T864","v":3.73E-2},{"$f":"'WACC Calc'!U864","v":3.73E-2},{"$f":"'WACC Calc'!V864","v":3.73E-2},{"$f":"'WACC Calc'!W864","v":3.73E-2},{"$f":"'WACC Calc'!X864","v":3.73E-2},{"$f":"'WACC Calc'!Y864","v":3.73E-2},{"$f":"'WACC Calc'!Z864","v":3.73E-2},{"$f":"'WACC Calc'!AA864","v":3.73E-2},{"$f":"'WACC Calc'!AB864","v":3.73E-2},{"$f":"'WACC Calc'!AC864","v":3.73E-2},{"$f":"'WACC Calc'!AD864","v":3.73E-2},{"$f":"'WACC Calc'!AE864","v":3.73E-2},{"$f":"'WACC Calc'!AF864","v":3.73E-2},{"$f":"'WACC Calc'!AG864","v":3.73E-2},{"$f":"'WACC Calc'!AH864","v":3.73E-2},{"$f":"'WACC Calc'!AI864","v":3.73E-2},{"$f":"'WACC Calc'!AJ864","v":3.73E-2},{"$f":"'WACC Calc'!AK864","v":3.73E-2},{"$f":"'WACC Calc'!AL864","v":3.73E-2},{"$f":"'WACC Calc'!AM864","v":3.73E-2}]
["RL3Ge**","R&D","Low",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL865","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM865","v":1.2000000000000233E-2}]
["RM3Ge**","R&D","Mid",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL866","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM866","v":1.2000000000000233E-2}]
["RC3Ge**","R&D","Constant",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL867","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM867","v":1.2000000000000233E-2}]
["R*3Ge**","R&D","*",30,"Geothermal","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F868","v":3.73E-2},{"$f":"'WACC Calc'!G868","v":3.73E-2},{"$f":"'WACC Calc'!H868","v":3.73E-2},{"$f":"'WACC Calc'!I868","v":3.73E-2},{"$f":"'WACC Calc'!J868","v":3.73E-2},{"$f":"'WACC Calc'!K868","v":3.73E-2},{"$f":"'WACC Calc'!L868","v":3.73E-2},{"$f":"'WACC Calc'!M868","v":3.73E-2},{"$f":"'WACC Calc'!N868","v":3.73E-2},{"$f":"'WACC Calc'!O868","v":3.73E-2},{"$f":"'WACC Calc'!P868","v":3.73E-2},{"$f":"'WACC Calc'!Q868","v":3.73E-2},{"$f":"'WACC Calc'!R868","v":3.73E-2},{"$f":"'WACC Calc'!S868","v":3.73E-2},{"$f":"'WACC Calc'!T868","v":3.73E-2},{"$f":"'WACC Calc'!U868","v":3.73E-2},{"$f":"'WACC Calc'!V868","v":3.73E-2},{"$f":"'WACC Calc'!W868","v":3.73E-2},{"$f":"'WACC Calc'!X868","v":3.73E-2},{"$f":"'WACC Calc'!Y868","v":3.73E-2},{"$f":"'WACC Calc'!Z868","v":3.73E-2},{"$f":"'WACC Calc'!AA868","v":3.73E-2},{"$f":"'WACC Calc'!AB868","v":3.73E-2},{"$f":"'WACC Calc'!AC868","v":3.73E-2},{"$f":"'WACC Calc'!AD868","v":3.73E-2},{"$f":"'WACC Calc'!AE868","v":3.73E-2},{"$f":"'WACC Calc'!AF868","v":3.73E-2},{"$f":"'WACC Calc'!AG868","v":3.73E-2},{"$f":"'WACC Calc'!AH868","v":3.73E-2},{"$f":"'WACC Calc'!AI868","v":3.73E-2},{"$f":"'WACC Calc'!AJ868","v":3.73E-2},{"$f":"'WACC Calc'!AK868","v":3.73E-2},{"$f":"'WACC Calc'!AL868","v":3.73E-2},{"$f":"'WACC Calc'!AM868","v":3.73E-2}]
["RL3Ge**","R&D","Low",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL869","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM869","v":9.0300000000000005E-2}]
["RM3Ge**","R&D","Mid",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL870","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM870","v":9.0300000000000005E-2}]
["RC3Ge**","R&D","Constant",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL871","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM871","v":9.0300000000000005E-2}]
["RL3Ge**","R&D","Low",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL872","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM872","v":6.3707317073170788E-2}]
["RM3Ge**","R&D","Mid",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL873","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM873","v":6.3707317073170788E-2}]
["RC3Ge**","R&D","Constant",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL874","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM874","v":6.3707317073170788E-2}]
["RL3Ge**","R&D","Low",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F875","v":0.6},{"$f":"'WACC Calc'!G875","v":0.60769230769230764},{"$f":"'WACC Calc'!H875","v":0.61538461538461531},{"$f":"'WACC Calc'!I875","v":0.62307692307692297},{"$f":"'WACC Calc'!J875","v":0.63076923076923064},{"$f":"'WACC Calc'!K875","v":0.6384615384615383},{"$f":"'WACC Calc'!L875","v":0.64615384615384597},{"$f":"'WACC Calc'!M875","v":0.65384615384615363},{"$f":"'WACC Calc'!N875","v":0.6615384615384613},{"$f":"'WACC Calc'!O875","v":0.66923076923076896},{"$f":"'WACC Calc'!P875","v":0.67692307692307663},{"$f":"'WACC Calc'!Q875","v":0.68461538461538429},{"$f":"'WACC Calc'!R875","v":0.69230769230769196},{"$f":"'WACC Calc'!S875","v":0.7},{"$f":"'WACC Calc'!T875","v":0.7},{"$f":"'WACC Calc'!U875","v":0.7},{"$f":"'WACC Calc'!V875","v":0.7},{"$f":"'WACC Calc'!W875","v":0.7},{"$f":"'WACC Calc'!X875","v":0.7},{"$f":"'WACC Calc'!Y875","v":0.7},{"$f":"'WACC Calc'!Z875","v":0.7},{"$f":"'WACC Calc'!AA875","v":0.7},{"$f":"'WACC Calc'!AB875","v":0.7},{"$f":"'WACC Calc'!AC875","v":0.7},{"$f":"'WACC Calc'!AD875","v":0.7},{"$f":"'WACC Calc'!AE875","v":0.7},{"$f":"'WACC Calc'!AF875","v":0.7},{"$f":"'WACC Calc'!AG875","v":0.7},{"$f":"'WACC Calc'!AH875","v":0.7},{"$f":"'WACC Calc'!AI875","v":0.7},{"$f":"'WACC Calc'!AJ875","v":0.7},{"$f":"'WACC Calc'!AK875","v":0.7},{"$f":"'WACC Calc'!AL875","v":0.7},{"$f":"'WACC Calc'!AM875","v":0.7}]
["RM3Ge**","R&D","Mid",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F876","v":0.6},{"$f":"'WACC Calc'!G876","v":0.60384615384615381},{"$f":"'WACC Calc'!H876","v":0.60769230769230764},{"$f":"'WACC Calc'!I876","v":0.61153846153846148},{"$f":"'WACC Calc'!J876","v":0.61538461538461531},{"$f":"'WACC Calc'!K876","v":0.61923076923076914},{"$f":"'WACC Calc'!L876","v":0.62307692307692297},{"$f":"'WACC Calc'!M876","v":0.62692307692307681},{"$f":"'WACC Calc'!N876","v":0.63076923076923064},{"$f":"'WACC Calc'!O876","v":0.63461538461538447},{"$f":"'WACC Calc'!P876","v":0.6384615384615383},{"$f":"'WACC Calc'!Q876","v":0.64230769230769214},{"$f":"'WACC Calc'!R876","v":0.64615384615384597},{"$f":"'WACC Calc'!S876","v":0.65},{"$f":"'WACC Calc'!T876","v":0.65},{"$f":"'WACC Calc'!U876","v":0.65},{"$f":"'WACC Calc'!V876","v":0.65},{"$f":"'WACC Calc'!W876","v":0.65},{"$f":"'WACC Calc'!X876","v":0.65},{"$f":"'WACC Calc'!Y876","v":0.65},{"$f":"'WACC Calc'!Z876","v":0.65},{"$f":"'WACC Calc'!AA876","v":0.65},{"$f":"'WACC Calc'!AB876","v":0.65},{"$f":"'WACC Calc'!AC876","v":0.65},{"$f":"'WACC Calc'!AD876","v":0.65},{"$f":"'WACC Calc'!AE876","v":0.65},{"$f":"'WACC Calc'!AF876","v":0.65},{"$f":"'WACC Calc'!AG876","v":0.65},{"$f":"'WACC Calc'!AH876","v":0.65},{"$f":"'WACC Calc'!AI876","v":0.65},{"$f":"'WACC Calc'!AJ876","v":0.65},{"$f":"'WACC Calc'!AK876","v":0.65},{"$f":"'WACC Calc'!AL876","v":0.65},{"$f":"'WACC Calc'!AM876","v":0.65}]
["RC3Ge**","R&D","Constant",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F877","v":0.6},{"$f":"'WACC Calc'!G877","v":0.6},{"$f":"'WACC Calc'!H877","v":0.6},{"$f":"'WACC Calc'!I877","v":0.6},{"$f":"'WACC Calc'!J877","v":0.6},{"$f":"'WACC Calc'!K877","v":0.6},{"$f":"'WACC Calc'!L877","v":0.6},{"$f":"'WACC Calc'!M877","v":0.6},{"$f":"'WACC Calc'!N877","v":0.6},{"$f":"'WACC Calc'!O877","v":0.6},{"$f":"'WACC Calc'!P877","v":0.6},{"$f":"'WACC Calc'!Q877","v":0.6},{"$f":"'WACC Calc'!R877","v":0.6},{"$f":"'WACC Calc'!S877","v":0.6},{"$f":"'WACC Calc'!T877","v":0.6},{"$f":"'WACC Calc'!U877","v":0.6},{"$f":"'WACC Calc'!V877","v":0.6},{"$f":"'WACC Calc'!W877","v":0.6},{"$f":"'WACC Calc'!X877","v":0.6},{"$f":"'WACC Calc'!Y877","v":0.6},{"$f":"'WACC Calc'!Z877","v":0.6},{"$f":"'WACC Calc'!AA877","v":0.6},{"$f":"'WACC Calc'!AB877","v":0.6},{"$f":"'WACC Calc'!AC877","v":0.6},{"$f":"'WACC Calc'!AD877","v":0.6},{"$f":"'WACC Calc'!AE877","v":0.6},{"$f":"'WACC Calc'!AF877","v":0.6},{"$f":"'WACC Calc'!AG877","v":0.6},{"$f":"'WACC Calc'!AH877","v":0.6},{"$f":"'WACC Calc'!AI877","v":0.6},{"$f":"'WACC Calc'!AJ877","v":0.6},{"$f":"'WACC Calc'!AK877","v":0.6},{"$f":"'WACC Calc'!AL877","v":0.6},{"$f":"'WACC Calc'!AM877","v":0.6}]
["R*3Ge**","R&D","*",30,"Geothermal","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F878","v":0.25740000000000002},{"$f":"'WACC Calc'!G878","v":0.25740000000000002},{"$f":"'WACC Calc'!H878","v":0.25740000000000002},{"$f":"'WACC Calc'!I878","v":0.25740000000000002},{"$f":"'WACC Calc'!J878","v":0.25740000000000002},{"$f":"'WACC Calc'!K878","v":0.25740000000000002},{"$f":"'WACC Calc'!L878","v":0.25740000000000002},{"$f":"'WACC Calc'!M878","v":0.25740000000000002},{"$f":"'WACC Calc'!N878","v":0.25740000000000002},{"$f":"'WACC Calc'!O878","v":0.25740000000000002},{"$f":"'WACC Calc'!P878","v":0.25740000000000002},{"$f":"'WACC Calc'!Q878","v":0.25740000000000002},{"$f":"'WACC Calc'!R878","v":0.25740000000000002},{"$f":"'WACC Calc'!S878","v":0.25740000000000002},{"$f":"'WACC Calc'!T878","v":0.25740000000000002},{"$f":"'WACC Calc'!U878","v":0.25740000000000002},{"$f":"'WACC Calc'!V878","v":0.25740000000000002},{"$f":"'WACC Calc'!W878","v":0.25740000000000002},{"$f":"'WACC Calc'!X878","v":0.25740000000000002},{"$f":"'WACC Calc'!Y878","v":0.25740000000000002},{"$f":"'WACC Calc'!Z878","v":0.25740000000000002},{"$f":"'WACC Calc'!AA878","v":0.25740000000000002},{"$f":"'WACC Calc'!AB878","v":0.25740000000000002},{"$f":"'WACC Calc'!AC878","v":0.25740000000000002},{"$f":"'WACC Calc'!AD878","v":0.25740000000000002},{"$f":"'WACC Calc'!AE878","v":0.25740000000000002},{"$f":"'WACC Calc'!AF878","v":0.25740000000000002},{"$f":"'WACC Calc'!AG878","v":0.25740000000000002},{"$f":"'WACC Calc'!AH878","v":0.25740000000000002},{"$f":"'WACC Calc'!AI878","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ878","v":0.25740000000000002},{"$f":"'WACC Calc'!AK878","v":0.25740000000000002},{"$f":"'WACC Calc'!AL878","v":0.25740000000000002},{"$f":"'WACC Calc'!AM878","v":0.25740000000000002}]
["RL3Ge**","R&D","Low",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F879","v":0.11273938800000001},{"$f":"'WACC Calc'!G879","v":0.10764245707692308},{"$f":"'WACC Calc'!H879","v":0.10254552615384616},{"$f":"'WACC Calc'!I879","v":9.7448595230769236E-2},{"$f":"'WACC Calc'!J879","v":9.2351664307692316E-2},{"$f":"'WACC Calc'!K879","v":8.7254733384615396E-2},{"$f":"'WACC Calc'!L879","v":8.2157802461538476E-2},{"$f":"'WACC Calc'!M879","v":7.7060871538461556E-2},{"$f":"'WACC Calc'!N879","v":7.1963940615384636E-2},{"$f":"'WACC Calc'!O879","v":6.6867009692307716E-2},{"$f":"'WACC Calc'!P879","v":6.1770078769230782E-2},{"$f":"'WACC Calc'!Q879","v":5.6673147846153862E-2},{"$f":"'WACC Calc'!R879","v":5.1576216923076942E-2},{"$f":"'WACC Calc'!S879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!T879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL879","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM879","v":4.6479286000000002E-2}]
["RM3Ge**","R&D","Mid",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F880","v":0.112739388},{"$f":"'WACC Calc'!G880","v":0.11249861484615384},{"$f":"'WACC Calc'!H880","v":0.11225784169230769},{"$f":"'WACC Calc'!I880","v":0.11201706853846155},{"$f":"'WACC Calc'!J880","v":0.11177629538461539},{"$f":"'WACC Calc'!K880","v":0.11153552223076924},{"$f":"'WACC Calc'!L880","v":0.11129474907692308},{"$f":"'WACC Calc'!M880","v":0.11105397592307693},{"$f":"'WACC Calc'!N880","v":0.11081320276923078},{"$f":"'WACC Calc'!O880","v":0.11057242961538462},{"$f":"'WACC Calc'!P880","v":0.11033165646153847},{"$f":"'WACC Calc'!Q880","v":0.11009088330769232},{"$f":"'WACC Calc'!R880","v":0.10985011015384616},{"$f":"'WACC Calc'!S880","v":0.109609337},{"$f":"'WACC Calc'!T880","v":0.109609337},{"$f":"'WACC Calc'!U880","v":0.109609337},{"$f":"'WACC Calc'!V880","v":0.109609337},{"$f":"'WACC Calc'!W880","v":0.109609337},{"$f":"'WACC Calc'!X880","v":0.109609337},{"$f":"'WACC Calc'!Y880","v":0.109609337},{"$f":"'WACC Calc'!Z880","v":0.109609337},{"$f":"'WACC Calc'!AA880","v":0.109609337},{"$f":"'WACC Calc'!AB880","v":0.109609337},{"$f":"'WACC Calc'!AC880","v":0.109609337},{"$f":"'WACC Calc'!AD880","v":0.109609337},{"$f":"'WACC Calc'!AE880","v":0.109609337},{"$f":"'WACC Calc'!AF880","v":0.109609337},{"$f":"'WACC Calc'!AG880","v":0.109609337},{"$f":"'WACC Calc'!AH880","v":0.109609337},{"$f":"'WACC Calc'!AI880","v":0.109609337},{"$f":"'WACC Calc'!AJ880","v":0.109609337},{"$f":"'WACC Calc'!AK880","v":0.109609337},{"$f":"'WACC Calc'!AL880","v":0.109609337},{"$f":"'WACC Calc'!AM880","v":0.109609337}]
["RC3Ge**","R&D","Constant",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F881","v":0.112739388},{"$f":"'WACC Calc'!G881","v":0.112739388},{"$f":"'WACC Calc'!H881","v":0.112739388},{"$f":"'WACC Calc'!I881","v":0.112739388},{"$f":"'WACC Calc'!J881","v":0.112739388},{"$f":"'WACC Calc'!K881","v":0.112739388},{"$f":"'WACC Calc'!L881","v":0.112739388},{"$f":"'WACC Calc'!M881","v":0.112739388},{"$f":"'WACC Calc'!N881","v":0.112739388},{"$f":"'WACC Calc'!O881","v":0.112739388},{"$f":"'WACC Calc'!P881","v":0.112739388},{"$f":"'WACC Calc'!Q881","v":0.112739388},{"$f":"'WACC Calc'!R881","v":0.112739388},{"$f":"'WACC Calc'!S881","v":0.112739388},{"$f":"'WACC Calc'!T881","v":0.112739388},{"$f":"'WACC Calc'!U881","v":0.112739388},{"$f":"'WACC Calc'!V881","v":0.112739388},{"$f":"'WACC Calc'!W881","v":0.112739388},{"$f":"'WACC Calc'!X881","v":0.112739388},{"$f":"'WACC Calc'!Y881","v":0.112739388},{"$f":"'WACC Calc'!Z881","v":0.112739388},{"$f":"'WACC Calc'!AA881","v":0.112739388},{"$f":"'WACC Calc'!AB881","v":0.112739388},{"$f":"'WACC Calc'!AC881","v":0.112739388},{"$f":"'WACC Calc'!AD881","v":0.112739388},{"$f":"'WACC Calc'!AE881","v":0.112739388},{"$f":"'WACC Calc'!AF881","v":0.112739388},{"$f":"'WACC Calc'!AG881","v":0.112739388},{"$f":"'WACC Calc'!AH881","v":0.112739388},{"$f":"'WACC Calc'!AI881","v":0.112739388},{"$f":"'WACC Calc'!AJ881","v":0.112739388},{"$f":"'WACC Calc'!AK881","v":0.112739388},{"$f":"'WACC Calc'!AL881","v":0.112739388},{"$f":"'WACC Calc'!AM881","v":0.112739388}]
["RL3Ge**","R&D","Low",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F882","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!G882","v":8.0626787392120036E-2},{"$f":"'WACC Calc'!H882","v":7.5654171857411079E-2},{"$f":"'WACC Calc'!I882","v":7.0681556322701899E-2},{"$f":"'WACC Calc'!J882","v":6.5708940787992498E-2},{"$f":"'WACC Calc'!K882","v":6.0736325253283541E-2},{"$f":"'WACC Calc'!L882","v":5.5763709718574361E-2},{"$f":"'WACC Calc'!M882","v":5.079109418386496E-2},{"$f":"'WACC Calc'!N882","v":4.5818478649155781E-2},{"$f":"'WACC Calc'!O882","v":4.0845863114446601E-2},{"$f":"'WACC Calc'!P882","v":3.5873247579737422E-2},{"$f":"'WACC Calc'!Q882","v":3.0900632045028242E-2},{"$f":"'WACC Calc'!R882","v":2.5928016510319063E-2},{"$f":"'WACC Calc'!S882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!T882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL882","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM882","v":2.0955400975609884E-2}]
["RM3Ge**","R&D","Mid",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F883","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!G883","v":8.5364502288930666E-2},{"$f":"'WACC Calc'!H883","v":8.5129601651031894E-2},{"$f":"'WACC Calc'!I883","v":8.4894701013133345E-2},{"$f":"'WACC Calc'!J883","v":8.4659800375234573E-2},{"$f":"'WACC Calc'!K883","v":8.4424899737336023E-2},{"$f":"'WACC Calc'!L883","v":8.4189999099437252E-2},{"$f":"'WACC Calc'!M883","v":8.395509846153848E-2},{"$f":"'WACC Calc'!N883","v":8.372019782363993E-2},{"$f":"'WACC Calc'!O883","v":8.3485297185741381E-2},{"$f":"'WACC Calc'!P883","v":8.3250396547842387E-2},{"$f":"'WACC Calc'!Q883","v":8.3015495909943837E-2},{"$f":"'WACC Calc'!R883","v":8.2780595272045288E-2},{"$f":"'WACC Calc'!S883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!T883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!U883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!V883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!W883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!X883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!Y883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!Z883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AA883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AB883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AC883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AD883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AE883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AF883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AG883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AH883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AI883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AJ883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AK883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AL883","v":8.2545694634146516E-2},{"$f":"'WACC Calc'!AM883","v":8.2545694634146516E-2}]
["RC3Ge**","R&D","Constant",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!G884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!H884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!I884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!J884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!K884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!L884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!M884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!N884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!O884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!P884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!Q884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!R884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!S884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!T884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!U884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!V884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!W884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!X884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!Y884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!Z884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AA884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AB884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AC884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AD884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AE884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AF884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AG884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AH884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AI884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AJ884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AK884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AL884","v":8.5599402926829438E-2},{"$f":"'WACC Calc'!AM884","v":8.5599402926829438E-2}]
["R*3Hy**","R&D","*",30,"Hydropower","*","Inflation Rate",{"$f":"'WACC Calc'!F887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM887","v":2.5000000000000001E-2}]
["RL3Hy**","R&D","Low",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F888","v":3.73E-2},{"$f":"'WACC Calc'!G888","v":3.73E-2},{"$f":"'WACC Calc'!H888","v":3.73E-2},{"$f":"'WACC Calc'!I888","v":3.73E-2},{"$f":"'WACC Calc'!J888","v":3.73E-2},{"$f":"'WACC Calc'!K888","v":3.73E-2},{"$f":"'WACC Calc'!L888","v":3.73E-2},{"$f":"'WACC Calc'!M888","v":3.73E-2},{"$f":"'WACC Calc'!N888","v":3.73E-2},{"$f":"'WACC Calc'!O888","v":3.73E-2},{"$f":"'WACC Calc'!P888","v":3.73E-2},{"$f":"'WACC Calc'!Q888","v":3.73E-2},{"$f":"'WACC Calc'!R888","v":3.73E-2},{"$f":"'WACC Calc'!S888","v":3.73E-2},{"$f":"'WACC Calc'!T888","v":3.73E-2},{"$f":"'WACC Calc'!U888","v":3.73E-2},{"$f":"'WACC Calc'!V888","v":3.73E-2},{"$f":"'WACC Calc'!W888","v":3.73E-2},{"$f":"'WACC Calc'!X888","v":3.73E-2},{"$f":"'WACC Calc'!Y888","v":3.73E-2},{"$f":"'WACC Calc'!Z888","v":3.73E-2},{"$f":"'WACC Calc'!AA888","v":3.73E-2},{"$f":"'WACC Calc'!AB888","v":3.73E-2},{"$f":"'WACC Calc'!AC888","v":3.73E-2},{"$f":"'WACC Calc'!AD888","v":3.73E-2},{"$f":"'WACC Calc'!AE888","v":3.73E-2},{"$f":"'WACC Calc'!AF888","v":3.73E-2},{"$f":"'WACC Calc'!AG888","v":3.73E-2},{"$f":"'WACC Calc'!AH888","v":3.73E-2},{"$f":"'WACC Calc'!AI888","v":3.73E-2},{"$f":"'WACC Calc'!AJ888","v":3.73E-2},{"$f":"'WACC Calc'!AK888","v":3.73E-2},{"$f":"'WACC Calc'!AL888","v":3.73E-2},{"$f":"'WACC Calc'!AM888","v":3.73E-2}]
["RM3Hy**","R&D","Mid",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F889","v":3.73E-2},{"$f":"'WACC Calc'!G889","v":3.73E-2},{"$f":"'WACC Calc'!H889","v":3.73E-2},{"$f":"'WACC Calc'!I889","v":3.73E-2},{"$f":"'WACC Calc'!J889","v":3.73E-2},{"$f":"'WACC Calc'!K889","v":3.73E-2},{"$f":"'WACC Calc'!L889","v":3.73E-2},{"$f":"'WACC Calc'!M889","v":3.73E-2},{"$f":"'WACC Calc'!N889","v":3.73E-2},{"$f":"'WACC Calc'!O889","v":3.73E-2},{"$f":"'WACC Calc'!P889","v":3.73E-2},{"$f":"'WACC Calc'!Q889","v":3.73E-2},{"$f":"'WACC Calc'!R889","v":3.73E-2},{"$f":"'WACC Calc'!S889","v":3.73E-2},{"$f":"'WACC Calc'!T889","v":3.73E-2},{"$f":"'WACC Calc'!U889","v":3.73E-2},{"$f":"'WACC Calc'!V889","v":3.73E-2},{"$f":"'WACC Calc'!W889","v":3.73E-2},{"$f":"'WACC Calc'!X889","v":3.73E-2},{"$f":"'WACC Calc'!Y889","v":3.73E-2},{"$f":"'WACC Calc'!Z889","v":3.73E-2},{"$f":"'WACC Calc'!AA889","v":3.73E-2},{"$f":"'WACC Calc'!AB889","v":3.73E-2},{"$f":"'WACC Calc'!AC889","v":3.73E-2},{"$f":"'WACC Calc'!AD889","v":3.73E-2},{"$f":"'WACC Calc'!AE889","v":3.73E-2},{"$f":"'WACC Calc'!AF889","v":3.73E-2},{"$f":"'WACC Calc'!AG889","v":3.73E-2},{"$f":"'WACC Calc'!AH889","v":3.73E-2},{"$f":"'WACC Calc'!AI889","v":3.73E-2},{"$f":"'WACC Calc'!AJ889","v":3.73E-2},{"$f":"'WACC Calc'!AK889","v":3.73E-2},{"$f":"'WACC Calc'!AL889","v":3.73E-2},{"$f":"'WACC Calc'!AM889","v":3.73E-2}]
["RC3Hy**","R&D","Constant",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F890","v":3.73E-2},{"$f":"'WACC Calc'!G890","v":3.73E-2},{"$f":"'WACC Calc'!H890","v":3.73E-2},{"$f":"'WACC Calc'!I890","v":3.73E-2},{"$f":"'WACC Calc'!J890","v":3.73E-2},{"$f":"'WACC Calc'!K890","v":3.73E-2},{"$f":"'WACC Calc'!L890","v":3.73E-2},{"$f":"'WACC Calc'!M890","v":3.73E-2},{"$f":"'WACC Calc'!N890","v":3.73E-2},{"$f":"'WACC Calc'!O890","v":3.73E-2},{"$f":"'WACC Calc'!P890","v":3.73E-2},{"$f":"'WACC Calc'!Q890","v":3.73E-2},{"$f":"'WACC Calc'!R890","v":3.73E-2},{"$f":"'WACC Calc'!S890","v":3.73E-2},{"$f":"'WACC Calc'!T890","v":3.73E-2},{"$f":"'WACC Calc'!U890","v":3.73E-2},{"$f":"'WACC Calc'!V890","v":3.73E-2},{"$f":"'WACC Calc'!W890","v":3.73E-2},{"$f":"'WACC Calc'!X890","v":3.73E-2},{"$f":"'WACC Calc'!Y890","v":3.73E-2},{"$f":"'WACC Calc'!Z890","v":3.73E-2},{"$f":"'WACC Calc'!AA890","v":3.73E-2},{"$f":"'WACC Calc'!AB890","v":3.73E-2},{"$f":"'WACC Calc'!AC890","v":3.73E-2},{"$f":"'WACC Calc'!AD890","v":3.73E-2},{"$f":"'WACC Calc'!AE890","v":3.73E-2},{"$f":"'WACC Calc'!AF890","v":3.73E-2},{"$f":"'WACC Calc'!AG890","v":3.73E-2},{"$f":"'WACC Calc'!AH890","v":3.73E-2},{"$f":"'WACC Calc'!AI890","v":3.73E-2},{"$f":"'WACC Calc'!AJ890","v":3.73E-2},{"$f":"'WACC Calc'!AK890","v":3.73E-2},{"$f":"'WACC Calc'!AL890","v":3.73E-2},{"$f":"'WACC Calc'!AM890","v":3.73E-2}]
["RL3Hy**","R&D","Low",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL891","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM891","v":1.2000000000000233E-2}]
["RM3Hy**","R&D","Mid",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL892","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM892","v":1.2000000000000233E-2}]
["RC3Hy**","R&D","Constant",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL893","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM893","v":1.2000000000000233E-2}]
["R*3Hy**","R&D","*",30,"Hydropower","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F894","v":3.73E-2},{"$f":"'WACC Calc'!G894","v":3.73E-2},{"$f":"'WACC Calc'!H894","v":3.73E-2},{"$f":"'WACC Calc'!I894","v":3.73E-2},{"$f":"'WACC Calc'!J894","v":3.73E-2},{"$f":"'WACC Calc'!K894","v":3.73E-2},{"$f":"'WACC Calc'!L894","v":3.73E-2},{"$f":"'WACC Calc'!M894","v":3.73E-2},{"$f":"'WACC Calc'!N894","v":3.73E-2},{"$f":"'WACC Calc'!O894","v":3.73E-2},{"$f":"'WACC Calc'!P894","v":3.73E-2},{"$f":"'WACC Calc'!Q894","v":3.73E-2},{"$f":"'WACC Calc'!R894","v":3.73E-2},{"$f":"'WACC Calc'!S894","v":3.73E-2},{"$f":"'WACC Calc'!T894","v":3.73E-2},{"$f":"'WACC Calc'!U894","v":3.73E-2},{"$f":"'WACC Calc'!V894","v":3.73E-2},{"$f":"'WACC Calc'!W894","v":3.73E-2},{"$f":"'WACC Calc'!X894","v":3.73E-2},{"$f":"'WACC Calc'!Y894","v":3.73E-2},{"$f":"'WACC Calc'!Z894","v":3.73E-2},{"$f":"'WACC Calc'!AA894","v":3.73E-2},{"$f":"'WACC Calc'!AB894","v":3.73E-2},{"$f":"'WACC Calc'!AC894","v":3.73E-2},{"$f":"'WACC Calc'!AD894","v":3.73E-2},{"$f":"'WACC Calc'!AE894","v":3.73E-2},{"$f":"'WACC Calc'!AF894","v":3.73E-2},{"$f":"'WACC Calc'!AG894","v":3.73E-2},{"$f":"'WACC Calc'!AH894","v":3.73E-2},{"$f":"'WACC Calc'!AI894","v":3.73E-2},{"$f":"'WACC Calc'!AJ894","v":3.73E-2},{"$f":"'WACC Calc'!AK894","v":3.73E-2},{"$f":"'WACC Calc'!AL894","v":3.73E-2},{"$f":"'WACC Calc'!AM894","v":3.73E-2}]
["RL3Hy**","R&D","Low",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F895","v":0},{"$f":"'WACC Calc'!G895","v":0},{"$f":"'WACC Calc'!H895","v":0},{"$f":"'WACC Calc'!I895","v":0},{"$f":"'WACC Calc'!J895","v":0},{"$f":"'WACC Calc'!K895","v":0},{"$f":"'WACC Calc'!L895","v":0},{"$f":"'WACC Calc'!M895","v":0},{"$f":"'WACC Calc'!N895","v":0},{"$f":"'WACC Calc'!O895","v":0},{"$f":"'WACC Calc'!P895","v":0},{"$f":"'WACC Calc'!Q895","v":0},{"$f":"'WACC Calc'!R895","v":0},{"$f":"'WACC Calc'!S895","v":0},{"$f":"'WACC Calc'!T895","v":0},{"$f":"'WACC Calc'!U895","v":0},{"$f":"'WACC Calc'!V895","v":0},{"$f":"'WACC Calc'!W895","v":0},{"$f":"'WACC Calc'!X895","v":0},{"$f":"'WACC Calc'!Y895","v":0},{"$f":"'WACC Calc'!Z895","v":0},{"$f":"'WACC Calc'!AA895","v":0},{"$f":"'WACC Calc'!AB895","v":0},{"$f":"'WACC Calc'!AC895","v":0},{"$f":"'WACC Calc'!AD895","v":0},{"$f":"'WACC Calc'!AE895","v":0},{"$f":"'WACC Calc'!AF895","v":0},{"$f":"'WACC Calc'!AG895","v":0},{"$f":"'WACC Calc'!AH895","v":0},{"$f":"'WACC Calc'!AI895","v":0},{"$f":"'WACC Calc'!AJ895","v":0},{"$f":"'WACC Calc'!AK895","v":0},{"$f":"'WACC Calc'!AL895","v":0},{"$f":"'WACC Calc'!AM895","v":0}]
[{"$f":"_xlfn.CONCAT(LEFT(B515,1), LEFT(C515,1), LEFT(D515,1),LEFT(E515,2),LEFT(F515,6),RIGHT(F515,1))","v":"RM3Hy**"},"R&D","Mid",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F896","v":0},{"$f":"'WACC Calc'!G896","v":0},{"$f":"'WACC Calc'!H896","v":0},{"$f":"'WACC Calc'!I896","v":0},{"$f":"'WACC Calc'!J896","v":0},{"$f":"'WACC Calc'!K896","v":0},{"$f":"'WACC Calc'!L896","v":0},{"$f":"'WACC Calc'!M896","v":0},{"$f":"'WACC Calc'!N896","v":0},{"$f":"'WACC Calc'!O896","v":0},{"$f":"'WACC Calc'!P896","v":0},{"$f":"'WACC Calc'!Q896","v":0},{"$f":"'WACC Calc'!R896","v":0},{"$f":"'WACC Calc'!S896","v":0},{"$f":"'WACC Calc'!T896","v":0},{"$f":"'WACC Calc'!U896","v":0},{"$f":"'WACC Calc'!V896","v":0},{"$f":"'WACC Calc'!W896","v":0},{"$f":"'WACC Calc'!X896","v":0},{"$f":"'WACC Calc'!Y896","v":0},{"$f":"'WACC Calc'!Z896","v":0},{"$f":"'WACC Calc'!AA896","v":0},{"$f":"'WACC Calc'!AB896","v":0},{"$f":"'WACC Calc'!AC896","v":0},{"$f":"'WACC Calc'!AD896","v":0},{"$f":"'WACC Calc'!AE896","v":0},{"$f":"'WACC Calc'!AF896","v":0},{"$f":"'WACC Calc'!AG896","v":0},{"$f":"'WACC Calc'!AH896","v":0},{"$f":"'WACC Calc'!AI896","v":0},{"$f":"'WACC Calc'!AJ896","v":0},{"$f":"'WACC Calc'!AK896","v":0},{"$f":"'WACC Calc'!AL896","v":0},{"$f":"'WACC Calc'!AM896","v":0}]
["RC3Hy**","R&D","Constant",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F897","v":0},{"$f":"'WACC Calc'!G897","v":0},{"$f":"'WACC Calc'!H897","v":0},{"$f":"'WACC Calc'!I897","v":0},{"$f":"'WACC Calc'!J897","v":0},{"$f":"'WACC Calc'!K897","v":0},{"$f":"'WACC Calc'!L897","v":0},{"$f":"'WACC Calc'!M897","v":0},{"$f":"'WACC Calc'!N897","v":0},{"$f":"'WACC Calc'!O897","v":0},{"$f":"'WACC Calc'!P897","v":0},{"$f":"'WACC Calc'!Q897","v":0},{"$f":"'WACC Calc'!R897","v":0},{"$f":"'WACC Calc'!S897","v":0},{"$f":"'WACC Calc'!T897","v":0},{"$f":"'WACC Calc'!U897","v":0},{"$f":"'WACC Calc'!V897","v":0},{"$f":"'WACC Calc'!W897","v":0},{"$f":"'WACC Calc'!X897","v":0},{"$f":"'WACC Calc'!Y897","v":0},{"$f":"'WACC Calc'!Z897","v":0},{"$f":"'WACC Calc'!AA897","v":0},{"$f":"'WACC Calc'!AB897","v":0},{"$f":"'WACC Calc'!AC897","v":0},{"$f":"'WACC Calc'!AD897","v":0},{"$f":"'WACC Calc'!AE897","v":0},{"$f":"'WACC Calc'!AF897","v":0},{"$f":"'WACC Calc'!AG897","v":0},{"$f":"'WACC Calc'!AH897","v":0},{"$f":"'WACC Calc'!AI897","v":0},{"$f":"'WACC Calc'!AJ897","v":0},{"$f":"'WACC Calc'!AK897","v":0},{"$f":"'WACC Calc'!AL897","v":0},{"$f":"'WACC Calc'!AM897","v":0}]
["RL3Hy**","R&D","Low",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!G898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!H898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!I898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!J898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!K898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!L898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!M898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!N898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!O898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!P898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Q898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!R898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!S898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!T898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!U898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!V898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!W898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!X898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Y898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Z898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AA898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AB898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AC898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AD898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AE898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AF898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AG898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AH898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AI898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AJ898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AK898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AL898","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AM898","v":-2.4390243902438935E-2}]
["RM3Hy**","R&D","Mid",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!G899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!H899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!I899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!J899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!K899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!L899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!M899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!N899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!O899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!P899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Q899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!R899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!S899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!T899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!U899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!V899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!W899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!X899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Y899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Z899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AA899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AB899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AC899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AD899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AE899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AF899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AG899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AH899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AI899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AJ899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AK899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AL899","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AM899","v":-2.4390243902438935E-2}]
["RC3Hy**","R&D","Constant",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!G900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!H900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!I900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!J900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!K900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!L900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!M900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!N900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!O900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!P900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Q900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!R900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!S900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!T900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!U900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!V900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!W900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!X900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Y900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Z900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AA900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AB900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AC900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AD900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AE900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AF900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AG900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AH900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AI900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AJ900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AK900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AL900","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AM900","v":-2.4390243902438935E-2}]
["RL3Hy**","R&D","Low",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F901","v":1},{"$f":"'WACC Calc'!G901","v":1},{"$f":"'WACC Calc'!H901","v":1},{"$f":"'WACC Calc'!I901","v":1},{"$f":"'WACC Calc'!J901","v":1},{"$f":"'WACC Calc'!K901","v":1},{"$f":"'WACC Calc'!L901","v":1},{"$f":"'WACC Calc'!M901","v":1},{"$f":"'WACC Calc'!N901","v":1},{"$f":"'WACC Calc'!O901","v":1},{"$f":"'WACC Calc'!P901","v":1},{"$f":"'WACC Calc'!Q901","v":1},{"$f":"'WACC Calc'!R901","v":1},{"$f":"'WACC Calc'!S901","v":1},{"$f":"'WACC Calc'!T901","v":1},{"$f":"'WACC Calc'!U901","v":1},{"$f":"'WACC Calc'!V901","v":1},{"$f":"'WACC Calc'!W901","v":1},{"$f":"'WACC Calc'!X901","v":1},{"$f":"'WACC Calc'!Y901","v":1},{"$f":"'WACC Calc'!Z901","v":1},{"$f":"'WACC Calc'!AA901","v":1},{"$f":"'WACC Calc'!AB901","v":1},{"$f":"'WACC Calc'!AC901","v":1},{"$f":"'WACC Calc'!AD901","v":1},{"$f":"'WACC Calc'!AE901","v":1},{"$f":"'WACC Calc'!AF901","v":1},{"$f":"'WACC Calc'!AG901","v":1},{"$f":"'WACC Calc'!AH901","v":1},{"$f":"'WACC Calc'!AI901","v":1},{"$f":"'WACC Calc'!AJ901","v":1},{"$f":"'WACC Calc'!AK901","v":1},{"$f":"'WACC Calc'!AL901","v":1},{"$f":"'WACC Calc'!AM901","v":1}]
["RM3Hy**","R&D","Mid",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F902","v":1},{"$f":"'WACC Calc'!G902","v":1},{"$f":"'WACC Calc'!H902","v":1},{"$f":"'WACC Calc'!I902","v":1},{"$f":"'WACC Calc'!J902","v":1},{"$f":"'WACC Calc'!K902","v":1},{"$f":"'WACC Calc'!L902","v":1},{"$f":"'WACC Calc'!M902","v":1},{"$f":"'WACC Calc'!N902","v":1},{"$f":"'WACC Calc'!O902","v":1},{"$f":"'WACC Calc'!P902","v":1},{"$f":"'WACC Calc'!Q902","v":1},{"$f":"'WACC Calc'!R902","v":1},{"$f":"'WACC Calc'!S902","v":1},{"$f":"'WACC Calc'!T902","v":1},{"$f":"'WACC Calc'!U902","v":1},{"$f":"'WACC Calc'!V902","v":1},{"$f":"'WACC Calc'!W902","v":1},{"$f":"'WACC Calc'!X902","v":1},{"$f":"'WACC Calc'!Y902","v":1},{"$f":"'WACC Calc'!Z902","v":1},{"$f":"'WACC Calc'!AA902","v":1},{"$f":"'WACC Calc'!AB902","v":1},{"$f":"'WACC Calc'!AC902","v":1},{"$f":"'WACC Calc'!AD902","v":1},{"$f":"'WACC Calc'!AE902","v":1},{"$f":"'WACC Calc'!AF902","v":1},{"$f":"'WACC Calc'!AG902","v":1},{"$f":"'WACC Calc'!AH902","v":1},{"$f":"'WACC Calc'!AI902","v":1},{"$f":"'WACC Calc'!AJ902","v":1},{"$f":"'WACC Calc'!AK902","v":1},{"$f":"'WACC Calc'!AL902","v":1},{"$f":"'WACC Calc'!AM902","v":1}]
["RC3Hy**","R&D","Constant",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F903","v":1},{"$f":"'WACC Calc'!G903","v":1},{"$f":"'WACC Calc'!H903","v":1},{"$f":"'WACC Calc'!I903","v":1},{"$f":"'WACC Calc'!J903","v":1},{"$f":"'WACC Calc'!K903","v":1},{"$f":"'WACC Calc'!L903","v":1},{"$f":"'WACC Calc'!M903","v":1},{"$f":"'WACC Calc'!N903","v":1},{"$f":"'WACC Calc'!O903","v":1},{"$f":"'WACC Calc'!P903","v":1},{"$f":"'WACC Calc'!Q903","v":1},{"$f":"'WACC Calc'!R903","v":1},{"$f":"'WACC Calc'!S903","v":1},{"$f":"'WACC Calc'!T903","v":1},{"$f":"'WACC Calc'!U903","v":1},{"$f":"'WACC Calc'!V903","v":1},{"$f":"'WACC Calc'!W903","v":1},{"$f":"'WACC Calc'!X903","v":1},{"$f":"'WACC Calc'!Y903","v":1},{"$f":"'WACC Calc'!Z903","v":1},{"$f":"'WACC Calc'!AA903","v":1},{"$f":"'WACC Calc'!AB903","v":1},{"$f":"'WACC Calc'!AC903","v":1},{"$f":"'WACC Calc'!AD903","v":1},{"$f":"'WACC Calc'!AE903","v":1},{"$f":"'WACC Calc'!AF903","v":1},{"$f":"'WACC Calc'!AG903","v":1},{"$f":"'WACC Calc'!AH903","v":1},{"$f":"'WACC Calc'!AI903","v":1},{"$f":"'WACC Calc'!AJ903","v":1},{"$f":"'WACC Calc'!AK903","v":1},{"$f":"'WACC Calc'!AL903","v":1},{"$f":"'WACC Calc'!AM903","v":1}]
["R*3Hy**","R&D","*",30,"Hydropower","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F904","v":0.25740000000000002},{"$f":"'WACC Calc'!G904","v":0.25740000000000002},{"$f":"'WACC Calc'!H904","v":0.25740000000000002},{"$f":"'WACC Calc'!I904","v":0.25740000000000002},{"$f":"'WACC Calc'!J904","v":0.25740000000000002},{"$f":"'WACC Calc'!K904","v":0.25740000000000002},{"$f":"'WACC Calc'!L904","v":0.25740000000000002},{"$f":"'WACC Calc'!M904","v":0.25740000000000002},{"$f":"'WACC Calc'!N904","v":0.25740000000000002},{"$f":"'WACC Calc'!O904","v":0.25740000000000002},{"$f":"'WACC Calc'!P904","v":0.25740000000000002},{"$f":"'WACC Calc'!Q904","v":0.25740000000000002},{"$f":"'WACC Calc'!R904","v":0.25740000000000002},{"$f":"'WACC Calc'!S904","v":0.25740000000000002},{"$f":"'WACC Calc'!T904","v":0.25740000000000002},{"$f":"'WACC Calc'!U904","v":0.25740000000000002},{"$f":"'WACC Calc'!V904","v":0.25740000000000002},{"$f":"'WACC Calc'!W904","v":0.25740000000000002},{"$f":"'WACC Calc'!X904","v":0.25740000000000002},{"$f":"'WACC Calc'!Y904","v":0.25740000000000002},{"$f":"'WACC Calc'!Z904","v":0.25740000000000002},{"$f":"'WACC Calc'!AA904","v":0.25740000000000002},{"$f":"'WACC Calc'!AB904","v":0.25740000000000002},{"$f":"'WACC Calc'!AC904","v":0.25740000000000002},{"$f":"'WACC Calc'!AD904","v":0.25740000000000002},{"$f":"'WACC Calc'!AE904","v":0.25740000000000002},{"$f":"'WACC Calc'!AF904","v":0.25740000000000002},{"$f":"'WACC Calc'!AG904","v":0.25740000000000002},{"$f":"'WACC Calc'!AH904","v":0.25740000000000002},{"$f":"'WACC Calc'!AI904","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ904","v":0.25740000000000002},{"$f":"'WACC Calc'!AK904","v":0.25740000000000002},{"$f":"'WACC Calc'!AL904","v":0.25740000000000002},{"$f":"'WACC Calc'!AM904","v":0.25740000000000002}]
["RL3Hy**","R&D","Low",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!G905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!H905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!I905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!J905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!K905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!L905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!M905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!N905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!O905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!P905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Q905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!R905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!S905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!T905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!U905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!V905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!W905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!X905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Y905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Z905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AA905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AB905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AC905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AD905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AE905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AF905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AG905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AH905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AI905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AJ905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AK905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AL905","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AM905","v":2.7698979999999998E-2}]
["RM3Hy**","R&D","Mid",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!G906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!H906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!I906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!J906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!K906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!L906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!M906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!N906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!O906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!P906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Q906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!R906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!S906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!T906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!U906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!V906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!W906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!X906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Y906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Z906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AA906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AB906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AC906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AD906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AE906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AF906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AG906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AH906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AI906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AJ906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AK906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AL906","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AM906","v":2.7698979999999998E-2}]
["RC3Hy**","R&D","Constant",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!G907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!H907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!I907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!J907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!K907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!L907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!M907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!N907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!O907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!P907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Q907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!R907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!S907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!T907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!U907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!V907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!W907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!X907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Y907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Z907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AA907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AB907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AC907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AD907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AE907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AF907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AG907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AH907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AI907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AJ907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AK907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AL907","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AM907","v":2.7698979999999998E-2}]
["RL3Hy**","R&D","Low",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!G908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!H908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!I908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!J908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!K908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!L908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!M908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!N908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!O908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!P908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Q908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!R908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!S908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!T908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!U908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!V908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!W908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!X908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Y908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Z908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AA908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AB908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AC908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AD908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AE908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AF908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AG908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AH908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AI908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AJ908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AK908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AL908","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AM908","v":2.633151219512353E-3}]
["RM3Hy**","R&D","Mid",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!G909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!H909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!I909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!J909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!K909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!L909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!M909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!N909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!O909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!P909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Q909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!R909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!S909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!T909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!U909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!V909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!W909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!X909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Y909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Z909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AA909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AB909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AC909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AD909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AE909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AF909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AG909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AH909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AI909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AJ909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AK909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AL909","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AM909","v":2.633151219512353E-3}]
["RC3Hy**","R&D","Constant",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!G910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!H910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!I910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!J910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!K910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!L910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!M910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!N910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!O910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!P910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Q910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!R910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!S910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!T910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!U910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!V910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!W910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!X910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Y910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Z910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AA910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AB910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AC910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AD910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AE910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AF910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AG910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AH910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AI910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AJ910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AK910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AL910","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AM910","v":2.633151219512353E-3}]
["R*3Na**","R&D","*",30,"NaturalGas","*","Inflation Rate",{"$f":"'WACC Calc'!F913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM913","v":2.5000000000000001E-2}]
["RL3Na**","R&D","Low",30,"NaturalGas","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F914","v":3.73E-2},{"$f":"'WACC Calc'!G914","v":3.73E-2},{"$f":"'WACC Calc'!H914","v":3.73E-2},{"$f":"'WACC Calc'!I914","v":3.73E-2},{"$f":"'WACC Calc'!J914","v":3.73E-2},{"$f":"'WACC Calc'!K914","v":3.73E-2},{"$f":"'WACC Calc'!L914","v":3.73E-2},{"$f":"'WACC Calc'!M914","v":3.73E-2},{"$f":"'WACC Calc'!N914","v":3.73E-2},{"$f":"'WACC Calc'!O914","v":3.73E-2},{"$f":"'WACC Calc'!P914","v":3.73E-2},{"$f":"'WACC Calc'!Q914","v":3.73E-2},{"$f":"'WACC Calc'!R914","v":3.73E-2},{"$f":"'WACC Calc'!S914","v":3.73E-2},{"$f":"'WACC Calc'!T914","v":3.73E-2},{"$f":"'WACC Calc'!U914","v":3.73E-2},{"$f":"'WACC Calc'!V914","v":3.73E-2},{"$f":"'WACC Calc'!W914","v":3.73E-2},{"$f":"'WACC Calc'!X914","v":3.73E-2},{"$f":"'WACC Calc'!Y914","v":3.73E-2},{"$f":"'WACC Calc'!Z914","v":3.73E-2},{"$f":"'WACC Calc'!AA914","v":3.73E-2},{"$f":"'WACC Calc'!AB914","v":3.73E-2},{"$f":"'WACC Calc'!AC914","v":3.73E-2},{"$f":"'WACC Calc'!AD914","v":3.73E-2},{"$f":"'WACC Calc'!AE914","v":3.73E-2},{"$f":"'WACC Calc'!AF914","v":3.73E-2},{"$f":"'WACC Calc'!AG914","v":3.73E-2},{"$f":"'WACC Calc'!AH914","v":3.73E-2},{"$f":"'WACC Calc'!AI914","v":3.73E-2},{"$f":"'WACC Calc'!AJ914","v":3.73E-2},{"$f":"'WACC Calc'!AK914","v":3.73E-2},{"$f":"'WACC Calc'!AL914","v":3.73E-2},{"$f":"'WACC Calc'!AM914","v":3.73E-2}]
["RM3Na**","R&D","Mid",30,"NaturalGas","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F915","v":3.73E-2},{"$f":"'WACC Calc'!G915","v":3.73E-2},{"$f":"'WACC Calc'!H915","v":3.73E-2},{"$f":"'WACC Calc'!I915","v":3.73E-2},{"$f":"'WACC Calc'!J915","v":3.73E-2},{"$f":"'WACC Calc'!K915","v":3.73E-2},{"$f":"'WACC Calc'!L915","v":3.73E-2},{"$f":"'WACC Calc'!M915","v":3.73E-2},{"$f":"'WACC Calc'!N915","v":3.73E-2},{"$f":"'WACC Calc'!O915","v":3.73E-2},{"$f":"'WACC Calc'!P915","v":3.73E-2},{"$f":"'WACC Calc'!Q915","v":3.73E-2},{"$f":"'WACC Calc'!R915","v":3.73E-2},{"$f":"'WACC Calc'!S915","v":3.73E-2},{"$f":"'WACC Calc'!T915","v":3.73E-2},{"$f":"'WACC Calc'!U915","v":3.73E-2},{"$f":"'WACC Calc'!V915","v":3.73E-2},{"$f":"'WACC Calc'!W915","v":3.73E-2},{"$f":"'WACC Calc'!X915","v":3.73E-2},{"$f":"'WACC Calc'!Y915","v":3.73E-2},{"$f":"'WACC Calc'!Z915","v":3.73E-2},{"$f":"'WACC Calc'!AA915","v":3.73E-2},{"$f":"'WACC Calc'!AB915","v":3.73E-2},{"$f":"'WACC Calc'!AC915","v":3.73E-2},{"$f":"'WACC Calc'!AD915","v":3.73E-2},{"$f":"'WACC Calc'!AE915","v":3.73E-2},{"$f":"'WACC Calc'!AF915","v":3.73E-2},{"$f":"'WACC Calc'!AG915","v":3.73E-2},{"$f":"'WACC Calc'!AH915","v":3.73E-2},{"$f":"'WACC Calc'!AI915","v":3.73E-2},{"$f":"'WACC Calc'!AJ915","v":3.73E-2},{"$f":"'WACC Calc'!AK915","v":3.73E-2},{"$f":"'WACC Calc'!AL915","v":3.73E-2},{"$f":"'WACC Calc'!AM915","v":3.73E-2}]
["RC3Na**","R&D","Constant",30,"NaturalGas","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F916","v":3.73E-2},{"$f":"'WACC Calc'!G916","v":3.73E-2},{"$f":"'WACC Calc'!H916","v":3.73E-2},{"$f":"'WACC Calc'!I916","v":3.73E-2},{"$f":"'WACC Calc'!J916","v":3.73E-2},{"$f":"'WACC Calc'!K916","v":3.73E-2},{"$f":"'WACC Calc'!L916","v":3.73E-2},{"$f":"'WACC Calc'!M916","v":3.73E-2},{"$f":"'WACC Calc'!N916","v":3.73E-2},{"$f":"'WACC Calc'!O916","v":3.73E-2},{"$f":"'WACC Calc'!P916","v":3.73E-2},{"$f":"'WACC Calc'!Q916","v":3.73E-2},{"$f":"'WACC Calc'!R916","v":3.73E-2},{"$f":"'WACC Calc'!S916","v":3.73E-2},{"$f":"'WACC Calc'!T916","v":3.73E-2},{"$f":"'WACC Calc'!U916","v":3.73E-2},{"$f":"'WACC Calc'!V916","v":3.73E-2},{"$f":"'WACC Calc'!W916","v":3.73E-2},{"$f":"'WACC Calc'!X916","v":3.73E-2},{"$f":"'WACC Calc'!Y916","v":3.73E-2},{"$f":"'WACC Calc'!Z916","v":3.73E-2},{"$f":"'WACC Calc'!AA916","v":3.73E-2},{"$f":"'WACC Calc'!AB916","v":3.73E-2},{"$f":"'WACC Calc'!AC916","v":3.73E-2},{"$f":"'WACC Calc'!AD916","v":3.73E-2},{"$f":"'WACC Calc'!AE916","v":3.73E-2},{"$f":"'WACC Calc'!AF916","v":3.73E-2},{"$f":"'WACC Calc'!AG916","v":3.73E-2},{"$f":"'WACC Calc'!AH916","v":3.73E-2},{"$f":"'WACC Calc'!AI916","v":3.73E-2},{"$f":"'WACC Calc'!AJ916","v":3.73E-2},{"$f":"'WACC Calc'!AK916","v":3.73E-2},{"$f":"'WACC Calc'!AL916","v":3.73E-2},{"$f":"'WACC Calc'!AM916","v":3.73E-2}]
["RL3Na**","R&D","Low",30,"NaturalGas","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL917","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM917","v":1.2000000000000233E-2}]
["RM3Na**","R&D","Mid",30,"NaturalGas","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL918","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM918","v":1.2000000000000233E-2}]
["RC3Na**","R&D","Constant",30,"NaturalGas","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL919","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM919","v":1.2000000000000233E-2}]
["R*3Na**","R&D","*",30,"NaturalGas","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F920","v":3.73E-2},{"$f":"'WACC Calc'!G920","v":3.73E-2},{"$f":"'WACC Calc'!H920","v":3.73E-2},{"$f":"'WACC Calc'!I920","v":3.73E-2},{"$f":"'WACC Calc'!J920","v":3.73E-2},{"$f":"'WACC Calc'!K920","v":3.73E-2},{"$f":"'WACC Calc'!L920","v":3.73E-2},{"$f":"'WACC Calc'!M920","v":3.73E-2},{"$f":"'WACC Calc'!N920","v":3.73E-2},{"$f":"'WACC Calc'!O920","v":3.73E-2},{"$f":"'WACC Calc'!P920","v":3.73E-2},{"$f":"'WACC Calc'!Q920","v":3.73E-2},{"$f":"'WACC Calc'!R920","v":3.73E-2},{"$f":"'WACC Calc'!S920","v":3.73E-2},{"$f":"'WACC Calc'!T920","v":3.73E-2},{"$f":"'WACC Calc'!U920","v":3.73E-2},{"$f":"'WACC Calc'!V920","v":3.73E-2},{"$f":"'WACC Calc'!W920","v":3.73E-2},{"$f":"'WACC Calc'!X920","v":3.73E-2},{"$f":"'WACC Calc'!Y920","v":3.73E-2},{"$f":"'WACC Calc'!Z920","v":3.73E-2},{"$f":"'WACC Calc'!AA920","v":3.73E-2},{"$f":"'WACC Calc'!AB920","v":3.73E-2},{"$f":"'WACC Calc'!AC920","v":3.73E-2},{"$f":"'WACC Calc'!AD920","v":3.73E-2},{"$f":"'WACC Calc'!AE920","v":3.73E-2},{"$f":"'WACC Calc'!AF920","v":3.73E-2},{"$f":"'WACC Calc'!AG920","v":3.73E-2},{"$f":"'WACC Calc'!AH920","v":3.73E-2},{"$f":"'WACC Calc'!AI920","v":3.73E-2},{"$f":"'WACC Calc'!AJ920","v":3.73E-2},{"$f":"'WACC Calc'!AK920","v":3.73E-2},{"$f":"'WACC Calc'!AL920","v":3.73E-2},{"$f":"'WACC Calc'!AM920","v":3.73E-2}]
["RL3Na**","R&D","Low",30,"NaturalGas","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL921","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM921","v":9.0300000000000005E-2}]
["RM3Na**","R&D","Mid",30,"NaturalGas","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL922","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM922","v":9.0300000000000005E-2}]
["RC3Na**","R&D","Constant",30,"NaturalGas","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL923","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM923","v":9.0300000000000005E-2}]
["RL3Na**","R&D","Low",30,"NaturalGas","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL924","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM924","v":6.3707317073170788E-2}]
["RM3Na**","R&D","Mid",30,"NaturalGas","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL925","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM925","v":6.3707317073170788E-2}]
["RC3Na**","R&D","Constant",30,"NaturalGas","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL926","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM926","v":6.3707317073170788E-2}]
["RL3Na**","R&D","Low",30,"NaturalGas","*","Debt Fraction",{"$f":"'WACC Calc'!F927","v":0.6},{"$f":"'WACC Calc'!G927","v":0.6},{"$f":"'WACC Calc'!H927","v":0.6},{"$f":"'WACC Calc'!I927","v":0.6},{"$f":"'WACC Calc'!J927","v":0.6},{"$f":"'WACC Calc'!K927","v":0.6},{"$f":"'WACC Calc'!L927","v":0.6},{"$f":"'WACC Calc'!M927","v":0.6},{"$f":"'WACC Calc'!N927","v":0.6},{"$f":"'WACC Calc'!O927","v":0.6},{"$f":"'WACC Calc'!P927","v":0.6},{"$f":"'WACC Calc'!Q927","v":0.6},{"$f":"'WACC Calc'!R927","v":0.6},{"$f":"'WACC Calc'!S927","v":0.6},{"$f":"'WACC Calc'!T927","v":0.6},{"$f":"'WACC Calc'!U927","v":0.6},{"$f":"'WACC Calc'!V927","v":0.6},{"$f":"'WACC Calc'!W927","v":0.6},{"$f":"'WACC Calc'!X927","v":0.6},{"$f":"'WACC Calc'!Y927","v":0.6},{"$f":"'WACC Calc'!Z927","v":0.6},{"$f":"'WACC Calc'!AA927","v":0.6},{"$f":"'WACC Calc'!AB927","v":0.6},{"$f":"'WACC Calc'!AC927","v":0.6},{"$f":"'WACC Calc'!AD927","v":0.6},{"$f":"'WACC Calc'!AE927","v":0.6},{"$f":"'WACC Calc'!AF927","v":0.6},{"$f":"'WACC Calc'!AG927","v":0.6},{"$f":"'WACC Calc'!AH927","v":0.6},{"$f":"'WACC Calc'!AI927","v":0.6},{"$f":"'WACC Calc'!AJ927","v":0.6},{"$f":"'WACC Calc'!AK927","v":0.6},{"$f":"'WACC Calc'!AL927","v":0.6},{"$f":"'WACC Calc'!AM927","v":0.6}]
["RM3Na**","R&D","Mid",30,"NaturalGas","*","Debt Fraction",{"$f":"'WACC Calc'!F928","v":0.6},{"$f":"'WACC Calc'!G928","v":0.6},{"$f":"'WACC Calc'!H928","v":0.6},{"$f":"'WACC Calc'!I928","v":0.6},{"$f":"'WACC Calc'!J928","v":0.6},{"$f":"'WACC Calc'!K928","v":0.6},{"$f":"'WACC Calc'!L928","v":0.6},{"$f":"'WACC Calc'!M928","v":0.6},{"$f":"'WACC Calc'!N928","v":0.6},{"$f":"'WACC Calc'!O928","v":0.6},{"$f":"'WACC Calc'!P928","v":0.6},{"$f":"'WACC Calc'!Q928","v":0.6},{"$f":"'WACC Calc'!R928","v":0.6},{"$f":"'WACC Calc'!S928","v":0.6},{"$f":"'WACC Calc'!T928","v":0.6},{"$f":"'WACC Calc'!U928","v":0.6},{"$f":"'WACC Calc'!V928","v":0.6},{"$f":"'WACC Calc'!W928","v":0.6},{"$f":"'WACC Calc'!X928","v":0.6},{"$f":"'WACC Calc'!Y928","v":0.6},{"$f":"'WACC Calc'!Z928","v":0.6},{"$f":"'WACC Calc'!AA928","v":0.6},{"$f":"'WACC Calc'!AB928","v":0.6},{"$f":"'WACC Calc'!AC928","v":0.6},{"$f":"'WACC Calc'!AD928","v":0.6},{"$f":"'WACC Calc'!AE928","v":0.6},{"$f":"'WACC Calc'!AF928","v":0.6},{"$f":"'WACC Calc'!AG928","v":0.6},{"$f":"'WACC Calc'!AH928","v":0.6},{"$f":"'WACC Calc'!AI928","v":0.6},{"$f":"'WACC Calc'!AJ928","v":0.6},{"$f":"'WACC Calc'!AK928","v":0.6},{"$f":"'WACC Calc'!AL928","v":0.6},{"$f":"'WACC Calc'!AM928","v":0.6}]
["RC3Na**","R&D","Constant",30,"NaturalGas","*","Debt Fraction",{"$f":"'WACC Calc'!F929","v":0.6},{"$f":"'WACC Calc'!G929","v":0.6},{"$f":"'WACC Calc'!H929","v":0.6},{"$f":"'WACC Calc'!I929","v":0.6},{"$f":"'WACC Calc'!J929","v":0.6},{"$f":"'WACC Calc'!K929","v":0.6},{"$f":"'WACC Calc'!L929","v":0.6},{"$f":"'WACC Calc'!M929","v":0.6},{"$f":"'WACC Calc'!N929","v":0.6},{"$f":"'WACC Calc'!O929","v":0.6},{"$f":"'WACC Calc'!P929","v":0.6},{"$f":"'WACC Calc'!Q929","v":0.6},{"$f":"'WACC Calc'!R929","v":0.6},{"$f":"'WACC Calc'!S929","v":0.6},{"$f":"'WACC Calc'!T929","v":0.6},{"$f":"'WACC Calc'!U929","v":0.6},{"$f":"'WACC Calc'!V929","v":0.6},{"$f":"'WACC Calc'!W929","v":0.6},{"$f":"'WACC Calc'!X929","v":0.6},{"$f":"'WACC Calc'!Y929","v":0.6},{"$f":"'WACC Calc'!Z929","v":0.6},{"$f":"'WACC Calc'!AA929","v":0.6},{"$f":"'WACC Calc'!AB929","v":0.6},{"$f":"'WACC Calc'!AC929","v":0.6},{"$f":"'WACC Calc'!AD929","v":0.6},{"$f":"'WACC Calc'!AE929","v":0.6},{"$f":"'WACC Calc'!AF929","v":0.6},{"$f":"'WACC Calc'!AG929","v":0.6},{"$f":"'WACC Calc'!AH929","v":0.6},{"$f":"'WACC Calc'!AI929","v":0.6},{"$f":"'WACC Calc'!AJ929","v":0.6},{"$f":"'WACC Calc'!AK929","v":0.6},{"$f":"'WACC Calc'!AL929","v":0.6},{"$f":"'WACC Calc'!AM929","v":0.6}]
["R*3Na**","R&D","*",30,"NaturalGas","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F930","v":0.25740000000000002},{"$f":"'WACC Calc'!G930","v":0.25740000000000002},{"$f":"'WACC Calc'!H930","v":0.25740000000000002},{"$f":"'WACC Calc'!I930","v":0.25740000000000002},{"$f":"'WACC Calc'!J930","v":0.25740000000000002},{"$f":"'WACC Calc'!K930","v":0.25740000000000002},{"$f":"'WACC Calc'!L930","v":0.25740000000000002},{"$f":"'WACC Calc'!M930","v":0.25740000000000002},{"$f":"'WACC Calc'!N930","v":0.25740000000000002},{"$f":"'WACC Calc'!O930","v":0.25740000000000002},{"$f":"'WACC Calc'!P930","v":0.25740000000000002},{"$f":"'WACC Calc'!Q930","v":0.25740000000000002},{"$f":"'WACC Calc'!R930","v":0.25740000000000002},{"$f":"'WACC Calc'!S930","v":0.25740000000000002},{"$f":"'WACC Calc'!T930","v":0.25740000000000002},{"$f":"'WACC Calc'!U930","v":0.25740000000000002},{"$f":"'WACC Calc'!V930","v":0.25740000000000002},{"$f":"'WACC Calc'!W930","v":0.25740000000000002},{"$f":"'WACC Calc'!X930","v":0.25740000000000002},{"$f":"'WACC Calc'!Y930","v":0.25740000000000002},{"$f":"'WACC Calc'!Z930","v":0.25740000000000002},{"$f":"'WACC Calc'!AA930","v":0.25740000000000002},{"$f":"'WACC Calc'!AB930","v":0.25740000000000002},{"$f":"'WACC Calc'!AC930","v":0.25740000000000002},{"$f":"'WACC Calc'!AD930","v":0.25740000000000002},{"$f":"'WACC Calc'!AE930","v":0.25740000000000002},{"$f":"'WACC Calc'!AF930","v":0.25740000000000002},{"$f":"'WACC Calc'!AG930","v":0.25740000000000002},{"$f":"'WACC Calc'!AH930","v":0.25740000000000002},{"$f":"'WACC Calc'!AI930","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ930","v":0.25740000000000002},{"$f":"'WACC Calc'!AK930","v":0.25740000000000002},{"$f":"'WACC Calc'!AL930","v":0.25740000000000002},{"$f":"'WACC Calc'!AM930","v":0.25740000000000002}]
["RL3Na**","R&D","Low",30,"NaturalGas","*","WACC Nominal",{"$f":"'WACC Calc'!F931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL931","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM931","v":5.2739388000000005E-2}]
["RM3Na**","R&D","Mid",30,"NaturalGas","*","WACC Nominal",{"$f":"'WACC Calc'!F932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL932","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM932","v":5.2739388000000005E-2}]
["RC3Na**","R&D","Constant",30,"NaturalGas","*","WACC Nominal",{"$f":"'WACC Calc'!F933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL933","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM933","v":5.2739388000000005E-2}]
["RL3Na**","R&D","Low",30,"NaturalGas","*","WACC Real",{"$f":"'WACC Calc'!F934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL934","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM934","v":2.7062817560975727E-2}]
["RM3Na**","R&D","Mid",30,"NaturalGas","*","WACC Real",{"$f":"'WACC Calc'!F935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL935","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM935","v":2.7062817560975727E-2}]
["RC3Na**","R&D","Constant",30,"NaturalGas","*","WACC Real",{"$f":"'WACC Calc'!F936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL936","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM936","v":2.7062817560975727E-2}]
["R*3Co**","R&D","*",30,"Coal","*","Inflation Rate",{"$f":"'WACC Calc'!F939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM939","v":2.5000000000000001E-2}]
["RL3Co**","R&D","Low",30,"Coal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F940","v":3.73E-2},{"$f":"'WACC Calc'!G940","v":3.73E-2},{"$f":"'WACC Calc'!H940","v":3.73E-2},{"$f":"'WACC Calc'!I940","v":3.73E-2},{"$f":"'WACC Calc'!J940","v":3.73E-2},{"$f":"'WACC Calc'!K940","v":3.73E-2},{"$f":"'WACC Calc'!L940","v":3.73E-2},{"$f":"'WACC Calc'!M940","v":3.73E-2},{"$f":"'WACC Calc'!N940","v":3.73E-2},{"$f":"'WACC Calc'!O940","v":3.73E-2},{"$f":"'WACC Calc'!P940","v":3.73E-2},{"$f":"'WACC Calc'!Q940","v":3.73E-2},{"$f":"'WACC Calc'!R940","v":3.73E-2},{"$f":"'WACC Calc'!S940","v":3.73E-2},{"$f":"'WACC Calc'!T940","v":3.73E-2},{"$f":"'WACC Calc'!U940","v":3.73E-2},{"$f":"'WACC Calc'!V940","v":3.73E-2},{"$f":"'WACC Calc'!W940","v":3.73E-2},{"$f":"'WACC Calc'!X940","v":3.73E-2},{"$f":"'WACC Calc'!Y940","v":3.73E-2},{"$f":"'WACC Calc'!Z940","v":3.73E-2},{"$f":"'WACC Calc'!AA940","v":3.73E-2},{"$f":"'WACC Calc'!AB940","v":3.73E-2},{"$f":"'WACC Calc'!AC940","v":3.73E-2},{"$f":"'WACC Calc'!AD940","v":3.73E-2},{"$f":"'WACC Calc'!AE940","v":3.73E-2},{"$f":"'WACC Calc'!AF940","v":3.73E-2},{"$f":"'WACC Calc'!AG940","v":3.73E-2},{"$f":"'WACC Calc'!AH940","v":3.73E-2},{"$f":"'WACC Calc'!AI940","v":3.73E-2},{"$f":"'WACC Calc'!AJ940","v":3.73E-2},{"$f":"'WACC Calc'!AK940","v":3.73E-2},{"$f":"'WACC Calc'!AL940","v":3.73E-2},{"$f":"'WACC Calc'!AM940","v":3.73E-2}]
["RM3Co**","R&D","Mid",30,"Coal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F941","v":3.73E-2},{"$f":"'WACC Calc'!G941","v":3.73E-2},{"$f":"'WACC Calc'!H941","v":3.73E-2},{"$f":"'WACC Calc'!I941","v":3.73E-2},{"$f":"'WACC Calc'!J941","v":3.73E-2},{"$f":"'WACC Calc'!K941","v":3.73E-2},{"$f":"'WACC Calc'!L941","v":3.73E-2},{"$f":"'WACC Calc'!M941","v":3.73E-2},{"$f":"'WACC Calc'!N941","v":3.73E-2},{"$f":"'WACC Calc'!O941","v":3.73E-2},{"$f":"'WACC Calc'!P941","v":3.73E-2},{"$f":"'WACC Calc'!Q941","v":3.73E-2},{"$f":"'WACC Calc'!R941","v":3.73E-2},{"$f":"'WACC Calc'!S941","v":3.73E-2},{"$f":"'WACC Calc'!T941","v":3.73E-2},{"$f":"'WACC Calc'!U941","v":3.73E-2},{"$f":"'WACC Calc'!V941","v":3.73E-2},{"$f":"'WACC Calc'!W941","v":3.73E-2},{"$f":"'WACC Calc'!X941","v":3.73E-2},{"$f":"'WACC Calc'!Y941","v":3.73E-2},{"$f":"'WACC Calc'!Z941","v":3.73E-2},{"$f":"'WACC Calc'!AA941","v":3.73E-2},{"$f":"'WACC Calc'!AB941","v":3.73E-2},{"$f":"'WACC Calc'!AC941","v":3.73E-2},{"$f":"'WACC Calc'!AD941","v":3.73E-2},{"$f":"'WACC Calc'!AE941","v":3.73E-2},{"$f":"'WACC Calc'!AF941","v":3.73E-2},{"$f":"'WACC Calc'!AG941","v":3.73E-2},{"$f":"'WACC Calc'!AH941","v":3.73E-2},{"$f":"'WACC Calc'!AI941","v":3.73E-2},{"$f":"'WACC Calc'!AJ941","v":3.73E-2},{"$f":"'WACC Calc'!AK941","v":3.73E-2},{"$f":"'WACC Calc'!AL941","v":3.73E-2},{"$f":"'WACC Calc'!AM941","v":3.73E-2}]
["RC3Co**","R&D","Constant",30,"Coal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F942","v":3.73E-2},{"$f":"'WACC Calc'!G942","v":3.73E-2},{"$f":"'WACC Calc'!H942","v":3.73E-2},{"$f":"'WACC Calc'!I942","v":3.73E-2},{"$f":"'WACC Calc'!J942","v":3.73E-2},{"$f":"'WACC Calc'!K942","v":3.73E-2},{"$f":"'WACC Calc'!L942","v":3.73E-2},{"$f":"'WACC Calc'!M942","v":3.73E-2},{"$f":"'WACC Calc'!N942","v":3.73E-2},{"$f":"'WACC Calc'!O942","v":3.73E-2},{"$f":"'WACC Calc'!P942","v":3.73E-2},{"$f":"'WACC Calc'!Q942","v":3.73E-2},{"$f":"'WACC Calc'!R942","v":3.73E-2},{"$f":"'WACC Calc'!S942","v":3.73E-2},{"$f":"'WACC Calc'!T942","v":3.73E-2},{"$f":"'WACC Calc'!U942","v":3.73E-2},{"$f":"'WACC Calc'!V942","v":3.73E-2},{"$f":"'WACC Calc'!W942","v":3.73E-2},{"$f":"'WACC Calc'!X942","v":3.73E-2},{"$f":"'WACC Calc'!Y942","v":3.73E-2},{"$f":"'WACC Calc'!Z942","v":3.73E-2},{"$f":"'WACC Calc'!AA942","v":3.73E-2},{"$f":"'WACC Calc'!AB942","v":3.73E-2},{"$f":"'WACC Calc'!AC942","v":3.73E-2},{"$f":"'WACC Calc'!AD942","v":3.73E-2},{"$f":"'WACC Calc'!AE942","v":3.73E-2},{"$f":"'WACC Calc'!AF942","v":3.73E-2},{"$f":"'WACC Calc'!AG942","v":3.73E-2},{"$f":"'WACC Calc'!AH942","v":3.73E-2},{"$f":"'WACC Calc'!AI942","v":3.73E-2},{"$f":"'WACC Calc'!AJ942","v":3.73E-2},{"$f":"'WACC Calc'!AK942","v":3.73E-2},{"$f":"'WACC Calc'!AL942","v":3.73E-2},{"$f":"'WACC Calc'!AM942","v":3.73E-2}]
["RL3Co**","R&D","Low",30,"Coal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL943","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM943","v":1.2000000000000233E-2}]
["RM3Co**","R&D","Mid",30,"Coal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL944","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM944","v":1.2000000000000233E-2}]
["RC3Co**","R&D","Constant",30,"Coal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL945","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM945","v":1.2000000000000233E-2}]
["R*3Co**","R&D","*",30,"Coal","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F946","v":3.73E-2},{"$f":"'WACC Calc'!G946","v":3.73E-2},{"$f":"'WACC Calc'!H946","v":3.73E-2},{"$f":"'WACC Calc'!I946","v":3.73E-2},{"$f":"'WACC Calc'!J946","v":3.73E-2},{"$f":"'WACC Calc'!K946","v":3.73E-2},{"$f":"'WACC Calc'!L946","v":3.73E-2},{"$f":"'WACC Calc'!M946","v":3.73E-2},{"$f":"'WACC Calc'!N946","v":3.73E-2},{"$f":"'WACC Calc'!O946","v":3.73E-2},{"$f":"'WACC Calc'!P946","v":3.73E-2},{"$f":"'WACC Calc'!Q946","v":3.73E-2},{"$f":"'WACC Calc'!R946","v":3.73E-2},{"$f":"'WACC Calc'!S946","v":3.73E-2},{"$f":"'WACC Calc'!T946","v":3.73E-2},{"$f":"'WACC Calc'!U946","v":3.73E-2},{"$f":"'WACC Calc'!V946","v":3.73E-2},{"$f":"'WACC Calc'!W946","v":3.73E-2},{"$f":"'WACC Calc'!X946","v":3.73E-2},{"$f":"'WACC Calc'!Y946","v":3.73E-2},{"$f":"'WACC Calc'!Z946","v":3.73E-2},{"$f":"'WACC Calc'!AA946","v":3.73E-2},{"$f":"'WACC Calc'!AB946","v":3.73E-2},{"$f":"'WACC Calc'!AC946","v":3.73E-2},{"$f":"'WACC Calc'!AD946","v":3.73E-2},{"$f":"'WACC Calc'!AE946","v":3.73E-2},{"$f":"'WACC Calc'!AF946","v":3.73E-2},{"$f":"'WACC Calc'!AG946","v":3.73E-2},{"$f":"'WACC Calc'!AH946","v":3.73E-2},{"$f":"'WACC Calc'!AI946","v":3.73E-2},{"$f":"'WACC Calc'!AJ946","v":3.73E-2},{"$f":"'WACC Calc'!AK946","v":3.73E-2},{"$f":"'WACC Calc'!AL946","v":3.73E-2},{"$f":"'WACC Calc'!AM946","v":3.73E-2}]
["RL3Co**","R&D","Low",30,"Coal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL947","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM947","v":9.0300000000000005E-2}]
["RM3Co**","R&D","Mid",30,"Coal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL948","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM948","v":9.0300000000000005E-2}]
["RC3Co**","R&D","Constant",30,"Coal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL949","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM949","v":9.0300000000000005E-2}]
["RL3Co**","R&D","Low",30,"Coal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL950","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM950","v":6.3707317073170788E-2}]
["RM3Co**","R&D","Mid",30,"Coal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL951","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM951","v":6.3707317073170788E-2}]
["RC3Co**","R&D","Constant",30,"Coal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL952","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM952","v":6.3707317073170788E-2}]
["RL3Co**","R&D","Low",30,"Coal","*","Debt Fraction",{"$f":"'WACC Calc'!F953","v":0.6},{"$f":"'WACC Calc'!G953","v":0.6},{"$f":"'WACC Calc'!H953","v":0.6},{"$f":"'WACC Calc'!I953","v":0.6},{"$f":"'WACC Calc'!J953","v":0.6},{"$f":"'WACC Calc'!K953","v":0.6},{"$f":"'WACC Calc'!L953","v":0.6},{"$f":"'WACC Calc'!M953","v":0.6},{"$f":"'WACC Calc'!N953","v":0.6},{"$f":"'WACC Calc'!O953","v":0.6},{"$f":"'WACC Calc'!P953","v":0.6},{"$f":"'WACC Calc'!Q953","v":0.6},{"$f":"'WACC Calc'!R953","v":0.6},{"$f":"'WACC Calc'!S953","v":0.6},{"$f":"'WACC Calc'!T953","v":0.6},{"$f":"'WACC Calc'!U953","v":0.6},{"$f":"'WACC Calc'!V953","v":0.6},{"$f":"'WACC Calc'!W953","v":0.6},{"$f":"'WACC Calc'!X953","v":0.6},{"$f":"'WACC Calc'!Y953","v":0.6},{"$f":"'WACC Calc'!Z953","v":0.6},{"$f":"'WACC Calc'!AA953","v":0.6},{"$f":"'WACC Calc'!AB953","v":0.6},{"$f":"'WACC Calc'!AC953","v":0.6},{"$f":"'WACC Calc'!AD953","v":0.6},{"$f":"'WACC Calc'!AE953","v":0.6},{"$f":"'WACC Calc'!AF953","v":0.6},{"$f":"'WACC Calc'!AG953","v":0.6},{"$f":"'WACC Calc'!AH953","v":0.6},{"$f":"'WACC Calc'!AI953","v":0.6},{"$f":"'WACC Calc'!AJ953","v":0.6},{"$f":"'WACC Calc'!AK953","v":0.6},{"$f":"'WACC Calc'!AL953","v":0.6},{"$f":"'WACC Calc'!AM953","v":0.6}]
["RM3Co**","R&D","Mid",30,"Coal","*","Debt Fraction",{"$f":"'WACC Calc'!F954","v":0.6},{"$f":"'WACC Calc'!G954","v":0.6},{"$f":"'WACC Calc'!H954","v":0.6},{"$f":"'WACC Calc'!I954","v":0.6},{"$f":"'WACC Calc'!J954","v":0.6},{"$f":"'WACC Calc'!K954","v":0.6},{"$f":"'WACC Calc'!L954","v":0.6},{"$f":"'WACC Calc'!M954","v":0.6},{"$f":"'WACC Calc'!N954","v":0.6},{"$f":"'WACC Calc'!O954","v":0.6},{"$f":"'WACC Calc'!P954","v":0.6},{"$f":"'WACC Calc'!Q954","v":0.6},{"$f":"'WACC Calc'!R954","v":0.6},{"$f":"'WACC Calc'!S954","v":0.6},{"$f":"'WACC Calc'!T954","v":0.6},{"$f":"'WACC Calc'!U954","v":0.6},{"$f":"'WACC Calc'!V954","v":0.6},{"$f":"'WACC Calc'!W954","v":0.6},{"$f":"'WACC Calc'!X954","v":0.6},{"$f":"'WACC Calc'!Y954","v":0.6},{"$f":"'WACC Calc'!Z954","v":0.6},{"$f":"'WACC Calc'!AA954","v":0.6},{"$f":"'WACC Calc'!AB954","v":0.6},{"$f":"'WACC Calc'!AC954","v":0.6},{"$f":"'WACC Calc'!AD954","v":0.6},{"$f":"'WACC Calc'!AE954","v":0.6},{"$f":"'WACC Calc'!AF954","v":0.6},{"$f":"'WACC Calc'!AG954","v":0.6},{"$f":"'WACC Calc'!AH954","v":0.6},{"$f":"'WACC Calc'!AI954","v":0.6},{"$f":"'WACC Calc'!AJ954","v":0.6},{"$f":"'WACC Calc'!AK954","v":0.6},{"$f":"'WACC Calc'!AL954","v":0.6},{"$f":"'WACC Calc'!AM954","v":0.6}]
["RC3Co**","R&D","Constant",30,"Coal","*","Debt Fraction",{"$f":"'WACC Calc'!F955","v":0.6},{"$f":"'WACC Calc'!G955","v":0.6},{"$f":"'WACC Calc'!H955","v":0.6},{"$f":"'WACC Calc'!I955","v":0.6},{"$f":"'WACC Calc'!J955","v":0.6},{"$f":"'WACC Calc'!K955","v":0.6},{"$f":"'WACC Calc'!L955","v":0.6},{"$f":"'WACC Calc'!M955","v":0.6},{"$f":"'WACC Calc'!N955","v":0.6},{"$f":"'WACC Calc'!O955","v":0.6},{"$f":"'WACC Calc'!P955","v":0.6},{"$f":"'WACC Calc'!Q955","v":0.6},{"$f":"'WACC Calc'!R955","v":0.6},{"$f":"'WACC Calc'!S955","v":0.6},{"$f":"'WACC Calc'!T955","v":0.6},{"$f":"'WACC Calc'!U955","v":0.6},{"$f":"'WACC Calc'!V955","v":0.6},{"$f":"'WACC Calc'!W955","v":0.6},{"$f":"'WACC Calc'!X955","v":0.6},{"$f":"'WACC Calc'!Y955","v":0.6},{"$f":"'WACC Calc'!Z955","v":0.6},{"$f":"'WACC Calc'!AA955","v":0.6},{"$f":"'WACC Calc'!AB955","v":0.6},{"$f":"'WACC Calc'!AC955","v":0.6},{"$f":"'WACC Calc'!AD955","v":0.6},{"$f":"'WACC Calc'!AE955","v":0.6},{"$f":"'WACC Calc'!AF955","v":0.6},{"$f":"'WACC Calc'!AG955","v":0.6},{"$f":"'WACC Calc'!AH955","v":0.6},{"$f":"'WACC Calc'!AI955","v":0.6},{"$f":"'WACC Calc'!AJ955","v":0.6},{"$f":"'WACC Calc'!AK955","v":0.6},{"$f":"'WACC Calc'!AL955","v":0.6},{"$f":"'WACC Calc'!AM955","v":0.6}]
["R*3Co**","R&D","*",30,"Coal","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F956","v":0.25740000000000002},{"$f":"'WACC Calc'!G956","v":0.25740000000000002},{"$f":"'WACC Calc'!H956","v":0.25740000000000002},{"$f":"'WACC Calc'!I956","v":0.25740000000000002},{"$f":"'WACC Calc'!J956","v":0.25740000000000002},{"$f":"'WACC Calc'!K956","v":0.25740000000000002},{"$f":"'WACC Calc'!L956","v":0.25740000000000002},{"$f":"'WACC Calc'!M956","v":0.25740000000000002},{"$f":"'WACC Calc'!N956","v":0.25740000000000002},{"$f":"'WACC Calc'!O956","v":0.25740000000000002},{"$f":"'WACC Calc'!P956","v":0.25740000000000002},{"$f":"'WACC Calc'!Q956","v":0.25740000000000002},{"$f":"'WACC Calc'!R956","v":0.25740000000000002},{"$f":"'WACC Calc'!S956","v":0.25740000000000002},{"$f":"'WACC Calc'!T956","v":0.25740000000000002},{"$f":"'WACC Calc'!U956","v":0.25740000000000002},{"$f":"'WACC Calc'!V956","v":0.25740000000000002},{"$f":"'WACC Calc'!W956","v":0.25740000000000002},{"$f":"'WACC Calc'!X956","v":0.25740000000000002},{"$f":"'WACC Calc'!Y956","v":0.25740000000000002},{"$f":"'WACC Calc'!Z956","v":0.25740000000000002},{"$f":"'WACC Calc'!AA956","v":0.25740000000000002},{"$f":"'WACC Calc'!AB956","v":0.25740000000000002},{"$f":"'WACC Calc'!AC956","v":0.25740000000000002},{"$f":"'WACC Calc'!AD956","v":0.25740000000000002},{"$f":"'WACC Calc'!AE956","v":0.25740000000000002},{"$f":"'WACC Calc'!AF956","v":0.25740000000000002},{"$f":"'WACC Calc'!AG956","v":0.25740000000000002},{"$f":"'WACC Calc'!AH956","v":0.25740000000000002},{"$f":"'WACC Calc'!AI956","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ956","v":0.25740000000000002},{"$f":"'WACC Calc'!AK956","v":0.25740000000000002},{"$f":"'WACC Calc'!AL956","v":0.25740000000000002},{"$f":"'WACC Calc'!AM956","v":0.25740000000000002}]
["RL3Co**","R&D","Low",30,"Coal","*","WACC Nominal",{"$f":"'WACC Calc'!F957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL957","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM957","v":5.2739388000000005E-2}]
["RM3Co**","R&D","Mid",30,"Coal","*","WACC Nominal",{"$f":"'WACC Calc'!F958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL958","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM958","v":5.2739388000000005E-2}]
["RC3Co**","R&D","Constant",30,"Coal","*","WACC Nominal",{"$f":"'WACC Calc'!F959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL959","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM959","v":5.2739388000000005E-2}]
["RL3Co**","R&D","Low",30,"Coal","*","WACC Real",{"$f":"'WACC Calc'!F960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL960","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM960","v":2.7062817560975727E-2}]
["RM3Co**","R&D","Mid",30,"Coal","*","WACC Real",{"$f":"'WACC Calc'!F961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL961","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM961","v":2.7062817560975727E-2}]
["RC3Co**","R&D","Constant",30,"Coal","*","WACC Real",{"$f":"'WACC Calc'!F962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL962","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM962","v":2.7062817560975727E-2}]
["R*3Nu**","R&D","*",30,"Nuclear","*","Inflation Rate",{"$f":"'WACC Calc'!F965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM965","v":2.5000000000000001E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B579,1), LEFT(C579,1), LEFT(D579,1),LEFT(E579,2),LEFT(F579,6),RIGHT(F579,1))","v":"RL3Nu**"},"R&D","Low",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F966","v":3.73E-2},{"$f":"'WACC Calc'!G966","v":3.73E-2},{"$f":"'WACC Calc'!H966","v":3.73E-2},{"$f":"'WACC Calc'!I966","v":3.73E-2},{"$f":"'WACC Calc'!J966","v":3.73E-2},{"$f":"'WACC Calc'!K966","v":3.73E-2},{"$f":"'WACC Calc'!L966","v":3.73E-2},{"$f":"'WACC Calc'!M966","v":3.73E-2},{"$f":"'WACC Calc'!N966","v":3.73E-2},{"$f":"'WACC Calc'!O966","v":3.73E-2},{"$f":"'WACC Calc'!P966","v":3.73E-2},{"$f":"'WACC Calc'!Q966","v":3.73E-2},{"$f":"'WACC Calc'!R966","v":3.73E-2},{"$f":"'WACC Calc'!S966","v":3.73E-2},{"$f":"'WACC Calc'!T966","v":3.73E-2},{"$f":"'WACC Calc'!U966","v":3.73E-2},{"$f":"'WACC Calc'!V966","v":3.73E-2},{"$f":"'WACC Calc'!W966","v":3.73E-2},{"$f":"'WACC Calc'!X966","v":3.73E-2},{"$f":"'WACC Calc'!Y966","v":3.73E-2},{"$f":"'WACC Calc'!Z966","v":3.73E-2},{"$f":"'WACC Calc'!AA966","v":3.73E-2},{"$f":"'WACC Calc'!AB966","v":3.73E-2},{"$f":"'WACC Calc'!AC966","v":3.73E-2},{"$f":"'WACC Calc'!AD966","v":3.73E-2},{"$f":"'WACC Calc'!AE966","v":3.73E-2},{"$f":"'WACC Calc'!AF966","v":3.73E-2},{"$f":"'WACC Calc'!AG966","v":3.73E-2},{"$f":"'WACC Calc'!AH966","v":3.73E-2},{"$f":"'WACC Calc'!AI966","v":3.73E-2},{"$f":"'WACC Calc'!AJ966","v":3.73E-2},{"$f":"'WACC Calc'!AK966","v":3.73E-2},{"$f":"'WACC Calc'!AL966","v":3.73E-2},{"$f":"'WACC Calc'!AM966","v":3.73E-2}]
["RM3Nu**","R&D","Mid",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F967","v":3.73E-2},{"$f":"'WACC Calc'!G967","v":3.73E-2},{"$f":"'WACC Calc'!H967","v":3.73E-2},{"$f":"'WACC Calc'!I967","v":3.73E-2},{"$f":"'WACC Calc'!J967","v":3.73E-2},{"$f":"'WACC Calc'!K967","v":3.73E-2},{"$f":"'WACC Calc'!L967","v":3.73E-2},{"$f":"'WACC Calc'!M967","v":3.73E-2},{"$f":"'WACC Calc'!N967","v":3.73E-2},{"$f":"'WACC Calc'!O967","v":3.73E-2},{"$f":"'WACC Calc'!P967","v":3.73E-2},{"$f":"'WACC Calc'!Q967","v":3.73E-2},{"$f":"'WACC Calc'!R967","v":3.73E-2},{"$f":"'WACC Calc'!S967","v":3.73E-2},{"$f":"'WACC Calc'!T967","v":3.73E-2},{"$f":"'WACC Calc'!U967","v":3.73E-2},{"$f":"'WACC Calc'!V967","v":3.73E-2},{"$f":"'WACC Calc'!W967","v":3.73E-2},{"$f":"'WACC Calc'!X967","v":3.73E-2},{"$f":"'WACC Calc'!Y967","v":3.73E-2},{"$f":"'WACC Calc'!Z967","v":3.73E-2},{"$f":"'WACC Calc'!AA967","v":3.73E-2},{"$f":"'WACC Calc'!AB967","v":3.73E-2},{"$f":"'WACC Calc'!AC967","v":3.73E-2},{"$f":"'WACC Calc'!AD967","v":3.73E-2},{"$f":"'WACC Calc'!AE967","v":3.73E-2},{"$f":"'WACC Calc'!AF967","v":3.73E-2},{"$f":"'WACC Calc'!AG967","v":3.73E-2},{"$f":"'WACC Calc'!AH967","v":3.73E-2},{"$f":"'WACC Calc'!AI967","v":3.73E-2},{"$f":"'WACC Calc'!AJ967","v":3.73E-2},{"$f":"'WACC Calc'!AK967","v":3.73E-2},{"$f":"'WACC Calc'!AL967","v":3.73E-2},{"$f":"'WACC Calc'!AM967","v":3.73E-2}]
["RC3Nu**","R&D","Constant",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F968","v":3.73E-2},{"$f":"'WACC Calc'!G968","v":3.73E-2},{"$f":"'WACC Calc'!H968","v":3.73E-2},{"$f":"'WACC Calc'!I968","v":3.73E-2},{"$f":"'WACC Calc'!J968","v":3.73E-2},{"$f":"'WACC Calc'!K968","v":3.73E-2},{"$f":"'WACC Calc'!L968","v":3.73E-2},{"$f":"'WACC Calc'!M968","v":3.73E-2},{"$f":"'WACC Calc'!N968","v":3.73E-2},{"$f":"'WACC Calc'!O968","v":3.73E-2},{"$f":"'WACC Calc'!P968","v":3.73E-2},{"$f":"'WACC Calc'!Q968","v":3.73E-2},{"$f":"'WACC Calc'!R968","v":3.73E-2},{"$f":"'WACC Calc'!S968","v":3.73E-2},{"$f":"'WACC Calc'!T968","v":3.73E-2},{"$f":"'WACC Calc'!U968","v":3.73E-2},{"$f":"'WACC Calc'!V968","v":3.73E-2},{"$f":"'WACC Calc'!W968","v":3.73E-2},{"$f":"'WACC Calc'!X968","v":3.73E-2},{"$f":"'WACC Calc'!Y968","v":3.73E-2},{"$f":"'WACC Calc'!Z968","v":3.73E-2},{"$f":"'WACC Calc'!AA968","v":3.73E-2},{"$f":"'WACC Calc'!AB968","v":3.73E-2},{"$f":"'WACC Calc'!AC968","v":3.73E-2},{"$f":"'WACC Calc'!AD968","v":3.73E-2},{"$f":"'WACC Calc'!AE968","v":3.73E-2},{"$f":"'WACC Calc'!AF968","v":3.73E-2},{"$f":"'WACC Calc'!AG968","v":3.73E-2},{"$f":"'WACC Calc'!AH968","v":3.73E-2},{"$f":"'WACC Calc'!AI968","v":3.73E-2},{"$f":"'WACC Calc'!AJ968","v":3.73E-2},{"$f":"'WACC Calc'!AK968","v":3.73E-2},{"$f":"'WACC Calc'!AL968","v":3.73E-2},{"$f":"'WACC Calc'!AM968","v":3.73E-2}]
["RL3Nu**","R&D","Low",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL969","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM969","v":1.2000000000000233E-2}]
["RM3Nu**","R&D","Mid",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL970","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM970","v":1.2000000000000233E-2}]
["RC3Nu**","R&D","Constant",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL971","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM971","v":1.2000000000000233E-2}]
["R*3Nu**","R&D","*",30,"Nuclear","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F972","v":3.73E-2},{"$f":"'WACC Calc'!G972","v":3.73E-2},{"$f":"'WACC Calc'!H972","v":3.73E-2},{"$f":"'WACC Calc'!I972","v":3.73E-2},{"$f":"'WACC Calc'!J972","v":3.73E-2},{"$f":"'WACC Calc'!K972","v":3.73E-2},{"$f":"'WACC Calc'!L972","v":3.73E-2},{"$f":"'WACC Calc'!M972","v":3.73E-2},{"$f":"'WACC Calc'!N972","v":3.73E-2},{"$f":"'WACC Calc'!O972","v":3.73E-2},{"$f":"'WACC Calc'!P972","v":3.73E-2},{"$f":"'WACC Calc'!Q972","v":3.73E-2},{"$f":"'WACC Calc'!R972","v":3.73E-2},{"$f":"'WACC Calc'!S972","v":3.73E-2},{"$f":"'WACC Calc'!T972","v":3.73E-2},{"$f":"'WACC Calc'!U972","v":3.73E-2},{"$f":"'WACC Calc'!V972","v":3.73E-2},{"$f":"'WACC Calc'!W972","v":3.73E-2},{"$f":"'WACC Calc'!X972","v":3.73E-2},{"$f":"'WACC Calc'!Y972","v":3.73E-2},{"$f":"'WACC Calc'!Z972","v":3.73E-2},{"$f":"'WACC Calc'!AA972","v":3.73E-2},{"$f":"'WACC Calc'!AB972","v":3.73E-2},{"$f":"'WACC Calc'!AC972","v":3.73E-2},{"$f":"'WACC Calc'!AD972","v":3.73E-2},{"$f":"'WACC Calc'!AE972","v":3.73E-2},{"$f":"'WACC Calc'!AF972","v":3.73E-2},{"$f":"'WACC Calc'!AG972","v":3.73E-2},{"$f":"'WACC Calc'!AH972","v":3.73E-2},{"$f":"'WACC Calc'!AI972","v":3.73E-2},{"$f":"'WACC Calc'!AJ972","v":3.73E-2},{"$f":"'WACC Calc'!AK972","v":3.73E-2},{"$f":"'WACC Calc'!AL972","v":3.73E-2},{"$f":"'WACC Calc'!AM972","v":3.73E-2}]
["RL3Nu**","R&D","Low",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL973","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM973","v":9.0300000000000005E-2}]
["RM3Nu**","R&D","Mid",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL974","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM974","v":9.0300000000000005E-2}]
["RC3Nu**","R&D","Constant",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL975","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM975","v":9.0300000000000005E-2}]
["RL3Nu**","R&D","Low",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL976","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM976","v":6.3707317073170788E-2}]
["RM3Nu**","R&D","Mid",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL977","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM977","v":6.3707317073170788E-2}]
["RC3Nu**","R&D","Constant",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL978","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM978","v":6.3707317073170788E-2}]
["RL3Nu**","R&D","Low",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F979","v":0.6},{"$f":"'WACC Calc'!G979","v":0.6},{"$f":"'WACC Calc'!H979","v":0.6},{"$f":"'WACC Calc'!I979","v":0.6},{"$f":"'WACC Calc'!J979","v":0.6},{"$f":"'WACC Calc'!K979","v":0.6},{"$f":"'WACC Calc'!L979","v":0.6},{"$f":"'WACC Calc'!M979","v":0.6},{"$f":"'WACC Calc'!N979","v":0.6},{"$f":"'WACC Calc'!O979","v":0.6},{"$f":"'WACC Calc'!P979","v":0.6},{"$f":"'WACC Calc'!Q979","v":0.6},{"$f":"'WACC Calc'!R979","v":0.6},{"$f":"'WACC Calc'!S979","v":0.6},{"$f":"'WACC Calc'!T979","v":0.6},{"$f":"'WACC Calc'!U979","v":0.6},{"$f":"'WACC Calc'!V979","v":0.6},{"$f":"'WACC Calc'!W979","v":0.6},{"$f":"'WACC Calc'!X979","v":0.6},{"$f":"'WACC Calc'!Y979","v":0.6},{"$f":"'WACC Calc'!Z979","v":0.6},{"$f":"'WACC Calc'!AA979","v":0.6},{"$f":"'WACC Calc'!AB979","v":0.6},{"$f":"'WACC Calc'!AC979","v":0.6},{"$f":"'WACC Calc'!AD979","v":0.6},{"$f":"'WACC Calc'!AE979","v":0.6},{"$f":"'WACC Calc'!AF979","v":0.6},{"$f":"'WACC Calc'!AG979","v":0.6},{"$f":"'WACC Calc'!AH979","v":0.6},{"$f":"'WACC Calc'!AI979","v":0.6},{"$f":"'WACC Calc'!AJ979","v":0.6},{"$f":"'WACC Calc'!AK979","v":0.6},{"$f":"'WACC Calc'!AL979","v":0.6},{"$f":"'WACC Calc'!AM979","v":0.6}]
["RM3Nu**","R&D","Mid",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F980","v":0.6},{"$f":"'WACC Calc'!G980","v":0.6},{"$f":"'WACC Calc'!H980","v":0.6},{"$f":"'WACC Calc'!I980","v":0.6},{"$f":"'WACC Calc'!J980","v":0.6},{"$f":"'WACC Calc'!K980","v":0.6},{"$f":"'WACC Calc'!L980","v":0.6},{"$f":"'WACC Calc'!M980","v":0.6},{"$f":"'WACC Calc'!N980","v":0.6},{"$f":"'WACC Calc'!O980","v":0.6},{"$f":"'WACC Calc'!P980","v":0.6},{"$f":"'WACC Calc'!Q980","v":0.6},{"$f":"'WACC Calc'!R980","v":0.6},{"$f":"'WACC Calc'!S980","v":0.6},{"$f":"'WACC Calc'!T980","v":0.6},{"$f":"'WACC Calc'!U980","v":0.6},{"$f":"'WACC Calc'!V980","v":0.6},{"$f":"'WACC Calc'!W980","v":0.6},{"$f":"'WACC Calc'!X980","v":0.6},{"$f":"'WACC Calc'!Y980","v":0.6},{"$f":"'WACC Calc'!Z980","v":0.6},{"$f":"'WACC Calc'!AA980","v":0.6},{"$f":"'WACC Calc'!AB980","v":0.6},{"$f":"'WACC Calc'!AC980","v":0.6},{"$f":"'WACC Calc'!AD980","v":0.6},{"$f":"'WACC Calc'!AE980","v":0.6},{"$f":"'WACC Calc'!AF980","v":0.6},{"$f":"'WACC Calc'!AG980","v":0.6},{"$f":"'WACC Calc'!AH980","v":0.6},{"$f":"'WACC Calc'!AI980","v":0.6},{"$f":"'WACC Calc'!AJ980","v":0.6},{"$f":"'WACC Calc'!AK980","v":0.6},{"$f":"'WACC Calc'!AL980","v":0.6},{"$f":"'WACC Calc'!AM980","v":0.6}]
["RC3Nu**","R&D","Constant",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F981","v":0.6},{"$f":"'WACC Calc'!G981","v":0.6},{"$f":"'WACC Calc'!H981","v":0.6},{"$f":"'WACC Calc'!I981","v":0.6},{"$f":"'WACC Calc'!J981","v":0.6},{"$f":"'WACC Calc'!K981","v":0.6},{"$f":"'WACC Calc'!L981","v":0.6},{"$f":"'WACC Calc'!M981","v":0.6},{"$f":"'WACC Calc'!N981","v":0.6},{"$f":"'WACC Calc'!O981","v":0.6},{"$f":"'WACC Calc'!P981","v":0.6},{"$f":"'WACC Calc'!Q981","v":0.6},{"$f":"'WACC Calc'!R981","v":0.6},{"$f":"'WACC Calc'!S981","v":0.6},{"$f":"'WACC Calc'!T981","v":0.6},{"$f":"'WACC Calc'!U981","v":0.6},{"$f":"'WACC Calc'!V981","v":0.6},{"$f":"'WACC Calc'!W981","v":0.6},{"$f":"'WACC Calc'!X981","v":0.6},{"$f":"'WACC Calc'!Y981","v":0.6},{"$f":"'WACC Calc'!Z981","v":0.6},{"$f":"'WACC Calc'!AA981","v":0.6},{"$f":"'WACC Calc'!AB981","v":0.6},{"$f":"'WACC Calc'!AC981","v":0.6},{"$f":"'WACC Calc'!AD981","v":0.6},{"$f":"'WACC Calc'!AE981","v":0.6},{"$f":"'WACC Calc'!AF981","v":0.6},{"$f":"'WACC Calc'!AG981","v":0.6},{"$f":"'WACC Calc'!AH981","v":0.6},{"$f":"'WACC Calc'!AI981","v":0.6},{"$f":"'WACC Calc'!AJ981","v":0.6},{"$f":"'WACC Calc'!AK981","v":0.6},{"$f":"'WACC Calc'!AL981","v":0.6},{"$f":"'WACC Calc'!AM981","v":0.6}]
["R*3Nu**","R&D","*",30,"Nuclear","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F982","v":0.25740000000000002},{"$f":"'WACC Calc'!G982","v":0.25740000000000002},{"$f":"'WACC Calc'!H982","v":0.25740000000000002},{"$f":"'WACC Calc'!I982","v":0.25740000000000002},{"$f":"'WACC Calc'!J982","v":0.25740000000000002},{"$f":"'WACC Calc'!K982","v":0.25740000000000002},{"$f":"'WACC Calc'!L982","v":0.25740000000000002},{"$f":"'WACC Calc'!M982","v":0.25740000000000002},{"$f":"'WACC Calc'!N982","v":0.25740000000000002},{"$f":"'WACC Calc'!O982","v":0.25740000000000002},{"$f":"'WACC Calc'!P982","v":0.25740000000000002},{"$f":"'WACC Calc'!Q982","v":0.25740000000000002},{"$f":"'WACC Calc'!R982","v":0.25740000000000002},{"$f":"'WACC Calc'!S982","v":0.25740000000000002},{"$f":"'WACC Calc'!T982","v":0.25740000000000002},{"$f":"'WACC Calc'!U982","v":0.25740000000000002},{"$f":"'WACC Calc'!V982","v":0.25740000000000002},{"$f":"'WACC Calc'!W982","v":0.25740000000000002},{"$f":"'WACC Calc'!X982","v":0.25740000000000002},{"$f":"'WACC Calc'!Y982","v":0.25740000000000002},{"$f":"'WACC Calc'!Z982","v":0.25740000000000002},{"$f":"'WACC Calc'!AA982","v":0.25740000000000002},{"$f":"'WACC Calc'!AB982","v":0.25740000000000002},{"$f":"'WACC Calc'!AC982","v":0.25740000000000002},{"$f":"'WACC Calc'!AD982","v":0.25740000000000002},{"$f":"'WACC Calc'!AE982","v":0.25740000000000002},{"$f":"'WACC Calc'!AF982","v":0.25740000000000002},{"$f":"'WACC Calc'!AG982","v":0.25740000000000002},{"$f":"'WACC Calc'!AH982","v":0.25740000000000002},{"$f":"'WACC Calc'!AI982","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ982","v":0.25740000000000002},{"$f":"'WACC Calc'!AK982","v":0.25740000000000002},{"$f":"'WACC Calc'!AL982","v":0.25740000000000002},{"$f":"'WACC Calc'!AM982","v":0.25740000000000002}]
["RL3Nu**","R&D","Low",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL983","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM983","v":5.2739388000000005E-2}]
["RM3Nu**","R&D","Mid",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL984","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM984","v":5.2739388000000005E-2}]
["RC3Nu**","R&D","Constant",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL985","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM985","v":5.2739388000000005E-2}]
["RL3Nu**","R&D","Low",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL986","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM986","v":2.7062817560975727E-2}]
["RM3Nu**","R&D","Mid",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL987","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM987","v":2.7062817560975727E-2}]
["RC3Nu**","R&D","Constant",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL988","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM988","v":2.7062817560975727E-2}]
["R*3Bi**","R&D","*",30,"Biopower","*","Inflation Rate",{"$f":"'WACC Calc'!F991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM991","v":2.5000000000000001E-2}]
["RL3Bi**","R&D","Low",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F992","v":3.73E-2},{"$f":"'WACC Calc'!G992","v":3.73E-2},{"$f":"'WACC Calc'!H992","v":3.73E-2},{"$f":"'WACC Calc'!I992","v":3.73E-2},{"$f":"'WACC Calc'!J992","v":3.73E-2},{"$f":"'WACC Calc'!K992","v":3.73E-2},{"$f":"'WACC Calc'!L992","v":3.73E-2},{"$f":"'WACC Calc'!M992","v":3.73E-2},{"$f":"'WACC Calc'!N992","v":3.73E-2},{"$f":"'WACC Calc'!O992","v":3.73E-2},{"$f":"'WACC Calc'!P992","v":3.73E-2},{"$f":"'WACC Calc'!Q992","v":3.73E-2},{"$f":"'WACC Calc'!R992","v":3.73E-2},{"$f":"'WACC Calc'!S992","v":3.73E-2},{"$f":"'WACC Calc'!T992","v":3.73E-2},{"$f":"'WACC Calc'!U992","v":3.73E-2},{"$f":"'WACC Calc'!V992","v":3.73E-2},{"$f":"'WACC Calc'!W992","v":3.73E-2},{"$f":"'WACC Calc'!X992","v":3.73E-2},{"$f":"'WACC Calc'!Y992","v":3.73E-2},{"$f":"'WACC Calc'!Z992","v":3.73E-2},{"$f":"'WACC Calc'!AA992","v":3.73E-2},{"$f":"'WACC Calc'!AB992","v":3.73E-2},{"$f":"'WACC Calc'!AC992","v":3.73E-2},{"$f":"'WACC Calc'!AD992","v":3.73E-2},{"$f":"'WACC Calc'!AE992","v":3.73E-2},{"$f":"'WACC Calc'!AF992","v":3.73E-2},{"$f":"'WACC Calc'!AG992","v":3.73E-2},{"$f":"'WACC Calc'!AH992","v":3.73E-2},{"$f":"'WACC Calc'!AI992","v":3.73E-2},{"$f":"'WACC Calc'!AJ992","v":3.73E-2},{"$f":"'WACC Calc'!AK992","v":3.73E-2},{"$f":"'WACC Calc'!AL992","v":3.73E-2},{"$f":"'WACC Calc'!AM992","v":3.73E-2}]
["RM3Bi**","R&D","Mid",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F993","v":3.73E-2},{"$f":"'WACC Calc'!G993","v":3.73E-2},{"$f":"'WACC Calc'!H993","v":3.73E-2},{"$f":"'WACC Calc'!I993","v":3.73E-2},{"$f":"'WACC Calc'!J993","v":3.73E-2},{"$f":"'WACC Calc'!K993","v":3.73E-2},{"$f":"'WACC Calc'!L993","v":3.73E-2},{"$f":"'WACC Calc'!M993","v":3.73E-2},{"$f":"'WACC Calc'!N993","v":3.73E-2},{"$f":"'WACC Calc'!O993","v":3.73E-2},{"$f":"'WACC Calc'!P993","v":3.73E-2},{"$f":"'WACC Calc'!Q993","v":3.73E-2},{"$f":"'WACC Calc'!R993","v":3.73E-2},{"$f":"'WACC Calc'!S993","v":3.73E-2},{"$f":"'WACC Calc'!T993","v":3.73E-2},{"$f":"'WACC Calc'!U993","v":3.73E-2},{"$f":"'WACC Calc'!V993","v":3.73E-2},{"$f":"'WACC Calc'!W993","v":3.73E-2},{"$f":"'WACC Calc'!X993","v":3.73E-2},{"$f":"'WACC Calc'!Y993","v":3.73E-2},{"$f":"'WACC Calc'!Z993","v":3.73E-2},{"$f":"'WACC Calc'!AA993","v":3.73E-2},{"$f":"'WACC Calc'!AB993","v":3.73E-2},{"$f":"'WACC Calc'!AC993","v":3.73E-2},{"$f":"'WACC Calc'!AD993","v":3.73E-2},{"$f":"'WACC Calc'!AE993","v":3.73E-2},{"$f":"'WACC Calc'!AF993","v":3.73E-2},{"$f":"'WACC Calc'!AG993","v":3.73E-2},{"$f":"'WACC Calc'!AH993","v":3.73E-2},{"$f":"'WACC Calc'!AI993","v":3.73E-2},{"$f":"'WACC Calc'!AJ993","v":3.73E-2},{"$f":"'WACC Calc'!AK993","v":3.73E-2},{"$f":"'WACC Calc'!AL993","v":3.73E-2},{"$f":"'WACC Calc'!AM993","v":3.73E-2}]
["RC3Bi**","R&D","Constant",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F994","v":3.73E-2},{"$f":"'WACC Calc'!G994","v":3.73E-2},{"$f":"'WACC Calc'!H994","v":3.73E-2},{"$f":"'WACC Calc'!I994","v":3.73E-2},{"$f":"'WACC Calc'!J994","v":3.73E-2},{"$f":"'WACC Calc'!K994","v":3.73E-2},{"$f":"'WACC Calc'!L994","v":3.73E-2},{"$f":"'WACC Calc'!M994","v":3.73E-2},{"$f":"'WACC Calc'!N994","v":3.73E-2},{"$f":"'WACC Calc'!O994","v":3.73E-2},{"$f":"'WACC Calc'!P994","v":3.73E-2},{"$f":"'WACC Calc'!Q994","v":3.73E-2},{"$f":"'WACC Calc'!R994","v":3.73E-2},{"$f":"'WACC Calc'!S994","v":3.73E-2},{"$f":"'WACC Calc'!T994","v":3.73E-2},{"$f":"'WACC Calc'!U994","v":3.73E-2},{"$f":"'WACC Calc'!V994","v":3.73E-2},{"$f":"'WACC Calc'!W994","v":3.73E-2},{"$f":"'WACC Calc'!X994","v":3.73E-2},{"$f":"'WACC Calc'!Y994","v":3.73E-2},{"$f":"'WACC Calc'!Z994","v":3.73E-2},{"$f":"'WACC Calc'!AA994","v":3.73E-2},{"$f":"'WACC Calc'!AB994","v":3.73E-2},{"$f":"'WACC Calc'!AC994","v":3.73E-2},{"$f":"'WACC Calc'!AD994","v":3.73E-2},{"$f":"'WACC Calc'!AE994","v":3.73E-2},{"$f":"'WACC Calc'!AF994","v":3.73E-2},{"$f":"'WACC Calc'!AG994","v":3.73E-2},{"$f":"'WACC Calc'!AH994","v":3.73E-2},{"$f":"'WACC Calc'!AI994","v":3.73E-2},{"$f":"'WACC Calc'!AJ994","v":3.73E-2},{"$f":"'WACC Calc'!AK994","v":3.73E-2},{"$f":"'WACC Calc'!AL994","v":3.73E-2},{"$f":"'WACC Calc'!AM994","v":3.73E-2}]
["RL3Bi**","R&D","Low",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL995","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM995","v":1.2000000000000233E-2}]
["RM3Bi**","R&D","Mid",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL996","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM996","v":1.2000000000000233E-2}]
["RC3Bi**","R&D","Constant",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL997","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM997","v":1.2000000000000233E-2}]
["R*3Bi**","R&D","*",30,"Biopower","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F998","v":3.73E-2},{"$f":"'WACC Calc'!G998","v":3.73E-2},{"$f":"'WACC Calc'!H998","v":3.73E-2},{"$f":"'WACC Calc'!I998","v":3.73E-2},{"$f":"'WACC Calc'!J998","v":3.73E-2},{"$f":"'WACC Calc'!K998","v":3.73E-2},{"$f":"'WACC Calc'!L998","v":3.73E-2},{"$f":"'WACC Calc'!M998","v":3.73E-2},{"$f":"'WACC Calc'!N998","v":3.73E-2},{"$f":"'WACC Calc'!O998","v":3.73E-2},{"$f":"'WACC Calc'!P998","v":3.73E-2},{"$f":"'WACC Calc'!Q998","v":3.73E-2},{"$f":"'WACC Calc'!R998","v":3.73E-2},{"$f":"'WACC Calc'!S998","v":3.73E-2},{"$f":"'WACC Calc'!T998","v":3.73E-2},{"$f":"'WACC Calc'!U998","v":3.73E-2},{"$f":"'WACC Calc'!V998","v":3.73E-2},{"$f":"'WACC Calc'!W998","v":3.73E-2},{"$f":"'WACC Calc'!X998","v":3.73E-2},{"$f":"'WACC Calc'!Y998","v":3.73E-2},{"$f":"'WACC Calc'!Z998","v":3.73E-2},{"$f":"'WACC Calc'!AA998","v":3.73E-2},{"$f":"'WACC Calc'!AB998","v":3.73E-2},{"$f":"'WACC Calc'!AC998","v":3.73E-2},{"$f":"'WACC Calc'!AD998","v":3.73E-2},{"$f":"'WACC Calc'!AE998","v":3.73E-2},{"$f":"'WACC Calc'!AF998","v":3.73E-2},{"$f":"'WACC Calc'!AG998","v":3.73E-2},{"$f":"'WACC Calc'!AH998","v":3.73E-2},{"$f":"'WACC Calc'!AI998","v":3.73E-2},{"$f":"'WACC Calc'!AJ998","v":3.73E-2},{"$f":"'WACC Calc'!AK998","v":3.73E-2},{"$f":"'WACC Calc'!AL998","v":3.73E-2},{"$f":"'WACC Calc'!AM998","v":3.73E-2}]
["RL3Bi**","R&D","Low",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL999","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM999","v":9.0300000000000005E-2}]
["RM3Bi**","R&D","Mid",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL1000","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM1000","v":9.0300000000000005E-2}]
["RC3Bi**","R&D","Constant",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL1001","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM1001","v":9.0300000000000005E-2}]
["RL3Bi**","R&D","Low",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL1002","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM1002","v":6.3707317073170788E-2}]
["RM3Bi**","R&D","Mid",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL1003","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM1003","v":6.3707317073170788E-2}]
["RC3Bi**","R&D","Constant",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL1004","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM1004","v":6.3707317073170788E-2}]
["RL3Bi**","R&D","Low",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F1005","v":0.6},{"$f":"'WACC Calc'!G1005","v":0.6},{"$f":"'WACC Calc'!H1005","v":0.6},{"$f":"'WACC Calc'!I1005","v":0.6},{"$f":"'WACC Calc'!J1005","v":0.6},{"$f":"'WACC Calc'!K1005","v":0.6},{"$f":"'WACC Calc'!L1005","v":0.6},{"$f":"'WACC Calc'!M1005","v":0.6},{"$f":"'WACC Calc'!N1005","v":0.6},{"$f":"'WACC Calc'!O1005","v":0.6},{"$f":"'WACC Calc'!P1005","v":0.6},{"$f":"'WACC Calc'!Q1005","v":0.6},{"$f":"'WACC Calc'!R1005","v":0.6},{"$f":"'WACC Calc'!S1005","v":0.6},{"$f":"'WACC Calc'!T1005","v":0.6},{"$f":"'WACC Calc'!U1005","v":0.6},{"$f":"'WACC Calc'!V1005","v":0.6},{"$f":"'WACC Calc'!W1005","v":0.6},{"$f":"'WACC Calc'!X1005","v":0.6},{"$f":"'WACC Calc'!Y1005","v":0.6},{"$f":"'WACC Calc'!Z1005","v":0.6},{"$f":"'WACC Calc'!AA1005","v":0.6},{"$f":"'WACC Calc'!AB1005","v":0.6},{"$f":"'WACC Calc'!AC1005","v":0.6},{"$f":"'WACC Calc'!AD1005","v":0.6},{"$f":"'WACC Calc'!AE1005","v":0.6},{"$f":"'WACC Calc'!AF1005","v":0.6},{"$f":"'WACC Calc'!AG1005","v":0.6},{"$f":"'WACC Calc'!AH1005","v":0.6},{"$f":"'WACC Calc'!AI1005","v":0.6},{"$f":"'WACC Calc'!AJ1005","v":0.6},{"$f":"'WACC Calc'!AK1005","v":0.6},{"$f":"'WACC Calc'!AL1005","v":0.6},{"$f":"'WACC Calc'!AM1005","v":0.6}]
["RM3Bi**","R&D","Mid",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F1006","v":0.6},{"$f":"'WACC Calc'!G1006","v":0.6},{"$f":"'WACC Calc'!H1006","v":0.6},{"$f":"'WACC Calc'!I1006","v":0.6},{"$f":"'WACC Calc'!J1006","v":0.6},{"$f":"'WACC Calc'!K1006","v":0.6},{"$f":"'WACC Calc'!L1006","v":0.6},{"$f":"'WACC Calc'!M1006","v":0.6},{"$f":"'WACC Calc'!N1006","v":0.6},{"$f":"'WACC Calc'!O1006","v":0.6},{"$f":"'WACC Calc'!P1006","v":0.6},{"$f":"'WACC Calc'!Q1006","v":0.6},{"$f":"'WACC Calc'!R1006","v":0.6},{"$f":"'WACC Calc'!S1006","v":0.6},{"$f":"'WACC Calc'!T1006","v":0.6},{"$f":"'WACC Calc'!U1006","v":0.6},{"$f":"'WACC Calc'!V1006","v":0.6},{"$f":"'WACC Calc'!W1006","v":0.6},{"$f":"'WACC Calc'!X1006","v":0.6},{"$f":"'WACC Calc'!Y1006","v":0.6},{"$f":"'WACC Calc'!Z1006","v":0.6},{"$f":"'WACC Calc'!AA1006","v":0.6},{"$f":"'WACC Calc'!AB1006","v":0.6},{"$f":"'WACC Calc'!AC1006","v":0.6},{"$f":"'WACC Calc'!AD1006","v":0.6},{"$f":"'WACC Calc'!AE1006","v":0.6},{"$f":"'WACC Calc'!AF1006","v":0.6},{"$f":"'WACC Calc'!AG1006","v":0.6},{"$f":"'WACC Calc'!AH1006","v":0.6},{"$f":"'WACC Calc'!AI1006","v":0.6},{"$f":"'WACC Calc'!AJ1006","v":0.6},{"$f":"'WACC Calc'!AK1006","v":0.6},{"$f":"'WACC Calc'!AL1006","v":0.6},{"$f":"'WACC Calc'!AM1006","v":0.6}]
["RC3Bi**","R&D","Constant",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F1007","v":0.6},{"$f":"'WACC Calc'!G1007","v":0.6},{"$f":"'WACC Calc'!H1007","v":0.6},{"$f":"'WACC Calc'!I1007","v":0.6},{"$f":"'WACC Calc'!J1007","v":0.6},{"$f":"'WACC Calc'!K1007","v":0.6},{"$f":"'WACC Calc'!L1007","v":0.6},{"$f":"'WACC Calc'!M1007","v":0.6},{"$f":"'WACC Calc'!N1007","v":0.6},{"$f":"'WACC Calc'!O1007","v":0.6},{"$f":"'WACC Calc'!P1007","v":0.6},{"$f":"'WACC Calc'!Q1007","v":0.6},{"$f":"'WACC Calc'!R1007","v":0.6},{"$f":"'WACC Calc'!S1007","v":0.6},{"$f":"'WACC Calc'!T1007","v":0.6},{"$f":"'WACC Calc'!U1007","v":0.6},{"$f":"'WACC Calc'!V1007","v":0.6},{"$f":"'WACC Calc'!W1007","v":0.6},{"$f":"'WACC Calc'!X1007","v":0.6},{"$f":"'WACC Calc'!Y1007","v":0.6},{"$f":"'WACC Calc'!Z1007","v":0.6},{"$f":"'WACC Calc'!AA1007","v":0.6},{"$f":"'WACC Calc'!AB1007","v":0.6},{"$f":"'WACC Calc'!AC1007","v":0.6},{"$f":"'WACC Calc'!AD1007","v":0.6},{"$f":"'WACC Calc'!AE1007","v":0.6},{"$f":"'WACC Calc'!AF1007","v":0.6},{"$f":"'WACC Calc'!AG1007","v":0.6},{"$f":"'WACC Calc'!AH1007","v":0.6},{"$f":"'WACC Calc'!AI1007","v":0.6},{"$f":"'WACC Calc'!AJ1007","v":0.6},{"$f":"'WACC Calc'!AK1007","v":0.6},{"$f":"'WACC Calc'!AL1007","v":0.6},{"$f":"'WACC Calc'!AM1007","v":0.6}]
["R*3Bi**","R&D","*",30,"Biopower","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F1008","v":0.25740000000000002},{"$f":"'WACC Calc'!G1008","v":0.25740000000000002},{"$f":"'WACC Calc'!H1008","v":0.25740000000000002},{"$f":"'WACC Calc'!I1008","v":0.25740000000000002},{"$f":"'WACC Calc'!J1008","v":0.25740000000000002},{"$f":"'WACC Calc'!K1008","v":0.25740000000000002},{"$f":"'WACC Calc'!L1008","v":0.25740000000000002},{"$f":"'WACC Calc'!M1008","v":0.25740000000000002},{"$f":"'WACC Calc'!N1008","v":0.25740000000000002},{"$f":"'WACC Calc'!O1008","v":0.25740000000000002},{"$f":"'WACC Calc'!P1008","v":0.25740000000000002},{"$f":"'WACC Calc'!Q1008","v":0.25740000000000002},{"$f":"'WACC Calc'!R1008","v":0.25740000000000002},{"$f":"'WACC Calc'!S1008","v":0.25740000000000002},{"$f":"'WACC Calc'!T1008","v":0.25740000000000002},{"$f":"'WACC Calc'!U1008","v":0.25740000000000002},{"$f":"'WACC Calc'!V1008","v":0.25740000000000002},{"$f":"'WACC Calc'!W1008","v":0.25740000000000002},{"$f":"'WACC Calc'!X1008","v":0.25740000000000002},{"$f":"'WACC Calc'!Y1008","v":0.25740000000000002},{"$f":"'WACC Calc'!Z1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AA1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AB1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AC1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AD1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AE1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AF1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AG1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AH1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AI1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AK1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AL1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AM1008","v":0.25740000000000002}]
["RL3Bi**","R&D","Low",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL1009","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM1009","v":5.2739388000000005E-2}]
["RM3Bi**","R&D","Mid",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL1010","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM1010","v":5.2739388000000005E-2}]
["RC3Bi**","R&D","Constant",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL1011","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM1011","v":5.2739388000000005E-2}]
["RL3Bi**","R&D","Low",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL1012","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM1012","v":2.7062817560975727E-2}]
["RM3Bi**","R&D","Mid",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL1013","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM1013","v":2.7062817560975727E-2}]
["RC3Bi**","R&D","Constant",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL1014","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM1014","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,{"$f":"'WACC Calc'!F627","v":2017},{"$f":"'WACC Calc'!G627","v":2018},{"$f":"'WACC Calc'!H627","v":2019},{"$f":"'WACC Calc'!I627","v":2020},{"$f":"'WACC Calc'!J627","v":2021},{"$f":"'WACC Calc'!K627","v":2022},{"$f":"'WACC Calc'!L627","v":2023},{"$f":"'WACC Calc'!M627","v":2024},{"$f":"'WACC Calc'!N627","v":2025},{"$f":"'WACC Calc'!O627","v":2026},{"$f":"'WACC Calc'!P627","v":2027},{"$f":"'WACC Calc'!Q627","v":2028},{"$f":"'WACC Calc'!R627","v":2029},{"$f":"'WACC Calc'!S627","v":2030},{"$f":"'WACC Calc'!T627","v":2031},{"$f":"'WACC Calc'!U627","v":2032},{"$f":"'WACC Calc'!V627","v":2033},{"$f":"'WACC Calc'!W627","v":2034},{"$f":"'WACC Calc'!X627","v":2035},{"$f":"'WACC Calc'!Y627","v":2036},{"$f":"'WACC Calc'!Z627","v":2037},{"$f":"'WACC Calc'!AA627","v":2038},{"$f":"'WACC Calc'!AB627","v":2039},{"$f":"'WACC Calc'!AC627","v":2040},{"$f":"'WACC Calc'!AD627","v":2041},{"$f":"'WACC Calc'!AE627","v":2042},{"$f":"'WACC Calc'!AF627","v":2043},{"$f":"'WACC Calc'!AG627","v":2044},{"$f":"'WACC Calc'!AH627","v":2045},{"$f":"'WACC Calc'!AI627","v":2046},{"$f":"'WACC Calc'!AJ627","v":2047},{"$f":"'WACC Calc'!AK627","v":2048},{"$f":"'WACC Calc'!AL627","v":2049},{"$f":"'WACC Calc'!AM627","v":2050}]

{"sheet":"Summary_CAPEX","index":17,"n_rows":227,"n_cols":41,"rows_kept":227,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L209","v":2017},{"$f":"'Solar - CSP'!M209","v":2018},{"$f":"'Solar - CSP'!N209","v":2019},{"$f":"'Solar - CSP'!O209","v":2020},{"$f":"'Solar - CSP'!P209","v":2021},{"$f":"'Solar - CSP'!Q209","v":2022},{"$f":"'Solar - CSP'!R209","v":2023},{"$f":"'Solar - CSP'!S209","v":2024},{"$f":"'Solar - CSP'!T209","v":2025},{"$f":"'Solar - CSP'!U209","v":2026},{"$f":"'Solar - CSP'!V209","v":2027},{"$f":"'Solar - CSP'!W209","v":2028},{"$f":"'Solar - CSP'!X209","v":2029},{"$f":"'Solar - CSP'!Y209","v":2030},{"$f":"'Solar - CSP'!Z209","v":2031},{"$f":"'Solar - CSP'!AA209","v":2032},{"$f":"'Solar - CSP'!AB209","v":2033},{"$f":"'Solar - CSP'!AC209","v":2034},{"$f":"'Solar - CSP'!AD209","v":2035},{"$f":"'Solar - CSP'!AE209","v":2036},{"$f":"'Solar - CSP'!AF209","v":2037},{"$f":"'Solar - CSP'!AG209","v":2038},{"$f":"'Solar - CSP'!AH209","v":2039},{"$f":"'Solar - CSP'!AI209","v":2040},{"$f":"'Solar - CSP'!AJ209","v":2041},{"$f":"'Solar - CSP'!AK209","v":2042},{"$f":"'Solar - CSP'!AL209","v":2043},{"$f":"'Solar - CSP'!AM209","v":2044},{"$f":"'Solar - CSP'!AN209","v":2045},{"$f":"'Solar - CSP'!AO209","v":2046},{"$f":"'Solar - CSP'!AP209","v":2047},{"$f":"'Solar - CSP'!AQ209","v":2048},{"$f":"'Solar - CSP'!AR209","v":2049},{"$f":"'Solar - CSP'!AS209","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RL3CSClass11"},"RD","Low",30,"CSP","Class1",{"$f":"'Solar - CSP'!L228","v":7729.6390785174835},{"$f":"'Solar - CSP'!M228","v":7409.7021120601585},{"$f":"'Solar - CSP'!N228","v":7089.7651456028325},{"$f":"'Solar - CSP'!O228","v":6769.8281791455038},{"$f":"'Solar - CSP'!P228","v":6449.8912126881796},{"$f":"'Solar - CSP'!Q228","v":6071.2817873926251},{"$f":"'Solar - CSP'!R228","v":5746.7489778773379},{"$f":"'Solar - CSP'!S228","v":5392.7072919339298},{"$f":"'Solar - CSP'!T228","v":5038.6656059905235},{"$f":"'Solar - CSP'!U228","v":4684.6239200471173},{"$f":"'Solar - CSP'!V228","v":4330.5822341037101},{"$f":"'Solar - CSP'!W228","v":3976.5405481603029},{"$f":"'Solar - CSP'!X228","v":3622.4988622168962},{"$f":"'Solar - CSP'!Y228","v":3268.4571762734918},{"$f":"'Solar - CSP'!Z228","v":3235.9560383318744},{"$f":"'Solar - CSP'!AA228","v":3203.4549003902562},{"$f":"'Solar - CSP'!AB228","v":3170.9537624486393},{"$f":"'Solar - CSP'!AC228","v":3138.452624507021},{"$f":"'Solar - CSP'!AD228","v":3105.9514865654037},{"$f":"'Solar - CSP'!AE228","v":3073.4503486237863},{"$f":"'Solar - CSP'!AF228","v":3040.9492106821695},{"$f":"'Solar - CSP'!AG228","v":3008.4480727405517},{"$f":"'Solar - CSP'!AH228","v":2975.9469347989334},{"$f":"'Solar - CSP'!AI228","v":2943.4457968573165},{"$f":"'Solar - CSP'!AJ228","v":2910.9446589156983},{"$f":"'Solar - CSP'!AK228","v":2878.4435209740805},{"$f":"'Solar - CSP'!AL228","v":2845.9423830324636},{"$f":"'Solar - CSP'!AM228","v":2813.4412450908462},{"$f":"'Solar - CSP'!AN228","v":2780.940107149228},{"$f":"'Solar - CSP'!AO228","v":2748.4389692076111},{"$f":"'Solar - CSP'!AP228","v":2715.9378312659928},{"$f":"'Solar - CSP'!AQ228","v":2683.436693324375},{"$f":"'Solar - CSP'!AR228","v":2650.9355553827577},{"$f":"'Solar - CSP'!AS228","v":2618.4344174411408}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass11"},"RD","Mid",30,"CSP","Class1",{"$f":"'Solar - CSP'!L229","v":7729.6390785174835},{"$f":"'Solar - CSP'!M229","v":7409.7021120601585},{"$f":"'Solar - CSP'!N229","v":7089.7651456028325},{"$f":"'Solar - CSP'!O229","v":6769.8281791455038},{"$f":"'Solar - CSP'!P229","v":6449.8912126881796},{"$f":"'Solar - CSP'!Q229","v":6233.5226672659292},{"$f":"'Solar - CSP'!R229","v":5996.1466564847769},{"$f":"'Solar - CSP'!S229","v":5775.9451374397304},{"$f":"'Solar - CSP'!T229","v":5573.9404013055546},{"$f":"'Solar - CSP'!U229","v":5387.4744910278541},{"$f":"'Solar - CSP'!V229","v":5217.7741560163513},{"$f":"'Solar - CSP'!W229","v":5063.8171050962756},{"$f":"'Solar - CSP'!X229","v":4922.1275482734181},{"$f":"'Solar - CSP'!Y229","v":4795.567900837128},{"$f":"'Solar - CSP'!Z229","v":4681.0712892631018},{"$f":"'Solar - CSP'!AA229","v":4578.4332553163858},{"$f":"'Solar - CSP'!AB229","v":4487.6537989969784},{"$f":"'Solar - CSP'!AC229","v":4405.8705050155313},{"$f":"'Solar - CSP'!AD229","v":4335.5368721914856},{"$f":"'Solar - CSP'!AE229","v":4272.5637358257709},{"$f":"'Solar - CSP'!AF229","v":4217.5644706232479},{"$f":"'Solar - CSP'!AG229","v":4170.7435348188692},{"$f":"'Solar - CSP'!AH229","v":4129.8518878281457},{"$f":"'Solar - CSP'!AI229","v":4094.6850714161233},{"$f":"'Solar - CSP'!AJ229","v":4063.607419703173},{"$f":"'Solar - CSP'!AK229","v":4037.0278491592026},{"$f":"'Solar - CSP'!AL229","v":4014.5374433143047},{"$f":"'Solar - CSP'!AM229","v":3993.8871615839894},{"$f":"'Solar - CSP'!AN229","v":3974.2591710284414},{"$f":"'Solar - CSP'!AO229","v":3957.084679292338},{"$f":"'Solar - CSP'!AP229","v":3938.4789799115583},{"$f":"'Solar - CSP'!AQ229","v":3920.2821970006862},{"$f":"'Solar - CSP'!AR229","v":3901.0631229150463},{"$f":"'Solar - CSP'!AS229","v":3878.3682588351944}]
["RC3CSClass11","RD","Constant",30,"CSP","Class1",{"$f":"'Solar - CSP'!L230","v":7729.6390785174835},{"$f":"'Solar - CSP'!M230","v":7409.7021120601585},{"$f":"'Solar - CSP'!N230","v":7089.7651456028325},{"$f":"'Solar - CSP'!O230","v":6769.8281791455038},{"$f":"'Solar - CSP'!P230","v":6449.8912126881796},{"$f":"'Solar - CSP'!Q230","v":6449.8912126881796},{"$f":"'Solar - CSP'!R230","v":6449.8912126881796},{"$f":"'Solar - CSP'!S230","v":6449.8912126881796},{"$f":"'Solar - CSP'!T230","v":6449.8912126881796},{"$f":"'Solar - CSP'!U230","v":6449.8912126881796},{"$f":"'Solar - CSP'!V230","v":6449.8912126881796},{"$f":"'Solar - CSP'!W230","v":6449.8912126881796},{"$f":"'Solar - CSP'!X230","v":6449.8912126881796},{"$f":"'Solar - CSP'!Y230","v":6449.8912126881796},{"$f":"'Solar - CSP'!Z230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AA230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AB230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AC230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AD230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AE230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AF230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AG230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AH230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AI230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AJ230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AK230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AL230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AM230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AN230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AO230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AP230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AQ230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AR230","v":6449.8912126881796},{"$f":"'Solar - CSP'!AS230","v":6449.8912126881796}]
["RL3CSClass33","RD","Low",30,"CSP","Class3",{"$f":"'Solar - CSP'!L231","v":7729.6390785174835},{"$f":"'Solar - CSP'!M231","v":7409.7021120601585},{"$f":"'Solar - CSP'!N231","v":7089.7651456028325},{"$f":"'Solar - CSP'!O231","v":6769.8281791455038},{"$f":"'Solar - CSP'!P231","v":6449.8912126881796},{"$f":"'Solar - CSP'!Q231","v":6071.2817873926251},{"$f":"'Solar - CSP'!R231","v":5746.7489778773379},{"$f":"'Solar - CSP'!S231","v":5392.7072919339298},{"$f":"'Solar - CSP'!T231","v":5038.6656059905235},{"$f":"'Solar - CSP'!U231","v":4684.6239200471173},{"$f":"'Solar - CSP'!V231","v":4330.5822341037101},{"$f":"'Solar - CSP'!W231","v":3976.5405481603029},{"$f":"'Solar - CSP'!X231","v":3622.4988622168962},{"$f":"'Solar - CSP'!Y231","v":3268.4571762734918},{"$f":"'Solar - CSP'!Z231","v":3235.9560383318744},{"$f":"'Solar - CSP'!AA231","v":3203.4549003902562},{"$f":"'Solar - CSP'!AB231","v":3170.9537624486393},{"$f":"'Solar - CSP'!AC231","v":3138.452624507021},{"$f":"'Solar - CSP'!AD231","v":3105.9514865654037},{"$f":"'Solar - CSP'!AE231","v":3073.4503486237863},{"$f":"'Solar - CSP'!AF231","v":3040.9492106821695},{"$f":"'Solar - CSP'!AG231","v":3008.4480727405517},{"$f":"'Solar - CSP'!AH231","v":2975.9469347989334},{"$f":"'Solar - CSP'!AI231","v":2943.4457968573165},{"$f":"'Solar - CSP'!AJ231","v":2910.9446589156983},{"$f":"'Solar - CSP'!AK231","v":2878.4435209740805},{"$f":"'Solar - CSP'!AL231","v":2845.9423830324636},{"$f":"'Solar - CSP'!AM231","v":2813.4412450908462},{"$f":"'Solar - CSP'!AN231","v":2780.940107149228},{"$f":"'Solar - CSP'!AO231","v":2748.4389692076111},{"$f":"'Solar - CSP'!AP231","v":2715.9378312659928},{"$f":"'Solar - CSP'!AQ231","v":2683.436693324375},{"$f":"'Solar - CSP'!AR231","v":2650.9355553827577},{"$f":"'Solar - CSP'!AS231","v":2618.4344174411408}]
["RM3CSClass33","RD","Mid",30,"CSP","Class3",{"$f":"'Solar - CSP'!L232","v":7729.6390785174835},{"$f":"'Solar - CSP'!M232","v":7409.7021120601585},{"$f":"'Solar - CSP'!N232","v":7089.7651456028325},{"$f":"'Solar - CSP'!O232","v":6769.8281791455038},{"$f":"'Solar - CSP'!P232","v":6449.8912126881796},{"$f":"'Solar - CSP'!Q232","v":6233.5226672659292},{"$f":"'Solar - CSP'!R232","v":5996.1466564847769},{"$f":"'Solar - CSP'!S232","v":5775.9451374397304},{"$f":"'Solar - CSP'!T232","v":5573.9404013055546},{"$f":"'Solar - CSP'!U232","v":5387.4744910278541},{"$f":"'Solar - CSP'!V232","v":5217.7741560163513},{"$f":"'Solar - CSP'!W232","v":5063.8171050962756},{"$f":"'Solar - CSP'!X232","v":4922.1275482734181},{"$f":"'Solar - CSP'!Y232","v":4795.567900837128},{"$f":"'Solar - CSP'!Z232","v":4681.0712892631018},{"$f":"'Solar - CSP'!AA232","v":4578.4332553163858},{"$f":"'Solar - CSP'!AB232","v":4487.6537989969784},{"$f":"'Solar - CSP'!AC232","v":4405.8705050155313},{"$f":"'Solar - CSP'!AD232","v":4335.5368721914856},{"$f":"'Solar - CSP'!AE232","v":4272.5637358257709},{"$f":"'Solar - CSP'!AF232","v":4217.5644706232479},{"$f":"'Solar - CSP'!AG232","v":4170.7435348188692},{"$f":"'Solar - CSP'!AH232","v":4129.8518878281457},{"$f":"'Solar - CSP'!AI232","v":4094.6850714161233},{"$f":"'Solar - CSP'!AJ232","v":4063.607419703173},{"$f":"'Solar - CSP'!AK232","v":4037.0278491592026},{"$f":"'Solar - CSP'!AL232","v":4014.5374433143047},{"$f":"'Solar - CSP'!AM232","v":3993.8871615839894},{"$f":"'Solar - CSP'!AN232","v":3974.2591710284414},{"$f":"'Solar - CSP'!AO232","v":3957.084679292338},{"$f":"'Solar - CSP'!AP232","v":3938.4789799115583},{"$f":"'Solar - CSP'!AQ232","v":3920.2821970006862},{"$f":"'Solar - CSP'!AR232","v":3901.0631229150463},{"$f":"'Solar - CSP'!AS232","v":3878.3682588351944}]
["RC3CSClass33","RD","Constant",30,"CSP","Class3",{"$f":"'Solar - CSP'!L233","v":7729.6390785174835},{"$f":"'Solar - CSP'!M233","v":7409.7021120601585},{"$f":"'Solar - CSP'!N233","v":7089.7651456028325},{"$f":"'Solar - CSP'!O233","v":6769.8281791455038},{"$f":"'Solar - CSP'!P233","v":6449.8912126881796},{"$f":"'Solar - CSP'!Q233","v":6449.8912126881796},{"$f":"'Solar - CSP'!R233","v":6449.8912126881796},{"$f":"'Solar - CSP'!S233","v":6449.8912126881796},{"$f":"'Solar - CSP'!T233","v":6449.8912126881796},{"$f":"'Solar - CSP'!U233","v":6449.8912126881796},{"$f":"'Solar - CSP'!V233","v":6449.8912126881796},{"$f":"'Solar - CSP'!W233","v":6449.8912126881796},{"$f":"'Solar - CSP'!X233","v":6449.8912126881796},{"$f":"'Solar - CSP'!Y233","v":6449.8912126881796},{"$f":"'Solar - CSP'!Z233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AA233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AB233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AC233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AD233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AE233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AF233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AG233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AH233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AI233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AJ233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AK233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AL233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AM233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AN233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AO233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AP233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AQ233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AR233","v":6449.8912126881796},{"$f":"'Solar - CSP'!AS233","v":6449.8912126881796}]
["RL3CSClass55","RD","Low",30,"CSP","Class5",{"$f":"'Solar - CSP'!L234","v":7729.6390785174835},{"$f":"'Solar - CSP'!M234","v":7409.7021120601585},{"$f":"'Solar - CSP'!N234","v":7089.7651456028325},{"$f":"'Solar - CSP'!O234","v":6769.8281791455038},{"$f":"'Solar - CSP'!P234","v":6449.8912126881796},{"$f":"'Solar - CSP'!Q234","v":6071.2817873926251},{"$f":"'Solar - CSP'!R234","v":5746.7489778773379},{"$f":"'Solar - CSP'!S234","v":5392.7072919339298},{"$f":"'Solar - CSP'!T234","v":5038.6656059905235},{"$f":"'Solar - CSP'!U234","v":4684.6239200471173},{"$f":"'Solar - CSP'!V234","v":4330.5822341037101},{"$f":"'Solar - CSP'!W234","v":3976.5405481603029},{"$f":"'Solar - CSP'!X234","v":3622.4988622168962},{"$f":"'Solar - CSP'!Y234","v":3268.4571762734918},{"$f":"'Solar - CSP'!Z234","v":3235.9560383318744},{"$f":"'Solar - CSP'!AA234","v":3203.4549003902562},{"$f":"'Solar - CSP'!AB234","v":3170.9537624486393},{"$f":"'Solar - CSP'!AC234","v":3138.452624507021},{"$f":"'Solar - CSP'!AD234","v":3105.9514865654037},{"$f":"'Solar - CSP'!AE234","v":3073.4503486237863},{"$f":"'Solar - CSP'!AF234","v":3040.9492106821695},{"$f":"'Solar - CSP'!AG234","v":3008.4480727405517},{"$f":"'Solar - CSP'!AH234","v":2975.9469347989334},{"$f":"'Solar - CSP'!AI234","v":2943.4457968573165},{"$f":"'Solar - CSP'!AJ234","v":2910.9446589156983},{"$f":"'Solar - CSP'!AK234","v":2878.4435209740805},{"$f":"'Solar - CSP'!AL234","v":2845.9423830324636},{"$f":"'Solar - CSP'!AM234","v":2813.4412450908462},{"$f":"'Solar - CSP'!AN234","v":2780.940107149228},{"$f":"'Solar - CSP'!AO234","v":2748.4389692076111},{"$f":"'Solar - CSP'!AP234","v":2715.9378312659928},{"$f":"'Solar - CSP'!AQ234","v":2683.436693324375},{"$f":"'Solar - CSP'!AR234","v":2650.9355553827577},{"$f":"'Solar - CSP'!AS234","v":2618.4344174411408}]
["RM3CSClass55","RD","Mid",30,"CSP","Class5",{"$f":"'Solar - CSP'!L235","v":7729.6390785174835},{"$f":"'Solar - CSP'!M235","v":7409.7021120601585},{"$f":"'Solar - CSP'!N235","v":7089.7651456028325},{"$f":"'Solar - CSP'!O235","v":6769.8281791455038},{"$f":"'Solar - CSP'!P235","v":6449.8912126881796},{"$f":"'Solar - CSP'!Q235","v":6233.5226672659292},{"$f":"'Solar - CSP'!R235","v":5996.1466564847769},{"$f":"'Solar - CSP'!S235","v":5775.9451374397304},{"$f":"'Solar - CSP'!T235","v":5573.9404013055546},{"$f":"'Solar - CSP'!U235","v":5387.4744910278541},{"$f":"'Solar - CSP'!V235","v":5217.7741560163513},{"$f":"'Solar - CSP'!W235","v":5063.8171050962756},{"$f":"'Solar - CSP'!X235","v":4922.1275482734181},{"$f":"'Solar - CSP'!Y235","v":4795.567900837128},{"$f":"'Solar - CSP'!Z235","v":4681.0712892631018},{"$f":"'Solar - CSP'!AA235","v":4578.4332553163858},{"$f":"'Solar - CSP'!AB235","v":4487.6537989969784},{"$f":"'Solar - CSP'!AC235","v":4405.8705050155313},{"$f":"'Solar - CSP'!AD235","v":4335.5368721914856},{"$f":"'Solar - CSP'!AE235","v":4272.5637358257709},{"$f":"'Solar - CSP'!AF235","v":4217.5644706232479},{"$f":"'Solar - CSP'!AG235","v":4170.7435348188692},{"$f":"'Solar - CSP'!AH235","v":4129.8518878281457},{"$f":"'Solar - CSP'!AI235","v":4094.6850714161233},{"$f":"'Solar - CSP'!AJ235","v":4063.607419703173},{"$f":"'Solar - CSP'!AK235","v":4037.0278491592026},{"$f":"'Solar - CSP'!AL235","v":4014.5374433143047},{"$f":"'Solar - CSP'!AM235","v":3993.8871615839894},{"$f":"'Solar - CSP'!AN235","v":3974.2591710284414},{"$f":"'Solar - CSP'!AO235","v":3957.084679292338},{"$f":"'Solar - CSP'!AP235","v":3938.4789799115583},{"$f":"'Solar - CSP'!AQ235","v":3920.2821970006862},{"$f":"'Solar - CSP'!AR235","v":3901.0631229150463},{"$f":"'Solar - CSP'!AS235","v":3878.3682588351944}]
["RC3CSClass55","RD","Constant",30,"CSP","Class5",{"$f":"'Solar - CSP'!L236","v":7729.6390785174835},{"$f":"'Solar - CSP'!M236","v":7409.7021120601585},{"$f":"'Solar - CSP'!N236","v":7089.7651456028325},{"$f":"'Solar - CSP'!O236","v":6769.8281791455038},{"$f":"'Solar - CSP'!P236","v":6449.8912126881796},{"$f":"'Solar - CSP'!Q236","v":6449.8912126881796},{"$f":"'Solar - CSP'!R236","v":6449.8912126881796},{"$f":"'Solar - CSP'!S236","v":6449.8912126881796},{"$f":"'Solar - CSP'!T236","v":6449.8912126881796},{"$f":"'Solar - CSP'!U236","v":6449.8912126881796},{"$f":"'Solar - CSP'!V236","v":6449.8912126881796},{"$f":"'Solar - CSP'!W236","v":6449.8912126881796},{"$f":"'Solar - CSP'!X236","v":6449.8912126881796},{"$f":"'Solar - CSP'!Y236","v":6449.8912126881796},{"$f":"'Solar - CSP'!Z236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AA236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AB236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AC236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AD236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AE236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AF236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AG236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AH236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AI236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AJ236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AK236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AL236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AM236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AN236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AO236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AP236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AQ236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AR236","v":6449.8912126881796},{"$f":"'Solar - CSP'!AS236","v":6449.8912126881796}]
["RL3OfOTRG11","RD","Low",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L341","v":3774.4838923677698},{"$f":"'Offshore Wind'!M341","v":2936.3508259296641},{"$f":"'Offshore Wind'!N341","v":2855.6901791739738},{"$f":"'Offshore Wind'!O341","v":2777.5231903573385},{"$f":"'Offshore Wind'!P341","v":2701.7705022734112},{"$f":"'Offshore Wind'!Q341","v":2628.3552995458895},{"$f":"'Offshore Wind'!R341","v":2557.2032270977634},{"$f":"'Offshore Wind'!S341","v":2488.2423112365268},{"$f":"'Offshore Wind'!T341","v":2421.4028832714034},{"$f":"'Offshore Wind'!U341","v":2356.617505581336},{"$f":"'Offshore Wind'!V341","v":2293.8209000551055},{"$f":"'Offshore Wind'!W341","v":2232.9498788274691},{"$f":"'Offshore Wind'!X341","v":2173.9432772376281},{"$f":"'Offshore Wind'!Y341","v":2116.7418889387309},{"$f":"'Offshore Wind'!Z341","v":2061.2884030893888},{"$f":"'Offshore Wind'!AA341","v":2007.5273435603815},{"$f":"'Offshore Wind'!AB341","v":1955.4050100919178},{"$f":"'Offshore Wind'!AC341","v":1904.8694213388326},{"$f":"'Offshore Wind'!AD341","v":1855.8702597431677},{"$f":"'Offshore Wind'!AE341","v":1808.3588181754817},{"$f":"'Offshore Wind'!AF341","v":1762.2879482881424},{"$f":"'Offshore Wind'!AG341","v":1717.6120105256732},{"$f":"'Offshore Wind'!AH341","v":1674.2868257389705},{"$f":"'Offshore Wind'!AI341","v":1632.2696283519422},{"$f":"'Offshore Wind'!AJ341","v":1591.5190210307419},{"$f":"'Offshore Wind'!AK341","v":1551.9949308073958},{"$f":"'Offshore Wind'!AL341","v":1513.6585666111439},{"$f":"'Offshore Wind'!AM341","v":1476.4723781623331},{"$f":"'Offshore Wind'!AN341","v":1440.400016185142},{"$f":"'Offshore Wind'!AO341","v":1405.4062938968134},{"$f":"'Offshore Wind'!AP341","v":1371.4571497324409},{"$f":"'Offshore Wind'!AQ341","v":1338.5196112656615},{"$f":"'Offshore Wind'!AR341","v":1306.5617602868842},{"$f":"'Offshore Wind'!AS341","v":1275.5526990019059}]
["RM3OfOTRG11","RD","Mid",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L342","v":3774.4838923677698},{"$f":"'Offshore Wind'!M342","v":3670.4385324120799},{"$f":"'Offshore Wind'!N342","v":3569.6127239674679},{"$f":"'Offshore Wind'!O342","v":3471.9039879466727},{"$f":"'Offshore Wind'!P342","v":3377.2131278417642},{"$f":"'Offshore Wind'!Q342","v":3285.4441244323616},{"$f":"'Offshore Wind'!R342","v":3196.5040338722038},{"$f":"'Offshore Wind'!S342","v":3110.302889045659},{"$f":"'Offshore Wind'!T342","v":3026.7536040892542},{"$f":"'Offshore Wind'!U342","v":2945.7718819766692},{"$f":"'Offshore Wind'!V342","v":2867.2761250688818},{"$f":"'Offshore Wind'!W342","v":2791.1873485343358},{"$f":"'Offshore Wind'!X342","v":2717.429096547035},{"$f":"'Offshore Wind'!Y342","v":2645.9273611734138},{"$f":"'Offshore Wind'!Z342","v":2576.6105038617357},{"$f":"'Offshore Wind'!AA342","v":2509.4091794504766},{"$f":"'Offshore Wind'!AB342","v":2444.256262614897},{"$f":"'Offshore Wind'!AC342","v":2381.086776673541},{"$f":"'Offshore Wind'!AD342","v":2319.8378246789594},{"$f":"'Offshore Wind'!AE342","v":2260.4485227193522},{"$f":"'Offshore Wind'!AF342","v":2202.8599353601776},{"$f":"'Offshore Wind'!AG342","v":2147.0150131570917},{"$f":"'Offshore Wind'!AH342","v":2092.8585321737132},{"$f":"'Offshore Wind'!AI342","v":2040.3370354399274},{"$f":"'Offshore Wind'!AJ342","v":1989.3987762884274},{"$f":"'Offshore Wind'!AK342","v":1939.9936635092447},{"$f":"'Offshore Wind'!AL342","v":1892.0732082639297},{"$f":"'Offshore Wind'!AM342","v":1845.5904727029165},{"$f":"'Offshore Wind'!AN342","v":1800.5000202314275},{"$f":"'Offshore Wind'!AO342","v":1756.7578673710163},{"$f":"'Offshore Wind'!AP342","v":1714.3214371655508},{"$f":"'Offshore Wind'!AQ342","v":1673.1495140820768},{"$f":"'Offshore Wind'!AR342","v":1633.2022003586053},{"$f":"'Offshore Wind'!AS342","v":1594.4408737523822}]
["RC3OfOTRG11","RD","Constant",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L343","v":3774.4838923677698},{"$f":"'Offshore Wind'!M343","v":3774.4838923677698},{"$f":"'Offshore Wind'!N343","v":3774.4838923677698},{"$f":"'Offshore Wind'!O343","v":3774.4838923677698},{"$f":"'Offshore Wind'!P343","v":3774.4838923677698},{"$f":"'Offshore Wind'!Q343","v":3774.4838923677698},{"$f":"'Offshore Wind'!R343","v":3774.4838923677698},{"$f":"'Offshore Wind'!S343","v":3774.4838923677698},{"$f":"'Offshore Wind'!T343","v":3774.4838923677698},{"$f":"'Offshore Wind'!U343","v":3774.4838923677698},{"$f":"'Offshore Wind'!V343","v":3774.4838923677698},{"$f":"'Offshore Wind'!W343","v":3774.4838923677698},{"$f":"'Offshore Wind'!X343","v":3774.4838923677698},{"$f":"'Offshore Wind'!Y343","v":3774.4838923677698},{"$f":"'Offshore Wind'!Z343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AA343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AB343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AC343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AD343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AE343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AF343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AG343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AH343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AI343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AJ343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AK343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AL343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AM343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AN343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AO343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AP343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AQ343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AR343","v":3774.4838923677698},{"$f":"'Offshore Wind'!AS343","v":3774.4838923677698}]
["RL3OfOTRG22","RD","Low",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L344","v":3889.9442283960366},{"$f":"'Offshore Wind'!M344","v":3026.3502425152201},{"$f":"'Offshore Wind'!N344","v":2943.3926047877953},{"$f":"'Offshore Wind'!O344","v":2862.9982093189519},{"$f":"'Offshore Wind'!P344","v":2785.0854948177521},{"$f":"'Offshore Wind'!Q344","v":2709.575512347923},{"$f":"'Offshore Wind'!R344","v":2636.3918415354951},{"$f":"'Offshore Wind'!S344","v":2565.4605094649669},{"$f":"'Offshore Wind'!T344","v":2496.7099121777055},{"$f":"'Offshore Wind'!U344","v":2430.0707386891049},{"$f":"'Offshore Wind'!V344","v":2365.4758974436622},{"$f":"'Offshore Wind'!W344","v":2302.8604451297624},{"$f":"'Offshore Wind'!X344","v":2242.1615177784392},{"$f":"'Offshore Wind'!Y344","v":2183.3182640728305},{"$f":"'Offshore Wind'!Z344","v":2126.271780797405},{"$f":"'Offshore Wind'!AA344","v":2070.965050358272},{"$f":"'Offshore Wind'!AB344","v":2017.3428803081463},{"$f":"'Offshore Wind'!AC344","v":1965.3518448116301},{"$f":"'Offshore Wind'!AD344","v":1914.9402279885533},{"$f":"'Offshore Wind'!AE344","v":1866.0579690751135},{"$f":"'Offshore Wind'!AF344","v":1818.6566093444796},{"$f":"'Offshore Wind'!AG344","v":1772.6892407304201},{"$f":"'Offshore Wind'!AH344","v":1728.110456099281},{"$f":"'Offshore Wind'!AI344","v":1684.8763011174567},{"$f":"'Offshore Wind'!AJ344","v":1642.9442276631296},{"$f":"'Offshore Wind'!AK344","v":1602.2730487327435},{"$f":"'Offshore Wind'!AL344","v":1562.8228947942455},{"$f":"'Offshore Wind'!AM344","v":1524.5551715406682},{"$f":"'Offshore Wind'!AN344","v":1487.4325189991293},{"$f":"'Offshore Wind'!AO344","v":1451.4187719517454},{"$f":"'Offshore Wind'!AP344","v":1416.4789216263721},{"$f":"'Offshore Wind'!AQ344","v":1382.5790786164239},{"$f":"'Offshore Wind'!AR344","v":1349.6864369903374},{"$f":"'Offshore Wind'!AS344","v":1317.7692395524994}]
["RM3OfOTRG22","RD","Mid",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L345","v":3889.9442283960366},{"$f":"'Offshore Wind'!M345","v":3782.9378031440251},{"$f":"'Offshore Wind'!N345","v":3679.2407559847443},{"$f":"'Offshore Wind'!O345","v":3578.7477616486894},{"$f":"'Offshore Wind'!P345","v":3481.3568685221903},{"$f":"'Offshore Wind'!Q345","v":3386.9693904349028},{"$f":"'Offshore Wind'!R345","v":3295.4898019193688},{"$f":"'Offshore Wind'!S345","v":3206.8256368312086},{"$f":"'Offshore Wind'!T345","v":3120.8873902221317},{"$f":"'Offshore Wind'!U345","v":3037.588423361381},{"$f":"'Offshore Wind'!V345","v":2956.8448718045779},{"$f":"'Offshore Wind'!W345","v":2878.5755564122028},{"$f":"'Offshore Wind'!X345","v":2802.7018972230485},{"$f":"'Offshore Wind'!Y345","v":2729.147830091038},{"$f":"'Offshore Wind'!Z345","v":2657.8397259967564},{"$f":"'Offshore Wind'!AA345","v":2588.7063129478402},{"$f":"'Offshore Wind'!AB345","v":2521.6786003851826},{"$f":"'Offshore Wind'!AC345","v":2456.6898060145377},{"$f":"'Offshore Wind'!AD345","v":2393.6752849856916},{"$f":"'Offshore Wind'!AE345","v":2332.5724613438915},{"$f":"'Offshore Wind'!AF345","v":2273.3207616805998},{"$f":"'Offshore Wind'!AG345","v":2215.861550913025},{"$f":"'Offshore Wind'!AH345","v":2160.138070124101},{"$f":"'Offshore Wind'!AI345","v":2106.0953763968209},{"$f":"'Offshore Wind'!AJ345","v":2053.6802845789121},{"$f":"'Offshore Wind'!AK345","v":2002.8413109159296},{"$f":"'Offshore Wind'!AL345","v":1953.5286184928068},{"$f":"'Offshore Wind'!AM345","v":1905.6939644258352},{"$f":"'Offshore Wind'!AN345","v":1859.2906487489117},{"$f":"'Offshore Wind'!AO345","v":1814.2734649396814},{"$f":"'Offshore Wind'!AP345","v":1770.5986520329645},{"$f":"'Offshore Wind'!AQ345","v":1728.2238482705297},{"$f":"'Offshore Wind'!AR345","v":1687.1080462379216},{"$f":"'Offshore Wind'!AS345","v":1647.2115494406244}]
["RC3OfOTRG22","RD","Constant",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L346","v":3889.9442283960366},{"$f":"'Offshore Wind'!M346","v":3889.9442283960366},{"$f":"'Offshore Wind'!N346","v":3889.9442283960366},{"$f":"'Offshore Wind'!O346","v":3889.9442283960366},{"$f":"'Offshore Wind'!P346","v":3889.9442283960366},{"$f":"'Offshore Wind'!Q346","v":3889.9442283960366},{"$f":"'Offshore Wind'!R346","v":3889.9442283960366},{"$f":"'Offshore Wind'!S346","v":3889.9442283960366},{"$f":"'Offshore Wind'!T346","v":3889.9442283960366},{"$f":"'Offshore Wind'!U346","v":3889.9442283960366},{"$f":"'Offshore Wind'!V346","v":3889.9442283960366},{"$f":"'Offshore Wind'!W346","v":3889.9442283960366},{"$f":"'Offshore Wind'!X346","v":3889.9442283960366},{"$f":"'Offshore Wind'!Y346","v":3889.9442283960366},{"$f":"'Offshore Wind'!Z346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AA346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AB346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AC346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AD346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AE346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AF346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AG346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AH346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AI346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AJ346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AK346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AL346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AM346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AN346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AO346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AP346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AQ346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AR346","v":3889.9442283960366},{"$f":"'Offshore Wind'!AS346","v":3889.9442283960366}]
["RL3OfOTRG33","RD","Low",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L347","v":3991.2154237436198},{"$f":"'Offshore Wind'!M347","v":3104.8656817354386},{"$f":"'Offshore Wind'!N347","v":3019.486111409582},{"$f":"'Offshore Wind'!O347","v":2936.746818853449},{"$f":"'Offshore Wind'!P347","v":2856.5637755857688},{"$f":"'Offshore Wind'!Q347","v":2778.855644614644},{"$f":"'Offshore Wind'!R347","v":2703.5436941061262},{"$f":"'Offshore Wind'!S347","v":2630.5517138227865},{"$f":"'Offshore Wind'!T347","v":2559.8059342433908},{"$f":"'Offshore Wind'!U347","v":2491.2349482776472},{"$f":"'Offshore Wind'!V347","v":2424.7696354927584},{"$f":"'Offshore Wind'!W347","v":2360.3430887711911},{"$f":"'Offshore Wind'!X347","v":2297.8905433216282},{"$f":"'Offshore Wind'!Y347","v":2237.3493079676168},{"$f":"'Offshore Wind'!Z347","v":2178.6586986408188},{"$f":"'Offshore Wind'!AA347","v":2121.7599740081214},{"$f":"'Offshore Wind'!AB347","v":2066.5962731641357},{"$f":"'Offshore Wind'!AC347","v":2013.1125553228242},{"$f":"'Offshore Wind'!AD347","v":1961.2555414440876},{"$f":"'Offshore Wind'!AE347","v":1910.9736577332469},{"$f":"'Offshore Wind'!AF347","v":1862.2169809533029},{"$f":"'Offshore Wind'!AG347","v":1814.9371854918243},{"$f":"'Offshore Wind'!AH347","v":1769.0874921261454},{"$f":"'Offshore Wind'!AI347","v":1724.6226184323982},{"$f":"'Offshore Wind'!AJ347","v":1681.4987307856138},{"$f":"'Offshore Wind'!AK347","v":1639.6733978998525},{"$f":"'Offshore Wind'!AL347","v":1599.105545858944},{"$f":"'Offshore Wind'!AM347","v":1559.7554145900042},{"$f":"'Offshore Wind'!AN347","v":1521.5845157334411},{"$f":"'Offshore Wind'!AO347","v":1484.5555918646351},{"$f":"'Offshore Wind'!AP347","v":1448.6325770239193},{"$f":"'Offshore Wind'!AQ347","v":1413.7805585128906},{"$f":"'Offshore Wind'!AR347","v":1379.9657399164103},{"$f":"'Offshore Wind'!AS347","v":1347.1554053109639}]
["RM3OfOTRG33","RD","Mid",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L348","v":3991.2154237436198},{"$f":"'Offshore Wind'!M348","v":3881.0821021692982},{"$f":"'Offshore Wind'!N348","v":3774.357639261978},{"$f":"'Offshore Wind'!O348","v":3670.9335235668109},{"$f":"'Offshore Wind'!P348","v":3570.7047194822112},{"$f":"'Offshore Wind'!Q348","v":3473.5695557683048},{"$f":"'Offshore Wind'!R348","v":3379.4296176326575},{"$f":"'Offshore Wind'!S348","v":3288.1896422784835},{"$f":"'Offshore Wind'!T348","v":3199.7574178042382},{"$f":"'Offshore Wind'!U348","v":3114.0436853470583},{"$f":"'Offshore Wind'!V348","v":3030.9620443659478},{"$f":"'Offshore Wind'!W348","v":2950.4288609639889},{"$f":"'Offshore Wind'!X348","v":2872.3631791520352},{"$f":"'Offshore Wind'!Y348","v":2796.6866349595207},{"$f":"'Offshore Wind'!Z348","v":2723.3233733010238},{"$f":"'Offshore Wind'!AA348","v":2652.1999675101515},{"$f":"'Offshore Wind'!AB348","v":2583.2453414551696},{"$f":"'Offshore Wind'!AC348","v":2516.3906941535301},{"$f":"'Offshore Wind'!AD348","v":2451.5694268051093},{"$f":"'Offshore Wind'!AE348","v":2388.7170721665589},{"$f":"'Offshore Wind'!AF348","v":2327.7712261916286},{"$f":"'Offshore Wind'!AG348","v":2268.6714818647802},{"$f":"'Offshore Wind'!AH348","v":2211.3593651576812},{"$f":"'Offshore Wind'!AI348","v":2155.7782730404974},{"$f":"'Offshore Wind'!AJ348","v":2101.873413482017},{"$f":"'Offshore Wind'!AK348","v":2049.5917473748159},{"$f":"'Offshore Wind'!AL348","v":1998.8819323236798},{"$f":"'Offshore Wind'!AM348","v":1949.694268237505},{"$f":"'Offshore Wind'!AN348","v":1901.9806446668013},{"$f":"'Offshore Wind'!AO348","v":1855.6944898307936},{"$f":"'Offshore Wind'!AP348","v":1810.7907212798989},{"$f":"'Offshore Wind'!AQ348","v":1767.2256981411133},{"$f":"'Offshore Wind'!AR348","v":1724.9571748955127},{"$f":"'Offshore Wind'!AS348","v":1683.9442566387049}]
["RC3OfOTRG33","RD","Constant",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L349","v":3991.2154237436198},{"$f":"'Offshore Wind'!M349","v":3991.2154237436198},{"$f":"'Offshore Wind'!N349","v":3991.2154237436198},{"$f":"'Offshore Wind'!O349","v":3991.2154237436198},{"$f":"'Offshore Wind'!P349","v":3991.2154237436198},{"$f":"'Offshore Wind'!Q349","v":3991.2154237436198},{"$f":"'Offshore Wind'!R349","v":3991.2154237436198},{"$f":"'Offshore Wind'!S349","v":3991.2154237436198},{"$f":"'Offshore Wind'!T349","v":3991.2154237436198},{"$f":"'Offshore Wind'!U349","v":3991.2154237436198},{"$f":"'Offshore Wind'!V349","v":3991.2154237436198},{"$f":"'Offshore Wind'!W349","v":3991.2154237436198},{"$f":"'Offshore Wind'!X349","v":3991.2154237436198},{"$f":"'Offshore Wind'!Y349","v":3991.2154237436198},{"$f":"'Offshore Wind'!Z349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AA349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AB349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AC349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AD349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AE349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AF349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AG349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AH349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AI349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AJ349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AK349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AL349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AM349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AN349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AO349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AP349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AQ349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AR349","v":3991.2154237436198},{"$f":"'Offshore Wind'!AS349","v":3991.2154237436198}]
["RL3OfOTRG44","RD","Low",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L350","v":4458.611850168134},{"$f":"'Offshore Wind'!M350","v":3470.509516253926},{"$f":"'Offshore Wind'!N350","v":3377.0961309558511},{"$f":"'Offshore Wind'!O350","v":3286.5550114650332},{"$f":"'Offshore Wind'!P350","v":3198.7948652021714},{"$f":"'Offshore Wind'!Q350","v":3113.7273229139287},{"$f":"'Offshore Wind'!R350","v":3031.266844911047},{"$f":"'Offshore Wind'!S350","v":2951.3306303148102},{"$f":"'Offshore Wind'!T350","v":2873.8385292153416},{"$f":"'Offshore Wind'!U350","v":2798.7129576482916},{"$f":"'Offshore Wind'!V350","v":2725.8788152994803},{"$f":"'Offshore Wind'!W350","v":2655.2634058499743},{"$f":"'Offshore Wind'!X350","v":2586.7963598768524},{"$f":"'Offshore Wind'!Y350","v":2520.409560227673},{"$f":"'Offshore Wind'!Z350","v":2456.0370697892604},{"$f":"'Offshore Wind'!AA350","v":2393.6150615739821},{"$f":"'Offshore Wind'!AB350","v":2333.0817510491561},{"$f":"'Offshore Wind'!AC350","v":2274.3773306376124},{"$f":"'Offshore Wind'!AD350","v":2217.443906319741},{"$f":"'Offshore Wind'!AE350","v":2162.2254362696017},{"$f":"'Offshore Wind'!AF350","v":2108.6676714598093},{"$f":"'Offshore Wind'!AG350","v":2056.7180981720521},{"$f":"'Offshore Wind'!AH350","v":2006.3258823520634},{"$f":"'Offshore Wind'!AI350","v":1957.4418157498922},{"$f":"'Offshore Wind'!AJ350","v":1910.0182637881671},{"$f":"'Offshore Wind'!AK350","v":1864.0091151029146},{"$f":"'Offshore Wind'!AL350","v":1819.3697327032703},{"$f":"'Offshore Wind'!AM350","v":1776.0569066981225},{"$f":"'Offshore Wind'!AN350","v":1734.0288085394268},{"$f":"'Offshore Wind'!AO350","v":1693.2449467335139},{"$f":"'Offshore Wind'!AP350","v":1653.6661239732916},{"$f":"'Offshore Wind'!AQ350","v":1615.2543956457489},{"$f":"'Offshore Wind'!AR350","v":1577.973029670633},{"$f":"'Offshore Wind'!AS350","v":1541.7864676275849}]
["RM3OfOTRG44","RD","Mid",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L351","v":4458.611850168134},{"$f":"'Offshore Wind'!M351","v":4338.1368953174069},{"$f":"'Offshore Wind'!N351","v":4221.3701636948135},{"$f":"'Offshore Wind'!O351","v":4108.1937643312922},{"$f":"'Offshore Wind'!P351","v":3998.4935815027143},{"$f":"'Offshore Wind'!Q351","v":3892.1591536424112},{"$f":"'Offshore Wind'!R351","v":3789.0835561388089},{"$f":"'Offshore Wind'!S351","v":3689.1632878935129},{"$f":"'Offshore Wind'!T351","v":3592.2981615191766},{"$f":"'Offshore Wind'!U351","v":3498.391197060364},{"$f":"'Offshore Wind'!V351","v":3407.3485191243508},{"$f":"'Offshore Wind'!W351","v":3319.0792573124681},{"$f":"'Offshore Wind'!X351","v":3233.4954498460652},{"$f":"'Offshore Wind'!Y351","v":3150.511950284591},{"$f":"'Offshore Wind'!Z351","v":3070.0463372365753},{"$f":"'Offshore Wind'!AA351","v":2992.0188269674773},{"$f":"'Offshore Wind'!AB351","v":2916.3521888114446},{"$f":"'Offshore Wind'!AC351","v":2842.9716632970144},{"$f":"'Offshore Wind'!AD351","v":2771.8048828996762},{"$f":"'Offshore Wind'!AE351","v":2702.7817953370022},{"$f":"'Offshore Wind'!AF351","v":2635.8345893247615},{"$f":"'Offshore Wind'!AG351","v":2570.8976227150647},{"$f":"'Offshore Wind'!AH351","v":2507.9073529400794},{"$f":"'Offshore Wind'!AI351","v":2446.8022696873654},{"$f":"'Offshore Wind'!AJ351","v":2387.5228297352087},{"$f":"'Offshore Wind'!AK351","v":2330.0113938786435},{"$f":"'Offshore Wind'!AL351","v":2274.2121658790875},{"$f":"'Offshore Wind'!AM351","v":2220.0711333726531},{"$f":"'Offshore Wind'!AN351","v":2167.5360106742833},{"$f":"'Offshore Wind'!AO351","v":2116.5561834168921},{"$f":"'Offshore Wind'!AP351","v":2067.0826549666144},{"$f":"'Offshore Wind'!AQ351","v":2019.0679945571858},{"$f":"'Offshore Wind'!AR351","v":1972.4662870882908},{"$f":"'Offshore Wind'!AS351","v":1927.2330845344809}]
["RC3OfOTRG44","RD","Constant",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L352","v":4458.611850168134},{"$f":"'Offshore Wind'!M352","v":4458.611850168134},{"$f":"'Offshore Wind'!N352","v":4458.611850168134},{"$f":"'Offshore Wind'!O352","v":4458.611850168134},{"$f":"'Offshore Wind'!P352","v":4458.611850168134},{"$f":"'Offshore Wind'!Q352","v":4458.611850168134},{"$f":"'Offshore Wind'!R352","v":4458.611850168134},{"$f":"'Offshore Wind'!S352","v":4458.611850168134},{"$f":"'Offshore Wind'!T352","v":4458.611850168134},{"$f":"'Offshore Wind'!U352","v":4458.611850168134},{"$f":"'Offshore Wind'!V352","v":4458.611850168134},{"$f":"'Offshore Wind'!W352","v":4458.611850168134},{"$f":"'Offshore Wind'!X352","v":4458.611850168134},{"$f":"'Offshore Wind'!Y352","v":4458.611850168134},{"$f":"'Offshore Wind'!Z352","v":4458.611850168134},{"$f":"'Offshore Wind'!AA352","v":4458.611850168134},{"$f":"'Offshore Wind'!AB352","v":4458.611850168134},{"$f":"'Offshore Wind'!AC352","v":4458.611850168134},{"$f":"'Offshore Wind'!AD352","v":4458.611850168134},{"$f":"'Offshore Wind'!AE352","v":4458.611850168134},{"$f":"'Offshore Wind'!AF352","v":4458.611850168134},{"$f":"'Offshore Wind'!AG352","v":4458.611850168134},{"$f":"'Offshore Wind'!AH352","v":4458.611850168134},{"$f":"'Offshore Wind'!AI352","v":4458.611850168134},{"$f":"'Offshore Wind'!AJ352","v":4458.611850168134},{"$f":"'Offshore Wind'!AK352","v":4458.611850168134},{"$f":"'Offshore Wind'!AL352","v":4458.611850168134},{"$f":"'Offshore Wind'!AM352","v":4458.611850168134},{"$f":"'Offshore Wind'!AN352","v":4458.611850168134},{"$f":"'Offshore Wind'!AO352","v":4458.611850168134},{"$f":"'Offshore Wind'!AP352","v":4458.611850168134},{"$f":"'Offshore Wind'!AQ352","v":4458.611850168134},{"$f":"'Offshore Wind'!AR352","v":4458.611850168134},{"$f":"'Offshore Wind'!AS352","v":4458.611850168134}]
["RL3OfOTRG55","RD","Low",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L353","v":4267.8235468770326},{"$f":"'Offshore Wind'!M353","v":3314.4270644983462},{"$f":"'Offshore Wind'!N353","v":3217.7308746798262},{"$f":"'Offshore Wind'!O353","v":3124.0701259392245},{"$f":"'Offshore Wind'!P353","v":3033.3478862526099},{"$f":"'Offshore Wind'!Q353","v":2945.4703306960751},{"$f":"'Offshore Wind'!R353","v":2860.3466417672284},{"$f":"'Offshore Wind'!S353","v":2777.8889129050349},{"$f":"'Offshore Wind'!T353","v":2698.0120551053792},{"$f":"'Offshore Wind'!U353","v":2620.6337065330149},{"$f":"'Offshore Wind'!V353","v":2545.6741450337399},{"$f":"'Offshore Wind'!W353","v":2473.0562034537675},{"$f":"'Offshore Wind'!X353","v":2402.7051876761757},{"$f":"'Offshore Wind'!Y353","v":2334.5487972872779},{"$f":"'Offshore Wind'!Z353","v":2268.5170487885252},{"$f":"'Offshore Wind'!AA353","v":2204.5422012722388},{"$f":"'Offshore Wind'!AB353","v":2142.5586844821405},{"$f":"'Offshore Wind'!AC353","v":2082.503029182134},{"$f":"'Offshore Wind'!AD353","v":2024.3137997592958},{"$f":"'Offshore Wind'!AE353","v":1967.931528989355},{"$f":"'Offshore Wind'!AF353","v":1913.2986548952997},{"$f":"'Offshore Wind'!AG353","v":1860.3594596319338},{"$f":"'Offshore Wind'!AH353","v":1809.0600103313702},{"$f":"'Offshore Wind'!AI353","v":1759.3481018465545},{"$f":"'Offshore Wind'!AJ353","v":1711.1732013319015},{"$f":"'Offshore Wind'!AK353","v":1664.4863946020996},{"$f":"'Offshore Wind'!AL353","v":1619.2403342120328},{"$f":"'Offshore Wind'!AM353","v":1575.3891892025824},{"$f":"'Offshore Wind'!AN353","v":1532.8885964588626},{"$f":"'Offshore Wind'!AO353","v":1491.6956136291496},{"$f":"'Offshore Wind'!AP353","v":1451.7686735544182},{"$f":"'Offshore Wind'!AQ353","v":1413.0675401600247},{"$f":"'Offshore Wind'!AR353","v":1375.5532657626129},{"$f":"'Offshore Wind'!AS353","v":1339.1881497468326}]
["RM3OfOTRG55","RD","Mid",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L354","v":4267.8235468770326},{"$f":"'Offshore Wind'!M354","v":4143.0338306229323},{"$f":"'Offshore Wind'!N354","v":4022.1635933497828},{"$f":"'Offshore Wind'!O354","v":3905.0876574240301},{"$f":"'Offshore Wind'!P354","v":3791.6848578157624},{"$f":"'Offshore Wind'!Q354","v":3681.8379133700937},{"$f":"'Offshore Wind'!R354","v":3575.4333022090354},{"$f":"'Offshore Wind'!S354","v":3472.3611411312936},{"$f":"'Offshore Wind'!T354","v":3372.5150688817239},{"$f":"'Offshore Wind'!U354","v":3275.7921331662678},{"$f":"'Offshore Wind'!V354","v":3182.0926812921753},{"$f":"'Offshore Wind'!W354","v":3091.3202543172092},{"$f":"'Offshore Wind'!X354","v":3003.3814845952197},{"$f":"'Offshore Wind'!Y354","v":2918.1859966090974},{"$f":"'Offshore Wind'!Z354","v":2835.6463109856563},{"$f":"'Offshore Wind'!AA354","v":2755.6777515902982},{"$f":"'Offshore Wind'!AB354","v":2678.1983556026748},{"$f":"'Offshore Wind'!AC354","v":2603.1287864776677},{"$f":"'Offshore Wind'!AD354","v":2530.3922496991195},{"$f":"'Offshore Wind'!AE354","v":2459.9144112366935},{"$f":"'Offshore Wind'!AF354","v":2391.6233186191243},{"$f":"'Offshore Wind'!AG354","v":2325.4493245399171},{"$f":"'Offshore Wind'!AH354","v":2261.3250129142125},{"$f":"'Offshore Wind'!AI354","v":2199.1851273081929},{"$f":"'Offshore Wind'!AJ354","v":2138.9665016648764},{"$f":"'Offshore Wind'!AK354","v":2080.6079932526245},{"$f":"'Offshore Wind'!AL354","v":2024.0504177650407},{"$f":"'Offshore Wind'!AM354","v":1969.2364865032275},{"$f":"'Offshore Wind'!AN354","v":1916.1107455735782},{"$f":"'Offshore Wind'!AO354","v":1864.6195170364367},{"$f":"'Offshore Wind'!AP354","v":1814.7108419430226},{"$f":"'Offshore Wind'!AQ354","v":1766.3344252000306},{"$f":"'Offshore Wind'!AR354","v":1719.4415822032661},{"$f":"'Offshore Wind'!AS354","v":1673.9851871835406}]
["RC3OfOTRG55","RD","Constant",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L355","v":4267.8235468770326},{"$f":"'Offshore Wind'!M355","v":4267.8235468770326},{"$f":"'Offshore Wind'!N355","v":4267.8235468770326},{"$f":"'Offshore Wind'!O355","v":4267.8235468770326},{"$f":"'Offshore Wind'!P355","v":4267.8235468770326},{"$f":"'Offshore Wind'!Q355","v":4267.8235468770326},{"$f":"'Offshore Wind'!R355","v":4267.8235468770326},{"$f":"'Offshore Wind'!S355","v":4267.8235468770326},{"$f":"'Offshore Wind'!T355","v":4267.8235468770326},{"$f":"'Offshore Wind'!U355","v":4267.8235468770326},{"$f":"'Offshore Wind'!V355","v":4267.8235468770326},{"$f":"'Offshore Wind'!W355","v":4267.8235468770326},{"$f":"'Offshore Wind'!X355","v":4267.8235468770326},{"$f":"'Offshore Wind'!Y355","v":4267.8235468770326},{"$f":"'Offshore Wind'!Z355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AA355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AB355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AC355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AD355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AE355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AF355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AG355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AH355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AI355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AJ355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AK355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AL355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AM355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AN355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AO355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AP355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AQ355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AR355","v":4267.8235468770326},{"$f":"'Offshore Wind'!AS355","v":4267.8235468770326}]
["RL3OfOTRG66","RD","Low",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L356","v":5532.0294457222126},{"$f":"'Offshore Wind'!M356","v":4266.6604876173315},{"$f":"'Offshore Wind'!N356","v":4114.1272445128343},{"$f":"'Offshore Wind'!O356","v":3967.757941177133},{"$f":"'Offshore Wind'!P356","v":3827.2977280558821},{"$f":"'Offshore Wind'!Q356","v":3692.5023337260054},{"$f":"'Offshore Wind'!R356","v":3563.1376255358687},{"$f":"'Offshore Wind'!S356","v":3438.9791884961664},{"$f":"'Offshore Wind'!T356","v":3319.8119216633936},{"$f":"'Offshore Wind'!U356","v":3205.4296512892347},{"$f":"'Offshore Wind'!V356","v":3095.6347600394447},{"$f":"'Offshore Wind'!W356","v":2990.2378316146637},{"$f":"'Offshore Wind'!X356","v":2889.0573101333898},{"$f":"'Offshore Wind'!Y356","v":2791.9191736638772},{"$f":"'Offshore Wind'!Z356","v":2698.6566213172123},{"$f":"'Offshore Wind'!AA356","v":2609.1097733382485},{"$f":"'Offshore Wind'!AB356","v":2523.1253836544452},{"$f":"'Offshore Wind'!AC356","v":2440.5565643651335},{"$f":"'Offshore Wind'!AD356","v":2361.2625216751844},{"$f":"'Offshore Wind'!AE356","v":2285.1083027976897},{"$f":"'Offshore Wind'!AF356","v":2211.9645533699959},{"$f":"'Offshore Wind'!AG356","v":2141.7072849463707},{"$f":"'Offshore Wind'!AH356","v":2074.2176521487177},{"$f":"'Offshore Wind'!AI356","v":2009.3817390741419},{"$f":"'Offshore Wind'!AJ356","v":1947.0903545748392},{"$f":"'Offshore Wind'!AK356","v":1887.2388360417503},{"$f":"'Offshore Wind'!AL356","v":1829.7268613387403},{"$f":"'Offshore Wind'!AM356","v":1774.4582685487203},{"$f":"'Offshore Wind'!AN356","v":1721.3408832072164},{"$f":"'Offshore Wind'!AO356","v":1670.2863527123436},{"$f":"'Offshore Wind'!AP356","v":1621.2099876130928},{"$f":"'Offshore Wind'!AQ356","v":1574.0306094901921},{"$f":"'Offshore Wind'!AR356","v":1528.670405155699},{"$f":"'Offshore Wind'!AS356","v":1485.0547869088357}]
["RM3OfOTRG66","RD","Mid",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L357","v":5532.0294457222126},{"$f":"'Offshore Wind'!M357","v":5333.3256095216648},{"$f":"'Offshore Wind'!N357","v":5142.6590556410429},{"$f":"'Offshore Wind'!O357","v":4959.6974264714163},{"$f":"'Offshore Wind'!P357","v":4784.1221600698527},{"$f":"'Offshore Wind'!Q357","v":4615.627917157507},{"$f":"'Offshore Wind'!R357","v":4453.9220319198357},{"$f":"'Offshore Wind'!S357","v":4298.7239856202077},{"$f":"'Offshore Wind'!T357","v":4149.7649020792423},{"$f":"'Offshore Wind'!U357","v":4006.7870641115433},{"$f":"'Offshore Wind'!V357","v":3869.5434500493056},{"$f":"'Offshore Wind'!W357","v":3737.7972895183293},{"$f":"'Offshore Wind'!X357","v":3611.3216376667374},{"$f":"'Offshore Wind'!Y357","v":3489.898967079846},{"$f":"'Offshore Wind'!Z357","v":3373.3207766465152},{"$f":"'Offshore Wind'!AA357","v":3261.3872166728106},{"$f":"'Offshore Wind'!AB357","v":3153.906729568057},{"$f":"'Offshore Wind'!AC357","v":3050.6957054564173},{"$f":"'Offshore Wind'!AD357","v":2951.5781520939813},{"$f":"'Offshore Wind'!AE357","v":2856.3853784971125},{"$f":"'Offshore Wind'!AF357","v":2764.9556917124951},{"$f":"'Offshore Wind'!AG357","v":2677.134106182963},{"$f":"'Offshore Wind'!AH357","v":2592.7720651858972},{"$f":"'Offshore Wind'!AI357","v":2511.7271738426775},{"$f":"'Offshore Wind'!AJ357","v":2433.8629432185489},{"$f":"'Offshore Wind'!AK357","v":2359.0485450521878},{"$f":"'Offshore Wind'!AL357","v":2287.1585766734256},{"$f":"'Offshore Wind'!AM357","v":2218.0728356859004},{"$f":"'Offshore Wind'!AN357","v":2151.6761040090205},{"$f":"'Offshore Wind'!AO357","v":2087.8579408904293},{"$f":"'Offshore Wind'!AP357","v":2026.5124845163659},{"$f":"'Offshore Wind'!AQ357","v":1967.53826186274},{"$f":"'Offshore Wind'!AR357","v":1910.8380064446239},{"$f":"'Offshore Wind'!AS357","v":1856.3184836360444}]
["RC3OfOTRG66","RD","Constant",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L358","v":5532.0294457222126},{"$f":"'Offshore Wind'!M358","v":5532.0294457222126},{"$f":"'Offshore Wind'!N358","v":5532.0294457222126},{"$f":"'Offshore Wind'!O358","v":5532.0294457222126},{"$f":"'Offshore Wind'!P358","v":5532.0294457222126},{"$f":"'Offshore Wind'!Q358","v":5532.0294457222126},{"$f":"'Offshore Wind'!R358","v":5532.0294457222126},{"$f":"'Offshore Wind'!S358","v":5532.0294457222126},{"$f":"'Offshore Wind'!T358","v":5532.0294457222126},{"$f":"'Offshore Wind'!U358","v":5532.0294457222126},{"$f":"'Offshore Wind'!V358","v":5532.0294457222126},{"$f":"'Offshore Wind'!W358","v":5532.0294457222126},{"$f":"'Offshore Wind'!X358","v":5532.0294457222126},{"$f":"'Offshore Wind'!Y358","v":5532.0294457222126},{"$f":"'Offshore Wind'!Z358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AA358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AB358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AC358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AD358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AE358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AF358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AG358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AH358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AI358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AJ358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AK358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AL358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AM358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AN358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AO358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AP358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AQ358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AR358","v":5532.0294457222126},{"$f":"'Offshore Wind'!AS358","v":5532.0294457222126}]
["RL3OfOTRG77","RD","Low",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L359","v":5330.1369933108408},{"$f":"'Offshore Wind'!M359","v":4109.6338040620258},{"$f":"'Offshore Wind'!N359","v":3961.4169366845626},{"$f":"'Offshore Wind'!O359","v":3819.2000976478639},{"$f":"'Offshore Wind'!P359","v":3682.7351389534756},{"$f":"'Offshore Wind'!Q359","v":3551.7842130987897},{"$f":"'Offshore Wind'!R359","v":3426.119345245042},{"$f":"'Offshore Wind'!S359","v":3305.522023157187},{"$f":"'Offshore Wind'!T359","v":3189.7828041774187},{"$f":"'Offshore Wind'!U359","v":3078.7009385247329},{"$f":"'Offshore Wind'!V359","v":2972.0840082423747},{"$f":"'Offshore Wind'!W359","v":2869.7475811431254},{"$f":"'Offshore Wind'!X359","v":2771.5148791294473},{"$f":"'Offshore Wind'!Y359","v":2677.2164602913322},{"$f":"'Offshore Wind'!Z359","v":2586.6899142095322},{"$f":"'Offshore Wind'!AA359","v":2499.7795699156304},{"$f":"'Offshore Wind'!AB359","v":2416.3362159831659},{"$f":"'Offshore Wind'!AC359","v":2336.2168322459102},{"$f":"'Offshore Wind'!AD359","v":2259.2843326602842},{"$f":"'Offshore Wind'!AE359","v":2185.4073188490011},{"$f":"'Offshore Wind'!AF359","v":2114.4598438822254},{"$f":"'Offshore Wind'!AG359","v":2046.3211858709931},{"$f":"'Offshore Wind'!AH359","v":1980.8756309652792},{"$f":"'Offshore Wind'!AI359","v":1918.0122653660571},{"$f":"'Offshore Wind'!AJ359","v":1857.6247759768919},{"$f":"'Offshore Wind'!AK359","v":1799.6112593361979},{"$f":"'Offshore Wind'!AL359","v":1743.8740384861733},{"$f":"'Offshore Wind'!AM359","v":1690.3194874487199},{"$f":"'Offshore Wind'!AN359","v":1638.857862992362},{"$f":"'Offshore Wind'!AO359","v":1589.4031433872904},{"$f":"'Offshore Wind'!AP359","v":1541.8728738582486},{"$f":"'Offshore Wind'!AQ359","v":1496.1880184570311},{"$f":"'Offshore Wind'!AR359","v":1452.2728180879258},{"$f":"'Offshore Wind'!AS359","v":1410.054654430505}]
["RM3OfOTRG77","RD","Mid",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L360","v":5330.1369933108408},{"$f":"'Offshore Wind'!M360","v":5137.042255077532},{"$f":"'Offshore Wind'!N360","v":4951.7711708557035},{"$f":"'Offshore Wind'!O360","v":4774.0001220598297},{"$f":"'Offshore Wind'!P360","v":4603.4189236918437},{"$f":"'Offshore Wind'!Q360","v":4439.7302663734872},{"$f":"'Offshore Wind'!R360","v":4282.6491815563022},{"$f":"'Offshore Wind'!S360","v":4131.9025289464835},{"$f":"'Offshore Wind'!T360","v":3987.228505221773},{"$f":"'Offshore Wind'!U360","v":3848.3761731559161},{"$f":"'Offshore Wind'!V360","v":3715.1050103029679},{"$f":"'Offshore Wind'!W360","v":3587.1844764289067},{"$f":"'Offshore Wind'!X360","v":3464.3935989118095},{"$f":"'Offshore Wind'!Y360","v":3346.5205753641653},{"$f":"'Offshore Wind'!Z360","v":3233.3623927619151},{"$f":"'Offshore Wind'!AA360","v":3124.724462394538},{"$f":"'Offshore Wind'!AB360","v":3020.4202699789571},{"$f":"'Offshore Wind'!AC360","v":2920.271040307387},{"$f":"'Offshore Wind'!AD360","v":2824.1054158253551},{"$f":"'Offshore Wind'!AE360","v":2731.7591485612515},{"$f":"'Offshore Wind'!AF360","v":2643.0748048527821},{"$f":"'Offshore Wind'!AG360","v":2557.9014823387411},{"$f":"'Offshore Wind'!AH360","v":2476.094538706599},{"$f":"'Offshore Wind'!AI360","v":2397.5153317075715},{"$f":"'Offshore Wind'!AJ360","v":2322.0309699711147},{"$f":"'Offshore Wind'!AK360","v":2249.5140741702471},{"$f":"'Offshore Wind'!AL360","v":2179.8425481077165},{"$f":"'Offshore Wind'!AM360","v":2112.8993593108999},{"$f":"'Offshore Wind'!AN360","v":2048.5723287404526},{"$f":"'Offshore Wind'!AO360","v":1986.7539292341125},{"$f":"'Offshore Wind'!AP360","v":1927.3410923228107},{"$f":"'Offshore Wind'!AQ360","v":1870.2350230712889},{"$f":"'Offshore Wind'!AR360","v":1815.3410226099074},{"$f":"'Offshore Wind'!AS360","v":1762.5683180381309}]
["RC3OfOTRG77","RD","Constant",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L361","v":5330.1369933108408},{"$f":"'Offshore Wind'!M361","v":5330.1369933108408},{"$f":"'Offshore Wind'!N361","v":5330.1369933108408},{"$f":"'Offshore Wind'!O361","v":5330.1369933108408},{"$f":"'Offshore Wind'!P361","v":5330.1369933108408},{"$f":"'Offshore Wind'!Q361","v":5330.1369933108408},{"$f":"'Offshore Wind'!R361","v":5330.1369933108408},{"$f":"'Offshore Wind'!S361","v":5330.1369933108408},{"$f":"'Offshore Wind'!T361","v":5330.1369933108408},{"$f":"'Offshore Wind'!U361","v":5330.1369933108408},{"$f":"'Offshore Wind'!V361","v":5330.1369933108408},{"$f":"'Offshore Wind'!W361","v":5330.1369933108408},{"$f":"'Offshore Wind'!X361","v":5330.1369933108408},{"$f":"'Offshore Wind'!Y361","v":5330.1369933108408},{"$f":"'Offshore Wind'!Z361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AA361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AB361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AC361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AD361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AE361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AF361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AG361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AH361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AI361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AJ361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AK361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AL361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AM361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AN361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AO361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AP361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AQ361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AR361","v":5330.1369933108408},{"$f":"'Offshore Wind'!AS361","v":5330.1369933108408}]
["RL3OfOTRG88","RD","Low",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L362","v":5350.0182915953828},{"$f":"'Offshore Wind'!M362","v":4125.1122513024256},{"$f":"'Offshore Wind'!N362","v":3976.4848802206097},{"$f":"'Offshore Wind'!O362","v":3833.8729682672388},{"$f":"'Offshore Wind'!P362","v":3697.0277377567963},{"$f":"'Offshore Wind'!Q362","v":3565.7107375780706},{"$f":"'Offshore Wind'!R362","v":3439.6934142793934},{"$f":"'Offshore Wind'!S362","v":3318.7567009707373},{"$f":"'Offshore Wind'!T362","v":3202.6906233025588},{"$f":"'Offshore Wind'!U362","v":3091.2939218120014},{"$f":"'Offshore Wind'!V362","v":2984.3736899565802},{"$f":"'Offshore Wind'!W362","v":2881.7450271836669},{"$f":"'Offshore Wind'!X362","v":2783.2307064111978},{"$f":"'Offshore Wind'!Y362","v":2688.6608553209644},{"$f":"'Offshore Wind'!Z362","v":2597.8726508906998},{"$f":"'Offshore Wind'!AA362","v":2510.7100266150305},{"$f":"'Offshore Wind'!AB362","v":2427.0233918881886},{"$f":"'Offshore Wind'!AC362","v":2346.6693630432951},{"$f":"'Offshore Wind'!AD362","v":2269.5105055639924},{"$f":"'Offshore Wind'!AE362","v":2195.41508700432},{"$f":"'Offshore Wind'!AF362","v":2124.2568401720291},{"$f":"'Offshore Wind'!AG362","v":2055.9147361489786},{"$f":"'Offshore Wind'!AH362","v":1990.2727667399861},{"$f":"'Offshore Wind'!AI362","v":1927.219735958475},{"$f":"'Offshore Wind'!AJ362","v":1866.6490601735254},{"$f":"'Offshore Wind'!AK362","v":1808.4585765585407},{"$f":"'Offshore Wind'!AL362","v":1752.5503594966797},{"$f":"'Offshore Wind'!AM362","v":1698.8305446125191},{"$f":"'Offshore Wind'!AN362","v":1647.2091601131749},{"$f":"'Offshore Wind'!AO362","v":1597.5999651352245},{"$f":"'Offshore Wind'!AP362","v":1549.9202948064269},{"$f":"'Offshore Wind'!AQ362","v":1504.0909117432982},{"$f":"'Offshore Wind'!AR362","v":1460.0358637172046},{"$f":"'Offshore Wind'!AS362","v":1417.6823472327251}]
["RM3OfOTRG88","RD","Mid",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L363","v":5350.0182915953828},{"$f":"'Offshore Wind'!M363","v":5156.3903141280316},{"$f":"'Offshore Wind'!N363","v":4970.6061002757624},{"$f":"'Offshore Wind'!O363","v":4792.3412103340479},{"$f":"'Offshore Wind'!P363","v":4621.284672195995},{"$f":"'Offshore Wind'!Q363","v":4457.1384219725878},{"$f":"'Offshore Wind'!R363","v":4299.6167678492411},{"$f":"'Offshore Wind'!S363","v":4148.4458762134218},{"$f":"'Offshore Wind'!T363","v":4003.363279128198},{"$f":"'Offshore Wind'!U363","v":3864.1174022650016},{"$f":"'Offshore Wind'!V363","v":3730.467112445725},{"$f":"'Offshore Wind'!W363","v":3602.181283979583},{"$f":"'Offshore Wind'!X363","v":3479.0383830139967},{"$f":"'Offshore Wind'!Y363","v":3360.826069151205},{"$f":"'Offshore Wind'!Z363","v":3247.3408136133748},{"$f":"'Offshore Wind'!AA363","v":3138.387533268788},{"$f":"'Offshore Wind'!AB363","v":3033.7792398602351},{"$f":"'Offshore Wind'!AC363","v":2933.3367038041192},{"$f":"'Offshore Wind'!AD363","v":2836.8881319549905},{"$f":"'Offshore Wind'!AE363","v":2744.2688587553998},{"$f":"'Offshore Wind'!AF363","v":2655.3210502150359},{"$f":"'Offshore Wind'!AG363","v":2569.893420186223},{"$f":"'Offshore Wind'!AH363","v":2487.8409584249821},{"$f":"'Offshore Wind'!AI363","v":2409.024669948094},{"$f":"'Offshore Wind'!AJ363","v":2333.3113252169064},{"$f":"'Offshore Wind'!AK363","v":2260.5732206981761},{"$f":"'Offshore Wind'!AL363","v":2190.6879493708493},{"$f":"'Offshore Wind'!AM363","v":2123.538180765649},{"$f":"'Offshore Wind'!AN363","v":2059.0114501414687},{"$f":"'Offshore Wind'!AO363","v":1996.9999564190307},{"$f":"'Offshore Wind'!AP363","v":1937.4003685080338},{"$f":"'Offshore Wind'!AQ363","v":1880.1136396791228},{"$f":"'Offshore Wind'!AR363","v":1825.0448296465056},{"$f":"'Offshore Wind'!AS363","v":1772.1029340409066}]
["RC3OfOTRG88","RD","Constant",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L364","v":5350.0182915953828},{"$f":"'Offshore Wind'!M364","v":5350.0182915953828},{"$f":"'Offshore Wind'!N364","v":5350.0182915953828},{"$f":"'Offshore Wind'!O364","v":5350.0182915953828},{"$f":"'Offshore Wind'!P364","v":5350.0182915953828},{"$f":"'Offshore Wind'!Q364","v":5350.0182915953828},{"$f":"'Offshore Wind'!R364","v":5350.0182915953828},{"$f":"'Offshore Wind'!S364","v":5350.0182915953828},{"$f":"'Offshore Wind'!T364","v":5350.0182915953828},{"$f":"'Offshore Wind'!U364","v":5350.0182915953828},{"$f":"'Offshore Wind'!V364","v":5350.0182915953828},{"$f":"'Offshore Wind'!W364","v":5350.0182915953828},{"$f":"'Offshore Wind'!X364","v":5350.0182915953828},{"$f":"'Offshore Wind'!Y364","v":5350.0182915953828},{"$f":"'Offshore Wind'!Z364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AA364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AB364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AC364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AD364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AE364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AF364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AG364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AH364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AI364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AJ364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AK364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AL364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AM364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AN364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AO364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AP364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AQ364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AR364","v":5350.0182915953828},{"$f":"'Offshore Wind'!AS364","v":5350.0182915953828}]
["RL3OfOTRG99","RD","Low",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L365","v":5589.7664548068169},{"$f":"'Offshore Wind'!M365","v":4311.003860369583},{"$f":"'Offshore Wind'!N365","v":4156.700570126085},{"$f":"'Offshore Wind'!O365","v":4008.6342457118612},{"$f":"'Offshore Wind'!P365","v":3866.5470075538933},{"$f":"'Offshore Wind'!Q365","v":3730.1916800537588},{"$f":"'Offshore Wind'!R365","v":3599.33134700041},{"$f":"'Offshore Wind'!S365","v":3473.7389254508166},{"$f":"'Offshore Wind'!T365","v":3353.1967573113093},{"$f":"'Offshore Wind'!U365","v":3237.4962178843307},{"$f":"'Offshore Wind'!V365","v":3126.4373406758687},{"$f":"'Offshore Wind'!W365","v":3019.8284577880713},{"$f":"'Offshore Wind'!X365","v":2917.4858552496671},{"$f":"'Offshore Wind'!Y365","v":2819.2334426636435},{"$f":"'Offshore Wind'!Z365","v":2724.9024365774635},{"$f":"'Offshore Wind'!AA365","v":2634.3310570057811},{"$f":"'Offshore Wind'!AB365","v":2547.3642365592891},{"$f":"'Offshore Wind'!AC365","v":2463.8533416560563},{"$f":"'Offshore Wind'!AD365","v":2383.655905313437},{"$f":"'Offshore Wind'!AE365","v":2306.6353710394951},{"$f":"'Offshore Wind'!AF365","v":2232.660847362873},{"$f":"'Offshore Wind'!AG365","v":2161.6068725591858},{"$f":"'Offshore Wind'!AH365","v":2093.3531891503676},{"$f":"'Offshore Wind'!AI365","v":2027.7845277710112},{"$f":"'Offshore Wind'!AJ365","v":1964.790400012593},{"$f":"'Offshore Wind'!AK365","v":1904.264899872639},{"$f":"'Offshore Wind'!AL365","v":1846.1065134513924},{"$f":"'Offshore Wind'!AM365","v":1790.2179365533632},{"$f":"'Offshore Wind'!AN365","v":1736.505899865419},{"$f":"'Offshore Wind'!AO365","v":1684.8810013966568},{"$f":"'Offshore Wind'!AP365","v":1635.2575458784306},{"$f":"'Offshore Wind'!AQ365","v":1587.5533908353887},{"$f":"'Offshore Wind'!AR365","v":1541.6897990504226},{"$f":"'Offshore Wind'!AS365","v":1497.5912971579144}]
["RM3OfOTRG99","RD","Mid",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L366","v":5589.7664548068169},{"$f":"'Offshore Wind'!M366","v":5388.7548254619796},{"$f":"'Offshore Wind'!N366","v":5195.8757126576047},{"$f":"'Offshore Wind'!O366","v":5010.7928071398264},{"$f":"'Offshore Wind'!P366","v":4833.183759442366},{"$f":"'Offshore Wind'!Q366","v":4662.7396000671979},{"$f":"'Offshore Wind'!R366","v":4499.1641837505131},{"$f":"'Offshore Wind'!S366","v":4342.1736568135211},{"$f":"'Offshore Wind'!T366","v":4191.4959466391365},{"$f":"'Offshore Wind'!U366","v":4046.8702723554134},{"$f":"'Offshore Wind'!V366","v":3908.0466758448351},{"$f":"'Offshore Wind'!W366","v":3774.7855722350896},{"$f":"'Offshore Wind'!X366","v":3646.8573190620841},{"$f":"'Offshore Wind'!Y366","v":3524.0418033295541},{"$f":"'Offshore Wind'!Z366","v":3406.1280457218295},{"$f":"'Offshore Wind'!AA366","v":3292.9138212572266},{"$f":"'Offshore Wind'!AB366","v":3184.205295699111},{"$f":"'Offshore Wind'!AC366","v":3079.8166770700705},{"$f":"'Offshore Wind'!AD366","v":2979.5698816417957},{"$f":"'Offshore Wind'!AE366","v":2883.2942137993682},{"$f":"'Offshore Wind'!AF366","v":2790.8260592035908},{"$f":"'Offshore Wind'!AG366","v":2702.0085906989825},{"$f":"'Offshore Wind'!AH366","v":2616.6914864379596},{"$f":"'Offshore Wind'!AI366","v":2534.7306597137635},{"$f":"'Offshore Wind'!AJ366","v":2455.9880000157409},{"$f":"'Offshore Wind'!AK366","v":2380.331124840799},{"$f":"'Offshore Wind'!AL366","v":2307.6331418142404},{"$f":"'Offshore Wind'!AM366","v":2237.7724206917042},{"$f":"'Offshore Wind'!AN366","v":2170.6323748317736},{"$f":"'Offshore Wind'!AO366","v":2106.1012517458207},{"$f":"'Offshore Wind'!AP366","v":2044.071932348038},{"$f":"'Offshore Wind'!AQ366","v":1984.4417385442359},{"$f":"'Offshore Wind'!AR366","v":1927.1122488130284},{"$f":"'Offshore Wind'!AS366","v":1871.989121447393}]
["RC3OfOTRG99","RD","Constant",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L367","v":5589.7664548068169},{"$f":"'Offshore Wind'!M367","v":5589.7664548068169},{"$f":"'Offshore Wind'!N367","v":5589.7664548068169},{"$f":"'Offshore Wind'!O367","v":5589.7664548068169},{"$f":"'Offshore Wind'!P367","v":5589.7664548068169},{"$f":"'Offshore Wind'!Q367","v":5589.7664548068169},{"$f":"'Offshore Wind'!R367","v":5589.7664548068169},{"$f":"'Offshore Wind'!S367","v":5589.7664548068169},{"$f":"'Offshore Wind'!T367","v":5589.7664548068169},{"$f":"'Offshore Wind'!U367","v":5589.7664548068169},{"$f":"'Offshore Wind'!V367","v":5589.7664548068169},{"$f":"'Offshore Wind'!W367","v":5589.7664548068169},{"$f":"'Offshore Wind'!X367","v":5589.7664548068169},{"$f":"'Offshore Wind'!Y367","v":5589.7664548068169},{"$f":"'Offshore Wind'!Z367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AA367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AB367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AC367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AD367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AE367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AF367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AG367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AH367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AI367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AJ367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AK367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AL367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AM367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AN367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AO367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AP367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AQ367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AR367","v":5589.7664548068169},{"$f":"'Offshore Wind'!AS367","v":5589.7664548068169}]
["RL3OfOTRG100","RD","Low",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L368","v":5872.2152694238021},{"$f":"'Offshore Wind'!M368","v":4531.8483544513992},{"$f":"'Offshore Wind'!N368","v":4372.6131681823936},{"$f":"'Offshore Wind'!O368","v":4219.7902293801308},{"$f":"'Offshore Wind'!P368","v":4073.1145836378337},{"$f":"'Offshore Wind'!Q368","v":3932.3322729739252},{"$f":"'Offshore Wind'!R368","v":3797.1998791063702},{"$f":"'Offshore Wind'!S368","v":3667.4840856990504},{"$f":"'Offshore Wind'!T368","v":3542.9612587920647},{"$f":"'Offshore Wind'!U368","v":3423.4170446605854},{"$f":"'Offshore Wind'!V368","v":3308.6459843782959},{"$f":"'Offshore Wind'!W368","v":3198.4511443914971},{"$f":"'Offshore Wind'!X368","v":3092.6437624387945},{"$f":"'Offshore Wind'!Y368","v":2991.0429081789212},{"$f":"'Offshore Wind'!Z368","v":2893.4751579157037},{"$f":"'Offshore Wind'!AA368","v":2799.7742828345954},{"$f":"'Offshore Wind'!AB368","v":2709.7809501894812},{"$f":"'Offshore Wind'!AC368","v":2623.3424369018253},{"$f":"'Offshore Wind'!AD368","v":2540.312355056536},{"$f":"'Offshore Wind'!AE368","v":2460.55038880036},{"$f":"'Offshore Wind'!AF368","v":2383.9220421691525},{"$f":"'Offshore Wind'!AG368","v":2310.2983973900332},{"$f":"'Offshore Wind'!AH368","v":2239.5558832232987},{"$f":"'Offshore Wind'!AI368","v":2171.5760529270456},{"$f":"'Offshore Wind'!AJ368","v":2106.245371444777},{"$f":"'Offshore Wind'!AK368","v":2043.4550114328624},{"$f":"'Offshore Wind'!AL368","v":1983.1006577606606},{"$f":"'Offshore Wind'!AM368","v":1925.082320131329},{"$f":"'Offshore Wind'!AN368","v":1869.3041534860106},{"$f":"'Offshore Wind'!AO368","v":1815.6742858680584},{"$f":"'Offshore Wind'!AP368","v":1764.1046534374229},{"$f":"'Offshore Wind'!AQ368","v":1714.5108423381746},{"$f":"'Offshore Wind'!AR368","v":1666.8119371344922},{"$f":"'Offshore Wind'!AS368","v":1620.9303755422563}]
["RM3OfOTRG100","RD","Mid",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L369","v":5872.2152694238021},{"$f":"'Offshore Wind'!M369","v":5664.8104430642497},{"$f":"'Offshore Wind'!N369","v":5465.7664602279929},{"$f":"'Offshore Wind'!O369","v":5274.7377867251626},{"$f":"'Offshore Wind'!P369","v":5091.3932295472914},{"$f":"'Offshore Wind'!Q369","v":4915.4153412174064},{"$f":"'Offshore Wind'!R369","v":4746.4998488829624},{"$f":"'Offshore Wind'!S369","v":4584.3551071238126},{"$f":"'Offshore Wind'!T369","v":4428.7015734900797},{"$f":"'Offshore Wind'!U369","v":4279.2713058257314},{"$f":"'Offshore Wind'!V369","v":4135.8074804728703},{"$f":"'Offshore Wind'!W369","v":3998.0639304893712},{"$f":"'Offshore Wind'!X369","v":3865.8047030484931},{"$f":"'Offshore Wind'!Y369","v":3738.8036352236513},{"$f":"'Offshore Wind'!Z369","v":3616.8439473946291},{"$f":"'Offshore Wind'!AA369","v":3499.717853543244},{"$f":"'Offshore Wind'!AB369","v":3387.226187736851},{"$f":"'Offshore Wind'!AC369","v":3279.1780461272815},{"$f":"'Offshore Wind'!AD369","v":3175.3904438206696},{"$f":"'Offshore Wind'!AE369","v":3075.6879860004501},{"$f":"'Offshore Wind'!AF369","v":2979.9025527114409},{"$f":"'Offshore Wind'!AG369","v":2887.8729967375411},{"$f":"'Offshore Wind'!AH369","v":2799.4448540291228},{"$f":"'Offshore Wind'!AI369","v":2714.4700661588072},{"$f":"'Offshore Wind'!AJ369","v":2632.8067143059707},{"$f":"'Offshore Wind'!AK369","v":2554.318764291078},{"$f":"'Offshore Wind'!AL369","v":2478.8758222008255},{"$f":"'Offshore Wind'!AM369","v":2406.3529001641609},{"$f":"'Offshore Wind'!AN369","v":2336.6301918575132},{"$f":"'Offshore Wind'!AO369","v":2269.5928573350729},{"$f":"'Offshore Wind'!AP369","v":2205.1308167967786},{"$f":"'Offshore Wind'!AQ369","v":2143.1385529227182},{"$f":"'Offshore Wind'!AR369","v":2083.5149214181151},{"$f":"'Offshore Wind'!AS369","v":2026.1629694278204}]
["RC3OfOTRG100","RD","Constant",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L370","v":5872.2152694238021},{"$f":"'Offshore Wind'!M370","v":5872.2152694238021},{"$f":"'Offshore Wind'!N370","v":5872.2152694238021},{"$f":"'Offshore Wind'!O370","v":5872.2152694238021},{"$f":"'Offshore Wind'!P370","v":5872.2152694238021},{"$f":"'Offshore Wind'!Q370","v":5872.2152694238021},{"$f":"'Offshore Wind'!R370","v":5872.2152694238021},{"$f":"'Offshore Wind'!S370","v":5872.2152694238021},{"$f":"'Offshore Wind'!T370","v":5872.2152694238021},{"$f":"'Offshore Wind'!U370","v":5872.2152694238021},{"$f":"'Offshore Wind'!V370","v":5872.2152694238021},{"$f":"'Offshore Wind'!W370","v":5872.2152694238021},{"$f":"'Offshore Wind'!X370","v":5872.2152694238021},{"$f":"'Offshore Wind'!Y370","v":5872.2152694238021},{"$f":"'Offshore Wind'!Z370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AA370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AB370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AC370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AD370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AE370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AF370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AG370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AH370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AI370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AJ370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AK370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AL370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AM370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AN370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AO370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AP370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AQ370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AR370","v":5872.2152694238021},{"$f":"'Offshore Wind'!AS370","v":5872.2152694238021}]
["RL3OfOTRG111","RD","Low",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L371","v":6017.0803380038133},{"$f":"'Offshore Wind'!M371","v":4646.6754736308176},{"$f":"'Offshore Wind'!N371","v":4486.3934362721275},{"$f":"'Offshore Wind'!O371","v":4332.5411621688345},{"$f":"'Offshore Wind'!P371","v":4184.8531504636976},{"$f":"'Offshore Wind'!Q371","v":4043.074918160678},{"$f":"'Offshore Wind'!R371","v":3906.9625425176382},{"$f":"'Offshore Wind'!S371","v":3776.2822224476399},{"$f":"'Offshore Wind'!T371","v":3650.8098581392064},{"$f":"'Offshore Wind'!U371","v":3530.3306481387281},{"$f":"'Offshore Wind'!V371","v":3414.6387031696536},{"$f":"'Offshore Wind'!W371","v":3303.5366759931867},{"$f":"'Offshore Wind'!X371","v":3196.8354066441666},{"$f":"'Offshore Wind'!Y371","v":3094.3535824034025},{"$f":"'Offshore Wind'!Z371","v":2995.9174118943424},{"$f":"'Offshore Wind'!AA371","v":2901.3603127173415},{"$f":"'Offshore Wind'!AB371","v":2810.5226120591633},{"$f":"'Offshore Wind'!AC371","v":2723.2512597387504},{"$f":"'Offshore Wind'!AD371","v":2639.3995531726396},{"$f":"'Offshore Wind'!AE371","v":2558.8268737648882},{"$f":"'Offshore Wind'!AF371","v":2481.398434246938},{"$f":"'Offshore Wind'!AG371","v":2406.9850365125617},{"$f":"'Offshore Wind'!AH371","v":2335.462839511913},{"$f":"'Offshore Wind'!AI371","v":2266.7131367868401},{"$f":"'Offshore Wind'!AJ371","v":2200.6221432469583},{"$f":"'Offshore Wind'!AK371","v":2137.0807908026245},{"$f":"'Offshore Wind'!AL371","v":2075.984532486897},{"$f":"'Offshore Wind'!AM371","v":2017.2331547138458},{"$f":"'Offshore Wind'!AN371","v":1960.7305973352434},{"$f":"'Offshore Wind'!AO371","v":1906.3847811716735},{"$f":"'Offshore Wind'!AP371","v":1854.1074427075905},{"$f":"'Offshore Wind'!AQ371","v":1803.8139756527248},{"$f":"'Offshore Wind'!AR371","v":1755.4232790846224},{"$f":"'Offshore Wind'!AS371","v":1708.8576118989229}]
["RM3OfOTRG111","RD","Mid",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L372","v":6017.0803380038133},{"$f":"'Offshore Wind'!M372","v":5808.3443420385211},{"$f":"'Offshore Wind'!N372","v":5607.99179534016},{"$f":"'Offshore Wind'!O372","v":5415.6764527110427},{"$f":"'Offshore Wind'!P372","v":5231.0664380796225},{"$f":"'Offshore Wind'!Q372","v":5053.8436477008472},{"$f":"'Offshore Wind'!R372","v":4883.7031781470478},{"$f":"'Offshore Wind'!S372","v":4720.3527780595496},{"$f":"'Offshore Wind'!T372","v":4563.5123226740079},{"$f":"'Offshore Wind'!U372","v":4412.9133101734105},{"$f":"'Offshore Wind'!V372","v":4268.2983789620657},{"$f":"'Offshore Wind'!W372","v":4129.420844991484},{"$f":"'Offshore Wind'!X372","v":3996.0442583052081},{"$f":"'Offshore Wind'!Y372","v":3867.9419780042517},{"$f":"'Offshore Wind'!Z372","v":3744.8967648679277},{"$f":"'Offshore Wind'!AA372","v":3626.7003908966767},{"$f":"'Offshore Wind'!AB372","v":3513.1532650739537},{"$f":"'Offshore Wind'!AC372","v":3404.0640746734375},{"$f":"'Offshore Wind'!AD372","v":3299.2494414657995},{"$f":"'Offshore Wind'!AE372","v":3198.5335922061095},{"$f":"'Offshore Wind'!AF372","v":3101.7480428086724},{"$f":"'Offshore Wind'!AG372","v":3008.7312956407027},{"$f":"'Offshore Wind'!AH372","v":2919.3285493898916},{"$f":"'Offshore Wind'!AI372","v":2833.3914209835502},{"$f":"'Offshore Wind'!AJ372","v":2750.7776790586977},{"$f":"'Offshore Wind'!AK372","v":2671.3509885032804},{"$f":"'Offshore Wind'!AL372","v":2594.9806656086207},{"$f":"'Offshore Wind'!AM372","v":2521.541443392307},{"$f":"'Offshore Wind'!AN372","v":2450.9132466690539},{"$f":"'Offshore Wind'!AO372","v":2382.9809764645915},{"$f":"'Offshore Wind'!AP372","v":2317.6343033844878},{"$f":"'Offshore Wind'!AQ372","v":2254.7674695659061},{"$f":"'Offshore Wind'!AR372","v":2194.2790988557776},{"$f":"'Offshore Wind'!AS372","v":2136.0720148736536}]
["RC3OfOTRG111","RD","Constant",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L373","v":6017.0803380038133},{"$f":"'Offshore Wind'!M373","v":6017.0803380038133},{"$f":"'Offshore Wind'!N373","v":6017.0803380038133},{"$f":"'Offshore Wind'!O373","v":6017.0803380038133},{"$f":"'Offshore Wind'!P373","v":6017.0803380038133},{"$f":"'Offshore Wind'!Q373","v":6017.0803380038133},{"$f":"'Offshore Wind'!R373","v":6017.0803380038133},{"$f":"'Offshore Wind'!S373","v":6017.0803380038133},{"$f":"'Offshore Wind'!T373","v":6017.0803380038133},{"$f":"'Offshore Wind'!U373","v":6017.0803380038133},{"$f":"'Offshore Wind'!V373","v":6017.0803380038133},{"$f":"'Offshore Wind'!W373","v":6017.0803380038133},{"$f":"'Offshore Wind'!X373","v":6017.0803380038133},{"$f":"'Offshore Wind'!Y373","v":6017.0803380038133},{"$f":"'Offshore Wind'!Z373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AA373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AB373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AC373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AD373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AE373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AF373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AG373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AH373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AI373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AJ373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AK373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AL373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AM373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AN373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AO373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AP373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AQ373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AR373","v":6017.0803380038133},{"$f":"'Offshore Wind'!AS373","v":6017.0803380038133}]
["RL3OfOTRG122","RD","Low",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L374","v":5960.8690813471785},{"$f":"'Offshore Wind'!M374","v":4603.621237507522},{"$f":"'Offshore Wind'!N374","v":4445.1741032686432},{"$f":"'Offshore Wind'!O374","v":4293.0801861352738},{"$f":"'Offshore Wind'!P374","v":4147.0771672557712},{"$f":"'Offshore Wind'!Q374","v":4006.9136134425994},{"$f":"'Offshore Wind'!R374","v":3872.3485250566464},{"$f":"'Offshore Wind'!S374","v":3743.150902672},{"$f":"'Offshore Wind'!T374","v":3619.0993317410584},{"$f":"'Offshore Wind'!U374","v":3499.9815845122084},{"$f":"'Offshore Wind'!V374","v":3385.5942384834307},{"$f":"'Offshore Wind'!W374","v":3275.7423107049021},{"$f":"'Offshore Wind'!X374","v":3170.2389072722531},{"$f":"'Offshore Wind'!Y374","v":3068.9048873794359},{"$f":"'Offshore Wind'!Z374","v":2971.5685413264109},{"$f":"'Offshore Wind'!AA374","v":2878.0652819019742},{"$f":"'Offshore Wind'!AB374","v":2788.2373485860962},{"$f":"'Offshore Wind'!AC374","v":2701.9335240392834},{"$f":"'Offshore Wind'!AD374","v":2619.0088623685388},{"$f":"'Offshore Wind'!AE374","v":2539.324428680723},{"$f":"'Offshore Wind'!AF374","v":2462.7470494544459},{"$f":"'Offshore Wind'!AG374","v":2389.149073281083},{"$f":"'Offshore Wind'!AH374","v":2318.4081415441865},{"$f":"'Offshore Wind'!AI374","v":2250.4069686244438},{"$f":"'Offshore Wind'!AJ374","v":2185.0331312345015},{"$f":"'Offshore Wind'!AK374","v":2122.1788665043996},{"$f":"'Offshore Wind'!AL374","v":2061.7408784541149},{"$f":"'Offshore Wind'!AM374","v":2003.6201525048059},{"$f":"'Offshore Wind'!AN374","v":1947.7217776948571},{"$f":"'Offshore Wind'!AO374","v":1893.954776280634},{"$f":"'Offshore Wind'!AP374","v":1842.2319404152204},{"$f":"'Offshore Wind'!AQ374","v":1792.4696756110914},{"$f":"'Offshore Wind'!AR374","v":1744.5878507049483},{"$f":"'Offshore Wind'!AS374","v":1698.5096540545878}]
["RM3OfOTRG122","RD","Mid",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L375","v":5960.8690813471785},{"$f":"'Offshore Wind'!M375","v":5754.5265468844018},{"$f":"'Offshore Wind'!N375","v":5556.4676290858042},{"$f":"'Offshore Wind'!O375","v":5366.3502326690914},{"$f":"'Offshore Wind'!P375","v":5183.8464590697122},{"$f":"'Offshore Wind'!Q375","v":5008.6420168032491},{"$f":"'Offshore Wind'!R375","v":4840.4356563208066},{"$f":"'Offshore Wind'!S375","v":4678.9386283399999},{"$f":"'Offshore Wind'!T375","v":4523.8741646763228},{"$f":"'Offshore Wind'!U375","v":4374.976980640261},{"$f":"'Offshore Wind'!V375","v":4231.9927981042874},{"$f":"'Offshore Wind'!W375","v":4094.6778883811276},{"$f":"'Offshore Wind'!X375","v":3962.7986340903167},{"$f":"'Offshore Wind'!Y375","v":3836.1311092242941},{"$f":"'Offshore Wind'!Z375","v":3714.4606766580141},{"$f":"'Offshore Wind'!AA375","v":3597.5816023774682},{"$f":"'Offshore Wind'!AB375","v":3485.2966857326201},{"$f":"'Offshore Wind'!AC375","v":3377.4169050491041},{"$f":"'Offshore Wind'!AD375","v":3273.7610779606734},{"$f":"'Offshore Wind'!AE375","v":3174.1555358509036},{"$f":"'Offshore Wind'!AF375","v":3078.4338118180563},{"$f":"'Offshore Wind'!AG375","v":2986.4363416013534},{"$f":"'Offshore Wind'!AH375","v":2898.0101769302323},{"$f":"'Offshore Wind'!AI375","v":2813.0087107805539},{"$f":"'Offshore Wind'!AJ375","v":2731.2914140431262},{"$f":"'Offshore Wind'!AK375","v":2652.7235831304997},{"$f":"'Offshore Wind'!AL375","v":2577.1760980676431},{"$f":"'Offshore Wind'!AM375","v":2504.5251906310073},{"$f":"'Offshore Wind'!AN375","v":2434.652222118571},{"$f":"'Offshore Wind'!AO375","v":2367.4434703507927},{"$f":"'Offshore Wind'!AP375","v":2302.789925519025},{"$f":"'Offshore Wind'!AQ375","v":2240.5870945138645},{"$f":"'Offshore Wind'!AR375","v":2180.7348133811852},{"$f":"'Offshore Wind'!AS375","v":2123.1370675682347}]
["RC3OfOTRG122","RD","Constant",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L376","v":5960.8690813471785},{"$f":"'Offshore Wind'!M376","v":5960.8690813471785},{"$f":"'Offshore Wind'!N376","v":5960.8690813471785},{"$f":"'Offshore Wind'!O376","v":5960.8690813471785},{"$f":"'Offshore Wind'!P376","v":5960.8690813471785},{"$f":"'Offshore Wind'!Q376","v":5960.8690813471785},{"$f":"'Offshore Wind'!R376","v":5960.8690813471785},{"$f":"'Offshore Wind'!S376","v":5960.8690813471785},{"$f":"'Offshore Wind'!T376","v":5960.8690813471785},{"$f":"'Offshore Wind'!U376","v":5960.8690813471785},{"$f":"'Offshore Wind'!V376","v":5960.8690813471785},{"$f":"'Offshore Wind'!W376","v":5960.8690813471785},{"$f":"'Offshore Wind'!X376","v":5960.8690813471785},{"$f":"'Offshore Wind'!Y376","v":5960.8690813471785},{"$f":"'Offshore Wind'!Z376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AA376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AB376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AC376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AD376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AE376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AF376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AG376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AH376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AI376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AJ376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AK376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AL376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AM376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AN376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AO376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AP376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AQ376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AR376","v":5960.8690813471785},{"$f":"'Offshore Wind'!AS376","v":5960.8690813471785}]
["RL3OfOTRG133","RD","Low",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L377","v":6323.2165422874305},{"$f":"'Offshore Wind'!M377","v":4884.9473598006762},{"$f":"'Offshore Wind'!N377","v":4718.2792820062887},{"$f":"'Offshore Wind'!O377","v":4558.2817482345899},{"$f":"'Offshore Wind'!P377","v":4404.6794264130895},{"$f":"'Offshore Wind'!Q377","v":4257.2084095297369},{"$f":"'Offshore Wind'!R377","v":4115.6157411187896},{"$f":"'Offshore Wind'!S377","v":3979.658960457507},{"$f":"'Offshore Wind'!T377","v":3849.1056666549175},{"$f":"'Offshore Wind'!U377","v":3723.7331008478377},{"$f":"'Offshore Wind'!V377","v":3603.3277457520148},{"$f":"'Offshore Wind'!W377","v":3487.6849418474112},{"$f":"'Offshore Wind'!X377","v":3376.6085195066958},{"$f":"'Offshore Wind'!Y377","v":3269.9104464046281},{"$f":"'Offshore Wind'!Z377","v":3167.4104895735763},{"$f":"'Offshore Wind'!AA377","v":3068.9358914967816},{"$f":"'Offshore Wind'!AB377","v":2974.3210596562117},{"$f":"'Offshore Wind'!AC377","v":2883.4072689761397},{"$f":"'Offshore Wind'!AD377","v":2796.0423766267254},{"$f":"'Offshore Wind'!AE377","v":2712.0805486741829},{"$f":"'Offshore Wind'!AF377","v":2631.3819980854255},{"$f":"'Offshore Wind'!AG377","v":2553.8127336155235},{"$f":"'Offshore Wind'!AH377","v":2479.2443191259013},{"$f":"'Offshore Wind'!AI377","v":2407.5536428999831},{"$f":"'Offshore Wind'!AJ377","v":2338.6226965409978},{"$f":"'Offshore Wind'!AK377","v":2272.3383630538942},{"$f":"'Offshore Wind'!AL377","v":2208.5922137298726},{"$f":"'Offshore Wind'!AM377","v":2147.2803134678516},{"$f":"'Offshore Wind'!AN377","v":2088.3030341824306},{"$f":"'Offshore Wind'!AO377","v":2031.5648759624069},{"$f":"'Offshore Wind'!AP377","v":1976.9742956579128},{"$f":"'Offshore Wind'!AQ377","v":1924.4435425875777},{"$f":"'Offshore Wind'!AR377","v":1873.8885010699587},{"$f":"'Offshore Wind'!AS377","v":1825.2285394957519}]
["RM3OfOTRG133","RD","Mid",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L378","v":6323.2165422874305},{"$f":"'Offshore Wind'!M378","v":6106.1841997508445},{"$f":"'Offshore Wind'!N378","v":5897.8491025078602},{"$f":"'Offshore Wind'!O378","v":5697.8521852932372},{"$f":"'Offshore Wind'!P378","v":5505.8492830163614},{"$f":"'Offshore Wind'!Q378","v":5321.5105119121708},{"$f":"'Offshore Wind'!R378","v":5144.5196763984868},{"$f":"'Offshore Wind'!S378","v":4974.5737005718829},{"$f":"'Offshore Wind'!T378","v":4811.3820833186464},{"$f":"'Offshore Wind'!U378","v":4654.6663760597985},{"$f":"'Offshore Wind'!V378","v":4504.1596821900175},{"$f":"'Offshore Wind'!W378","v":4359.6061773092642},{"$f":"'Offshore Wind'!X378","v":4220.7606493833691},{"$f":"'Offshore Wind'!Y378","v":4087.3880580057848},{"$f":"'Offshore Wind'!Z378","v":3959.2631119669709},{"$f":"'Offshore Wind'!AA378","v":3836.1698643709765},{"$f":"'Offshore Wind'!AB378","v":3717.901324570264},{"$f":"'Offshore Wind'!AC378","v":3604.2590862201746},{"$f":"'Offshore Wind'!AD378","v":3495.0529707834066},{"$f":"'Offshore Wind'!AE378","v":3390.1006858427281},{"$f":"'Offshore Wind'!AF378","v":3289.227497606782},{"$f":"'Offshore Wind'!AG378","v":3192.2659170194042},{"$f":"'Offshore Wind'!AH378","v":3099.0553989073765},{"$f":"'Offshore Wind'!AI378","v":3009.4420536249791},{"$f":"'Offshore Wind'!AJ378","v":2923.2783706762466},{"$f":"'Offshore Wind'!AK378","v":2840.4229538173672},{"$f":"'Offshore Wind'!AL378","v":2760.7402671623399},{"$f":"'Offshore Wind'!AM378","v":2684.1003918348142},{"$f":"'Offshore Wind'!AN378","v":2610.3787927280382},{"$f":"'Offshore Wind'!AO378","v":2539.4560949530087},{"$f":"'Offshore Wind'!AP378","v":2471.2178695723906},{"$f":"'Offshore Wind'!AQ378","v":2405.5544282344717},{"$f":"'Offshore Wind'!AR378","v":2342.3606263374481},{"$f":"'Offshore Wind'!AS378","v":2281.5356743696898}]
["RC3OfOTRG133","RD","Constant",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L379","v":6323.2165422874305},{"$f":"'Offshore Wind'!M379","v":6323.2165422874305},{"$f":"'Offshore Wind'!N379","v":6323.2165422874305},{"$f":"'Offshore Wind'!O379","v":6323.2165422874305},{"$f":"'Offshore Wind'!P379","v":6323.2165422874305},{"$f":"'Offshore Wind'!Q379","v":6323.2165422874305},{"$f":"'Offshore Wind'!R379","v":6323.2165422874305},{"$f":"'Offshore Wind'!S379","v":6323.2165422874305},{"$f":"'Offshore Wind'!T379","v":6323.2165422874305},{"$f":"'Offshore Wind'!U379","v":6323.2165422874305},{"$f":"'Offshore Wind'!V379","v":6323.2165422874305},{"$f":"'Offshore Wind'!W379","v":6323.2165422874305},{"$f":"'Offshore Wind'!X379","v":6323.2165422874305},{"$f":"'Offshore Wind'!Y379","v":6323.2165422874305},{"$f":"'Offshore Wind'!Z379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AA379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AB379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AC379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AD379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AE379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AF379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AG379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AH379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AI379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AJ379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AK379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AL379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AM379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AN379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AO379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AP379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AQ379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AR379","v":6323.2165422874305},{"$f":"'Offshore Wind'!AS379","v":6323.2165422874305}]
["RL3OfOTRG144","RD","Low",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L380","v":6049.9543750422945},{"$f":"'Offshore Wind'!M380","v":4662.9936118224887},{"$f":"'Offshore Wind'!N380","v":4493.2071031910082},{"$f":"'Offshore Wind'!O380","v":4330.3067465501517},{"$f":"'Offshore Wind'!P380","v":4174.0076530474507},{"$f":"'Offshore Wind'!Q380","v":4024.0367600699128},{"$f":"'Offshore Wind'!R380","v":3880.1323400355791},{"$f":"'Offshore Wind'!S380","v":3742.0435295896291},{"$f":"'Offshore Wind'!T380","v":3609.5298783574035},{"$f":"'Offshore Wind'!U380","v":3482.3609164419477},{"$f":"'Offshore Wind'!V380","v":3360.3157398874441},{"$f":"'Offshore Wind'!W380","v":3243.1826133622085},{"$f":"'Offshore Wind'!X380","v":3130.7585893459577},{"$f":"'Offshore Wind'!Y380","v":3022.8491431357638},{"$f":"'Offshore Wind'!Z380","v":2919.2678230135712},{"$f":"'Offshore Wind'!AA380","v":2819.8359149454795},{"$f":"'Offshore Wind'!AB380","v":2724.3821212091307},{"$f":"'Offshore Wind'!AC380","v":2632.7422523706282},{"$f":"'Offshore Wind'!AD380","v":2544.7589320564566},{"$f":"'Offshore Wind'!AE380","v":2460.2813139888767},{"$f":"'Offshore Wind'!AF380","v":2379.1648107753963},{"$f":"'Offshore Wind'!AG380","v":2301.2708339640285},{"$f":"'Offshore Wind'!AH380","v":2226.4665448963729},{"$f":"'Offshore Wind'!AI380","v":2154.6246159099683},{"$f":"'Offshore Wind'!AJ380","v":2085.6230014600092},{"$f":"'Offshore Wind'!AK380","v":2019.3447187483823},{"$f":"'Offshore Wind'!AL380","v":1955.6776374650826},{"$f":"'Offshore Wind'!AM380","v":1894.5142782634748},{"$f":"'Offshore Wind'!AN380","v":1835.7516196066181},{"$f":"'Offshore Wind'!AO380","v":1779.2909126368904},{"$f":"'Offshore Wind'!AP380","v":1725.0375037356521},{"$f":"'Offshore Wind'!AQ380","v":1672.9006644534868},{"$f":"'Offshore Wind'!AR380","v":1622.7934285048561},{"$f":"'Offshore Wind'!AS380","v":1574.6324355337072}]
["RM3OfOTRG144","RD","Mid",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L381","v":6049.9543750422945},{"$f":"'Offshore Wind'!M381","v":5828.7420147781104},{"$f":"'Offshore Wind'!N381","v":5616.5088789887604},{"$f":"'Offshore Wind'!O381","v":5412.8834331876897},{"$f":"'Offshore Wind'!P381","v":5217.5095663093134},{"$f":"'Offshore Wind'!Q381","v":5030.0459500873903},{"$f":"'Offshore Wind'!R381","v":4850.1654250444735},{"$f":"'Offshore Wind'!S381","v":4677.5544119870365},{"$f":"'Offshore Wind'!T381","v":4511.9123479467544},{"$f":"'Offshore Wind'!U381","v":4352.9511455524344},{"$f":"'Offshore Wind'!V381","v":4200.3946748593053},{"$f":"'Offshore Wind'!W381","v":4053.9782667027607},{"$f":"'Offshore Wind'!X381","v":3913.4482366824477},{"$f":"'Offshore Wind'!Y381","v":3778.5614289197047},{"$f":"'Offshore Wind'!Z381","v":3649.0847787669636},{"$f":"'Offshore Wind'!AA381","v":3524.7948936818493},{"$f":"'Offshore Wind'!AB381","v":3405.4776515114131},{"$f":"'Offshore Wind'!AC381","v":3290.9278154632857},{"$f":"'Offshore Wind'!AD381","v":3180.9486650705708},{"$f":"'Offshore Wind'!AE381","v":3075.3516424860964},{"$f":"'Offshore Wind'!AF381","v":2973.9560134692456},{"$f":"'Offshore Wind'!AG381","v":2876.5885424550356},{"$f":"'Offshore Wind'!AH381","v":2783.0831811204662},{"$f":"'Offshore Wind'!AI381","v":2693.2807698874599},{"$f":"'Offshore Wind'!AJ381","v":2607.0287518250116},{"$f":"'Offshore Wind'!AK381","v":2524.1808984354775},{"$f":"'Offshore Wind'!AL381","v":2444.5970468313531},{"$f":"'Offshore Wind'!AM381","v":2368.1428478293433},{"$f":"'Offshore Wind'!AN381","v":2294.6895245082728},{"$f":"'Offshore Wind'!AO381","v":2224.1136407961126},{"$f":"'Offshore Wind'!AP381","v":2156.2968796695654},{"$f":"'Offshore Wind'!AQ381","v":2091.1258305668584},{"$f":"'Offshore Wind'!AR381","v":2028.4917856310701},{"$f":"'Offshore Wind'!AS381","v":1968.2905444171338}]
["RC3OfOTRG144","RD","Constant",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L382","v":6049.9543750422945},{"$f":"'Offshore Wind'!M382","v":6049.9543750422945},{"$f":"'Offshore Wind'!N382","v":6049.9543750422945},{"$f":"'Offshore Wind'!O382","v":6049.9543750422945},{"$f":"'Offshore Wind'!P382","v":6049.9543750422945},{"$f":"'Offshore Wind'!Q382","v":6049.9543750422945},{"$f":"'Offshore Wind'!R382","v":6049.9543750422945},{"$f":"'Offshore Wind'!S382","v":6049.9543750422945},{"$f":"'Offshore Wind'!T382","v":6049.9543750422945},{"$f":"'Offshore Wind'!U382","v":6049.9543750422945},{"$f":"'Offshore Wind'!V382","v":6049.9543750422945},{"$f":"'Offshore Wind'!W382","v":6049.9543750422945},{"$f":"'Offshore Wind'!X382","v":6049.9543750422945},{"$f":"'Offshore Wind'!Y382","v":6049.9543750422945},{"$f":"'Offshore Wind'!Z382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AA382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AB382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AC382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AD382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AE382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AF382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AG382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AH382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AI382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AJ382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AK382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AL382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AM382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AN382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AO382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AP382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AQ382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AR382","v":6049.9543750422945},{"$f":"'Offshore Wind'!AS382","v":6049.9543750422945}]
["RL3OfOTRG155","RD","Low",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L383","v":5985.7005032378565},{"$f":"'Offshore Wind'!M383","v":4604.491847418929},{"$f":"'Offshore Wind'!N383","v":4427.9659643441491},{"$f":"'Offshore Wind'!O383","v":4258.6701513624184},{"$f":"'Offshore Wind'!P383","v":4096.3047869983293},{"$f":"'Offshore Wind'!Q383","v":3940.5826911252525},{"$f":"'Offshore Wind'!R383","v":3791.2286081833877},{"$f":"'Offshore Wind'!S383","v":3647.978711864836},{"$f":"'Offshore Wind'!T383","v":3510.5801303739413},{"$f":"'Offshore Wind'!U383","v":3378.7904914081896},{"$f":"'Offshore Wind'!V383","v":3252.3774860404983},{"$f":"'Offshore Wind'!W383","v":3131.1184507176945},{"$f":"'Offshore Wind'!X383","v":3014.7999666226597},{"$f":"'Offshore Wind'!Y383","v":2903.2174756788436},{"$f":"'Offshore Wind'!Z383","v":2796.1749125058054},{"$f":"'Offshore Wind'!AA383","v":2693.4843516632054},{"$f":"'Offshore Wind'!AB383","v":2594.9656695481231},{"$f":"'Offshore Wind'!AC383","v":2500.4462203370422},{"$f":"'Offshore Wind'!AD383","v":2409.760525389047},{"$f":"'Offshore Wind'!AE383","v":2322.7499755510798},{"$f":"'Offshore Wind'!AF383","v":2239.2625458292823},{"$f":"'Offshore Wind'!AG383","v":2159.1525219127489},{"$f":"'Offshore Wind'!AH383","v":2082.2802380573335},{"$f":"'Offshore Wind'!AI383","v":2008.5118258576147},{"$f":"'Offshore Wind'!AJ383","v":1937.7189734547183},{"$f":"'Offshore Wind'!AK383","v":1869.7786947464972},{"$f":"'Offshore Wind'!AL383","v":1804.5731081845713},{"$f":"'Offshore Wind'!AM383","v":1741.9892247599744},{"$f":"'Offshore Wind'!AN383","v":1681.9187447957315},{"$f":"'Offshore Wind'!AO383","v":1624.2578631805102},{"$f":"'Offshore Wind'!AP383","v":1568.9070826927136},{"$f":"'Offshore Wind'!AQ383","v":1515.7710350789287},{"$f":"'Offshore Wind'!AR383","v":1464.758309564623},{"$f":"'Offshore Wind'!AS383","v":1415.7812884883433}]
["RM3OfOTRG155","RD","Mid",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L384","v":5985.7005032378565},{"$f":"'Offshore Wind'!M384","v":5755.6148092736603},{"$f":"'Offshore Wind'!N384","v":5534.9574554301853},{"$f":"'Offshore Wind'!O384","v":5323.3376892030219},{"$f":"'Offshore Wind'!P384","v":5120.3809837479112},{"$f":"'Offshore Wind'!Q384","v":4925.7283639065645},{"$f":"'Offshore Wind'!R384","v":4739.0357602292343},{"$f":"'Offshore Wind'!S384","v":4559.9733898310451},{"$f":"'Offshore Wind'!T384","v":4388.2251629674265},{"$f":"'Offshore Wind'!U384","v":4223.4881142602371},{"$f":"'Offshore Wind'!V384","v":4065.4718575506226},{"$f":"'Offshore Wind'!W384","v":3913.8980633971178},{"$f":"'Offshore Wind'!X384","v":3768.4999582783253},{"$f":"'Offshore Wind'!Y384","v":3629.0218445985543},{"$f":"'Offshore Wind'!Z384","v":3495.2186406322571},{"$f":"'Offshore Wind'!AA384","v":3366.8554395790065},{"$f":"'Offshore Wind'!AB384","v":3243.7070869351537},{"$f":"'Offshore Wind'!AC384","v":3125.5577754213018},{"$f":"'Offshore Wind'!AD384","v":3012.2006567363092},{"$f":"'Offshore Wind'!AE384","v":2903.4374694388503},{"$f":"'Offshore Wind'!AF384","v":2799.0781822866029},{"$f":"'Offshore Wind'!AG384","v":2698.9406523909356},{"$f":"'Offshore Wind'!AH384","v":2602.8502975716669},{"$f":"'Offshore Wind'!AI384","v":2510.6397823220186},{"$f":"'Offshore Wind'!AJ384","v":2422.1487168183976},{"$f":"'Offshore Wind'!AK384","v":2337.2233684331213},{"$f":"'Offshore Wind'!AL384","v":2255.716385230714},{"$f":"'Offshore Wind'!AM384","v":2177.4865309499678},{"$f":"'Offshore Wind'!AN384","v":2102.3984309946645},{"$f":"'Offshore Wind'!AO384","v":2030.3223289756374},{"$f":"'Offshore Wind'!AP384","v":1961.1338533658916},{"$f":"'Offshore Wind'!AQ384","v":1894.7137938486608},{"$f":"'Offshore Wind'!AR384","v":1830.9478869557788},{"$f":"'Offshore Wind'!AS384","v":1769.7266106104289}]
["RC3OfOTRG155","RD","Constant",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L385","v":5985.7005032378565},{"$f":"'Offshore Wind'!M385","v":5985.7005032378565},{"$f":"'Offshore Wind'!N385","v":5985.7005032378565},{"$f":"'Offshore Wind'!O385","v":5985.7005032378565},{"$f":"'Offshore Wind'!P385","v":5985.7005032378565},{"$f":"'Offshore Wind'!Q385","v":5985.7005032378565},{"$f":"'Offshore Wind'!R385","v":5985.7005032378565},{"$f":"'Offshore Wind'!S385","v":5985.7005032378565},{"$f":"'Offshore Wind'!T385","v":5985.7005032378565},{"$f":"'Offshore Wind'!U385","v":5985.7005032378565},{"$f":"'Offshore Wind'!V385","v":5985.7005032378565},{"$f":"'Offshore Wind'!W385","v":5985.7005032378565},{"$f":"'Offshore Wind'!X385","v":5985.7005032378565},{"$f":"'Offshore Wind'!Y385","v":5985.7005032378565},{"$f":"'Offshore Wind'!Z385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AA385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AB385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AC385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AD385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AE385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AF385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AG385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AH385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AI385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AJ385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AK385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AL385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AM385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AN385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AO385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AP385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AQ385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AR385","v":5985.7005032378565},{"$f":"'Offshore Wind'!AS385","v":5985.7005032378565}]
["RL3UtSeattle","RD","Low",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L133","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M133","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N133","v":961.60481444192862},{"$f":"'Solar - Utility PV'!O133","v":902.22647003649149},{"$f":"'Solar - Utility PV'!P133","v":868.47026023551382},{"$f":"'Solar - Utility PV'!Q133","v":834.71405043453592},{"$f":"'Solar - Utility PV'!R133","v":800.95784063355813},{"$f":"'Solar - Utility PV'!S133","v":767.20163083258024},{"$f":"'Solar - Utility PV'!T133","v":733.44542103160256},{"$f":"'Solar - Utility PV'!U133","v":699.68921123062466},{"$f":"'Solar - Utility PV'!V133","v":665.93300142964688},{"$f":"'Solar - Utility PV'!W133","v":632.17679162866909},{"$f":"'Solar - Utility PV'!X133","v":598.42058182769131},{"$f":"'Solar - Utility PV'!Y133","v":564.66437202671295},{"$f":"'Solar - Utility PV'!Z133","v":548.51467931240529},{"$f":"'Solar - Utility PV'!AA133","v":532.36498659809774},{"$f":"'Solar - Utility PV'!AB133","v":516.21529388379008},{"$f":"'Solar - Utility PV'!AC133","v":500.06560116948242},{"$f":"'Solar - Utility PV'!AD133","v":483.9159084551747},{"$f":"'Solar - Utility PV'!AE133","v":471.66189896993058},{"$f":"'Solar - Utility PV'!AF133","v":459.40788948468645},{"$f":"'Solar - Utility PV'!AG133","v":447.15387999944227},{"$f":"'Solar - Utility PV'!AH133","v":434.8998705141982},{"$f":"'Solar - Utility PV'!AI133","v":422.64586102895413},{"$f":"'Solar - Utility PV'!AJ133","v":415.21314271478576},{"$f":"'Solar - Utility PV'!AK133","v":407.78042440061745},{"$f":"'Solar - Utility PV'!AL133","v":400.34770608644902},{"$f":"'Solar - Utility PV'!AM133","v":392.91498777228071},{"$f":"'Solar - Utility PV'!AN133","v":385.48226945811246},{"$f":"'Solar - Utility PV'!AO133","v":379.57941548337163},{"$f":"'Solar - Utility PV'!AP133","v":373.67656150863075},{"$f":"'Solar - Utility PV'!AQ133","v":367.77370753388988},{"$f":"'Solar - Utility PV'!AR133","v":361.870853559149},{"$f":"'Solar - Utility PV'!AS133","v":355.96799958440818}]
["RM3UtSeattle","RD","Mid",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L134","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M134","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N134","v":1095.136341411092},{"$f":"'Solar - Utility PV'!O134","v":1074.5460592058705},{"$f":"'Solar - Utility PV'!P134","v":1054.2716052585899},{"$f":"'Solar - Utility PV'!Q134","v":1032.8707927586827},{"$f":"'Solar - Utility PV'!R134","v":1011.4699802587754},{"$f":"'Solar - Utility PV'!S134","v":990.06916775886816},{"$f":"'Solar - Utility PV'!T134","v":968.6683552589609},{"$f":"'Solar - Utility PV'!U134","v":947.26754275905375},{"$f":"'Solar - Utility PV'!V134","v":925.86673025914649},{"$f":"'Solar - Utility PV'!W134","v":904.46591775923923},{"$f":"'Solar - Utility PV'!X134","v":883.06510525933209},{"$f":"'Solar - Utility PV'!Y134","v":861.66429275942448},{"$f":"'Solar - Utility PV'!Z134","v":852.11143875737991},{"$f":"'Solar - Utility PV'!AA134","v":842.55858475533546},{"$f":"'Solar - Utility PV'!AB134","v":833.00573075329112},{"$f":"'Solar - Utility PV'!AC134","v":823.45287675124678},{"$f":"'Solar - Utility PV'!AD134","v":813.90002274920221},{"$f":"'Solar - Utility PV'!AE134","v":804.34716874715787},{"$f":"'Solar - Utility PV'!AF134","v":794.79431474511352},{"$f":"'Solar - Utility PV'!AG134","v":785.24146074306907},{"$f":"'Solar - Utility PV'!AH134","v":775.68860674102473},{"$f":"'Solar - Utility PV'!AI134","v":766.13575273897982},{"$f":"'Solar - Utility PV'!AJ134","v":757.85320406072049},{"$f":"'Solar - Utility PV'!AK134","v":749.57065538246127},{"$f":"'Solar - Utility PV'!AL134","v":741.28810670420194},{"$f":"'Solar - Utility PV'!AM134","v":733.00555802594261},{"$f":"'Solar - Utility PV'!AN134","v":724.72300934768339},{"$f":"'Solar - Utility PV'!AO134","v":716.44046066942406},{"$f":"'Solar - Utility PV'!AP134","v":708.15791199116472},{"$f":"'Solar - Utility PV'!AQ134","v":699.87536331290551},{"$f":"'Solar - Utility PV'!AR134","v":691.59281463464617},{"$f":"'Solar - Utility PV'!AS134","v":683.31026595638741}]
["RC3UtSeattle","RD","Constant",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L135","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!O135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!P135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Q135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!R135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!S135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!T135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!U135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!V135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!W135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!X135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Y135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Z135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AA135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AB135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AC135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AD135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AE135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AF135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AG135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AH135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AI135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AJ135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AK135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AL135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AM135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AN135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AO135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AP135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AQ135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AR135","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AS135","v":1114.7551470183678}]
["RL3UtChicago","RD","Low",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L136","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M136","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N136","v":961.60481444192862},{"$f":"'Solar - Utility PV'!O136","v":902.22647003649149},{"$f":"'Solar - Utility PV'!P136","v":868.47026023551382},{"$f":"'Solar - Utility PV'!Q136","v":834.71405043453592},{"$f":"'Solar - Utility PV'!R136","v":800.95784063355813},{"$f":"'Solar - Utility PV'!S136","v":767.20163083258024},{"$f":"'Solar - Utility PV'!T136","v":733.44542103160256},{"$f":"'Solar - Utility PV'!U136","v":699.68921123062466},{"$f":"'Solar - Utility PV'!V136","v":665.93300142964688},{"$f":"'Solar - Utility PV'!W136","v":632.17679162866909},{"$f":"'Solar - Utility PV'!X136","v":598.42058182769131},{"$f":"'Solar - Utility PV'!Y136","v":564.66437202671295},{"$f":"'Solar - Utility PV'!Z136","v":548.51467931240529},{"$f":"'Solar - Utility PV'!AA136","v":532.36498659809774},{"$f":"'Solar - Utility PV'!AB136","v":516.21529388379008},{"$f":"'Solar - Utility PV'!AC136","v":500.06560116948242},{"$f":"'Solar - Utility PV'!AD136","v":483.9159084551747},{"$f":"'Solar - Utility PV'!AE136","v":471.66189896993058},{"$f":"'Solar - Utility PV'!AF136","v":459.40788948468645},{"$f":"'Solar - Utility PV'!AG136","v":447.15387999944227},{"$f":"'Solar - Utility PV'!AH136","v":434.8998705141982},{"$f":"'Solar - Utility PV'!AI136","v":422.64586102895413},{"$f":"'Solar - Utility PV'!AJ136","v":415.21314271478576},{"$f":"'Solar - Utility PV'!AK136","v":407.78042440061745},{"$f":"'Solar - Utility PV'!AL136","v":400.34770608644902},{"$f":"'Solar - Utility PV'!AM136","v":392.91498777228071},{"$f":"'Solar - Utility PV'!AN136","v":385.48226945811246},{"$f":"'Solar - Utility PV'!AO136","v":379.57941548337163},{"$f":"'Solar - Utility PV'!AP136","v":373.67656150863075},{"$f":"'Solar - Utility PV'!AQ136","v":367.77370753388988},{"$f":"'Solar - Utility PV'!AR136","v":361.870853559149},{"$f":"'Solar - Utility PV'!AS136","v":355.96799958440818}]
["RM3UtChicago","RD","Mid",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L137","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M137","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N137","v":1095.136341411092},{"$f":"'Solar - Utility PV'!O137","v":1074.5460592058705},{"$f":"'Solar - Utility PV'!P137","v":1054.2716052585899},{"$f":"'Solar - Utility PV'!Q137","v":1032.8707927586827},{"$f":"'Solar - Utility PV'!R137","v":1011.4699802587754},{"$f":"'Solar - Utility PV'!S137","v":990.06916775886816},{"$f":"'Solar - Utility PV'!T137","v":968.6683552589609},{"$f":"'Solar - Utility PV'!U137","v":947.26754275905375},{"$f":"'Solar - Utility PV'!V137","v":925.86673025914649},{"$f":"'Solar - Utility PV'!W137","v":904.46591775923923},{"$f":"'Solar - Utility PV'!X137","v":883.06510525933209},{"$f":"'Solar - Utility PV'!Y137","v":861.66429275942448},{"$f":"'Solar - Utility PV'!Z137","v":852.11143875737991},{"$f":"'Solar - Utility PV'!AA137","v":842.55858475533546},{"$f":"'Solar - Utility PV'!AB137","v":833.00573075329112},{"$f":"'Solar - Utility PV'!AC137","v":823.45287675124678},{"$f":"'Solar - Utility PV'!AD137","v":813.90002274920221},{"$f":"'Solar - Utility PV'!AE137","v":804.34716874715787},{"$f":"'Solar - Utility PV'!AF137","v":794.79431474511352},{"$f":"'Solar - Utility PV'!AG137","v":785.24146074306907},{"$f":"'Solar - Utility PV'!AH137","v":775.68860674102473},{"$f":"'Solar - Utility PV'!AI137","v":766.13575273897982},{"$f":"'Solar - Utility PV'!AJ137","v":757.85320406072049},{"$f":"'Solar - Utility PV'!AK137","v":749.57065538246127},{"$f":"'Solar - Utility PV'!AL137","v":741.28810670420194},{"$f":"'Solar - Utility PV'!AM137","v":733.00555802594261},{"$f":"'Solar - Utility PV'!AN137","v":724.72300934768339},{"$f":"'Solar - Utility PV'!AO137","v":716.44046066942406},{"$f":"'Solar - Utility PV'!AP137","v":708.15791199116472},{"$f":"'Solar - Utility PV'!AQ137","v":699.87536331290551},{"$f":"'Solar - Utility PV'!AR137","v":691.59281463464617},{"$f":"'Solar - Utility PV'!AS137","v":683.31026595638741}]
["RC3UtChicago","RD","Constant",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L138","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!O138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!P138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Q138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!R138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!S138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!T138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!U138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!V138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!W138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!X138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Y138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Z138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AA138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AB138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AC138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AD138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AE138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AF138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AG138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AH138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AI138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AJ138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AK138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AL138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AM138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AN138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AO138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AP138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AQ138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AR138","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AS138","v":1114.7551470183678}]
["RL3UtKansasy","RD","Low",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L139","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M139","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N139","v":961.60481444192862},{"$f":"'Solar - Utility PV'!O139","v":902.22647003649149},{"$f":"'Solar - Utility PV'!P139","v":868.47026023551382},{"$f":"'Solar - Utility PV'!Q139","v":834.71405043453592},{"$f":"'Solar - Utility PV'!R139","v":800.95784063355813},{"$f":"'Solar - Utility PV'!S139","v":767.20163083258024},{"$f":"'Solar - Utility PV'!T139","v":733.44542103160256},{"$f":"'Solar - Utility PV'!U139","v":699.68921123062466},{"$f":"'Solar - Utility PV'!V139","v":665.93300142964688},{"$f":"'Solar - Utility PV'!W139","v":632.17679162866909},{"$f":"'Solar - Utility PV'!X139","v":598.42058182769131},{"$f":"'Solar - Utility PV'!Y139","v":564.66437202671295},{"$f":"'Solar - Utility PV'!Z139","v":548.51467931240529},{"$f":"'Solar - Utility PV'!AA139","v":532.36498659809774},{"$f":"'Solar - Utility PV'!AB139","v":516.21529388379008},{"$f":"'Solar - Utility PV'!AC139","v":500.06560116948242},{"$f":"'Solar - Utility PV'!AD139","v":483.9159084551747},{"$f":"'Solar - Utility PV'!AE139","v":471.66189896993058},{"$f":"'Solar - Utility PV'!AF139","v":459.40788948468645},{"$f":"'Solar - Utility PV'!AG139","v":447.15387999944227},{"$f":"'Solar - Utility PV'!AH139","v":434.8998705141982},{"$f":"'Solar - Utility PV'!AI139","v":422.64586102895413},{"$f":"'Solar - Utility PV'!AJ139","v":415.21314271478576},{"$f":"'Solar - Utility PV'!AK139","v":407.78042440061745},{"$f":"'Solar - Utility PV'!AL139","v":400.34770608644902},{"$f":"'Solar - Utility PV'!AM139","v":392.91498777228071},{"$f":"'Solar - Utility PV'!AN139","v":385.48226945811246},{"$f":"'Solar - Utility PV'!AO139","v":379.57941548337163},{"$f":"'Solar - Utility PV'!AP139","v":373.67656150863075},{"$f":"'Solar - Utility PV'!AQ139","v":367.77370753388988},{"$f":"'Solar - Utility PV'!AR139","v":361.870853559149},{"$f":"'Solar - Utility PV'!AS139","v":355.96799958440818}]
["RM3UtKansasy","RD","Mid",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L140","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M140","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N140","v":1095.136341411092},{"$f":"'Solar - Utility PV'!O140","v":1074.5460592058705},{"$f":"'Solar - Utility PV'!P140","v":1054.2716052585899},{"$f":"'Solar - Utility PV'!Q140","v":1032.8707927586827},{"$f":"'Solar - Utility PV'!R140","v":1011.4699802587754},{"$f":"'Solar - Utility PV'!S140","v":990.06916775886816},{"$f":"'Solar - Utility PV'!T140","v":968.6683552589609},{"$f":"'Solar - Utility PV'!U140","v":947.26754275905375},{"$f":"'Solar - Utility PV'!V140","v":925.86673025914649},{"$f":"'Solar - Utility PV'!W140","v":904.46591775923923},{"$f":"'Solar - Utility PV'!X140","v":883.06510525933209},{"$f":"'Solar - Utility PV'!Y140","v":861.66429275942448},{"$f":"'Solar - Utility PV'!Z140","v":852.11143875737991},{"$f":"'Solar - Utility PV'!AA140","v":842.55858475533546},{"$f":"'Solar - Utility PV'!AB140","v":833.00573075329112},{"$f":"'Solar - Utility PV'!AC140","v":823.45287675124678},{"$f":"'Solar - Utility PV'!AD140","v":813.90002274920221},{"$f":"'Solar - Utility PV'!AE140","v":804.34716874715787},{"$f":"'Solar - Utility PV'!AF140","v":794.79431474511352},{"$f":"'Solar - Utility PV'!AG140","v":785.24146074306907},{"$f":"'Solar - Utility PV'!AH140","v":775.68860674102473},{"$f":"'Solar - Utility PV'!AI140","v":766.13575273897982},{"$f":"'Solar - Utility PV'!AJ140","v":757.85320406072049},{"$f":"'Solar - Utility PV'!AK140","v":749.57065538246127},{"$f":"'Solar - Utility PV'!AL140","v":741.28810670420194},{"$f":"'Solar - Utility PV'!AM140","v":733.00555802594261},{"$f":"'Solar - Utility PV'!AN140","v":724.72300934768339},{"$f":"'Solar - Utility PV'!AO140","v":716.44046066942406},{"$f":"'Solar - Utility PV'!AP140","v":708.15791199116472},{"$f":"'Solar - Utility PV'!AQ140","v":699.87536331290551},{"$f":"'Solar - Utility PV'!AR140","v":691.59281463464617},{"$f":"'Solar - Utility PV'!AS140","v":683.31026595638741}]
["RC3UtKansasy","RD","Constant",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L141","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!O141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!P141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Q141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!R141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!S141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!T141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!U141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!V141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!W141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!X141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Y141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Z141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AA141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AB141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AC141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AD141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AE141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AF141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AG141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AH141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AI141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AJ141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AK141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AL141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AM141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AN141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AO141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AP141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AQ141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AR141","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AS141","v":1114.7551470183678}]
["RL3UtLosAngs","RD","Low",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L142","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M142","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N142","v":961.60481444192862},{"$f":"'Solar - Utility PV'!O142","v":902.22647003649149},{"$f":"'Solar - Utility PV'!P142","v":868.47026023551382},{"$f":"'Solar - Utility PV'!Q142","v":834.71405043453592},{"$f":"'Solar - Utility PV'!R142","v":800.95784063355813},{"$f":"'Solar - Utility PV'!S142","v":767.20163083258024},{"$f":"'Solar - Utility PV'!T142","v":733.44542103160256},{"$f":"'Solar - Utility PV'!U142","v":699.68921123062466},{"$f":"'Solar - Utility PV'!V142","v":665.93300142964688},{"$f":"'Solar - Utility PV'!W142","v":632.17679162866909},{"$f":"'Solar - Utility PV'!X142","v":598.42058182769131},{"$f":"'Solar - Utility PV'!Y142","v":564.66437202671295},{"$f":"'Solar - Utility PV'!Z142","v":548.51467931240529},{"$f":"'Solar - Utility PV'!AA142","v":532.36498659809774},{"$f":"'Solar - Utility PV'!AB142","v":516.21529388379008},{"$f":"'Solar - Utility PV'!AC142","v":500.06560116948242},{"$f":"'Solar - Utility PV'!AD142","v":483.9159084551747},{"$f":"'Solar - Utility PV'!AE142","v":471.66189896993058},{"$f":"'Solar - Utility PV'!AF142","v":459.40788948468645},{"$f":"'Solar - Utility PV'!AG142","v":447.15387999944227},{"$f":"'Solar - Utility PV'!AH142","v":434.8998705141982},{"$f":"'Solar - Utility PV'!AI142","v":422.64586102895413},{"$f":"'Solar - Utility PV'!AJ142","v":415.21314271478576},{"$f":"'Solar - Utility PV'!AK142","v":407.78042440061745},{"$f":"'Solar - Utility PV'!AL142","v":400.34770608644902},{"$f":"'Solar - Utility PV'!AM142","v":392.91498777228071},{"$f":"'Solar - Utility PV'!AN142","v":385.48226945811246},{"$f":"'Solar - Utility PV'!AO142","v":379.57941548337163},{"$f":"'Solar - Utility PV'!AP142","v":373.67656150863075},{"$f":"'Solar - Utility PV'!AQ142","v":367.77370753388988},{"$f":"'Solar - Utility PV'!AR142","v":361.870853559149},{"$f":"'Solar - Utility PV'!AS142","v":355.96799958440818}]
["RM3UtLosAngs","RD","Mid",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L143","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M143","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N143","v":1095.136341411092},{"$f":"'Solar - Utility PV'!O143","v":1074.5460592058705},{"$f":"'Solar - Utility PV'!P143","v":1054.2716052585899},{"$f":"'Solar - Utility PV'!Q143","v":1032.8707927586827},{"$f":"'Solar - Utility PV'!R143","v":1011.4699802587754},{"$f":"'Solar - Utility PV'!S143","v":990.06916775886816},{"$f":"'Solar - Utility PV'!T143","v":968.6683552589609},{"$f":"'Solar - Utility PV'!U143","v":947.26754275905375},{"$f":"'Solar - Utility PV'!V143","v":925.86673025914649},{"$f":"'Solar - Utility PV'!W143","v":904.46591775923923},{"$f":"'Solar - Utility PV'!X143","v":883.06510525933209},{"$f":"'Solar - Utility PV'!Y143","v":861.66429275942448},{"$f":"'Solar - Utility PV'!Z143","v":852.11143875737991},{"$f":"'Solar - Utility PV'!AA143","v":842.55858475533546},{"$f":"'Solar - Utility PV'!AB143","v":833.00573075329112},{"$f":"'Solar - Utility PV'!AC143","v":823.45287675124678},{"$f":"'Solar - Utility PV'!AD143","v":813.90002274920221},{"$f":"'Solar - Utility PV'!AE143","v":804.34716874715787},{"$f":"'Solar - Utility PV'!AF143","v":794.79431474511352},{"$f":"'Solar - Utility PV'!AG143","v":785.24146074306907},{"$f":"'Solar - Utility PV'!AH143","v":775.68860674102473},{"$f":"'Solar - Utility PV'!AI143","v":766.13575273897982},{"$f":"'Solar - Utility PV'!AJ143","v":757.85320406072049},{"$f":"'Solar - Utility PV'!AK143","v":749.57065538246127},{"$f":"'Solar - Utility PV'!AL143","v":741.28810670420194},{"$f":"'Solar - Utility PV'!AM143","v":733.00555802594261},{"$f":"'Solar - Utility PV'!AN143","v":724.72300934768339},{"$f":"'Solar - Utility PV'!AO143","v":716.44046066942406},{"$f":"'Solar - Utility PV'!AP143","v":708.15791199116472},{"$f":"'Solar - Utility PV'!AQ143","v":699.87536331290551},{"$f":"'Solar - Utility PV'!AR143","v":691.59281463464617},{"$f":"'Solar - Utility PV'!AS143","v":683.31026595638741}]
[{"$f":"_xlfn.CONCAT(LEFT(B67,1), LEFT(C67,1), LEFT(D67,1),LEFT(E67,2),LEFT(F67,6),RIGHT(F67,1))","v":"RC3UtLosAngs"},"RD","Constant",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L144","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!O144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!P144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Q144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!R144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!S144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!T144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!U144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!V144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!W144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!X144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Y144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Z144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AA144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AB144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AC144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AD144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AE144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AF144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AG144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AH144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AI144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AJ144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AK144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AL144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AM144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AN144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AO144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AP144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AQ144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AR144","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AS144","v":1114.7551470183678}]
["RL3UtDaggett","RD","Low",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L145","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M145","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N145","v":961.60481444192862},{"$f":"'Solar - Utility PV'!O145","v":902.22647003649149},{"$f":"'Solar - Utility PV'!P145","v":868.47026023551382},{"$f":"'Solar - Utility PV'!Q145","v":834.71405043453592},{"$f":"'Solar - Utility PV'!R145","v":800.95784063355813},{"$f":"'Solar - Utility PV'!S145","v":767.20163083258024},{"$f":"'Solar - Utility PV'!T145","v":733.44542103160256},{"$f":"'Solar - Utility PV'!U145","v":699.68921123062466},{"$f":"'Solar - Utility PV'!V145","v":665.93300142964688},{"$f":"'Solar - Utility PV'!W145","v":632.17679162866909},{"$f":"'Solar - Utility PV'!X145","v":598.42058182769131},{"$f":"'Solar - Utility PV'!Y145","v":564.66437202671295},{"$f":"'Solar - Utility PV'!Z145","v":548.51467931240529},{"$f":"'Solar - Utility PV'!AA145","v":532.36498659809774},{"$f":"'Solar - Utility PV'!AB145","v":516.21529388379008},{"$f":"'Solar - Utility PV'!AC145","v":500.06560116948242},{"$f":"'Solar - Utility PV'!AD145","v":483.9159084551747},{"$f":"'Solar - Utility PV'!AE145","v":471.66189896993058},{"$f":"'Solar - Utility PV'!AF145","v":459.40788948468645},{"$f":"'Solar - Utility PV'!AG145","v":447.15387999944227},{"$f":"'Solar - Utility PV'!AH145","v":434.8998705141982},{"$f":"'Solar - Utility PV'!AI145","v":422.64586102895413},{"$f":"'Solar - Utility PV'!AJ145","v":415.21314271478576},{"$f":"'Solar - Utility PV'!AK145","v":407.78042440061745},{"$f":"'Solar - Utility PV'!AL145","v":400.34770608644902},{"$f":"'Solar - Utility PV'!AM145","v":392.91498777228071},{"$f":"'Solar - Utility PV'!AN145","v":385.48226945811246},{"$f":"'Solar - Utility PV'!AO145","v":379.57941548337163},{"$f":"'Solar - Utility PV'!AP145","v":373.67656150863075},{"$f":"'Solar - Utility PV'!AQ145","v":367.77370753388988},{"$f":"'Solar - Utility PV'!AR145","v":361.870853559149},{"$f":"'Solar - Utility PV'!AS145","v":355.96799958440818}]
["RM3UtDaggett","RD","Mid",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L146","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M146","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N146","v":1095.136341411092},{"$f":"'Solar - Utility PV'!O146","v":1074.5460592058705},{"$f":"'Solar - Utility PV'!P146","v":1054.2716052585899},{"$f":"'Solar - Utility PV'!Q146","v":1032.8707927586827},{"$f":"'Solar - Utility PV'!R146","v":1011.4699802587754},{"$f":"'Solar - Utility PV'!S146","v":990.06916775886816},{"$f":"'Solar - Utility PV'!T146","v":968.6683552589609},{"$f":"'Solar - Utility PV'!U146","v":947.26754275905375},{"$f":"'Solar - Utility PV'!V146","v":925.86673025914649},{"$f":"'Solar - Utility PV'!W146","v":904.46591775923923},{"$f":"'Solar - Utility PV'!X146","v":883.06510525933209},{"$f":"'Solar - Utility PV'!Y146","v":861.66429275942448},{"$f":"'Solar - Utility PV'!Z146","v":852.11143875737991},{"$f":"'Solar - Utility PV'!AA146","v":842.55858475533546},{"$f":"'Solar - Utility PV'!AB146","v":833.00573075329112},{"$f":"'Solar - Utility PV'!AC146","v":823.45287675124678},{"$f":"'Solar - Utility PV'!AD146","v":813.90002274920221},{"$f":"'Solar - Utility PV'!AE146","v":804.34716874715787},{"$f":"'Solar - Utility PV'!AF146","v":794.79431474511352},{"$f":"'Solar - Utility PV'!AG146","v":785.24146074306907},{"$f":"'Solar - Utility PV'!AH146","v":775.68860674102473},{"$f":"'Solar - Utility PV'!AI146","v":766.13575273897982},{"$f":"'Solar - Utility PV'!AJ146","v":757.85320406072049},{"$f":"'Solar - Utility PV'!AK146","v":749.57065538246127},{"$f":"'Solar - Utility PV'!AL146","v":741.28810670420194},{"$f":"'Solar - Utility PV'!AM146","v":733.00555802594261},{"$f":"'Solar - Utility PV'!AN146","v":724.72300934768339},{"$f":"'Solar - Utility PV'!AO146","v":716.44046066942406},{"$f":"'Solar - Utility PV'!AP146","v":708.15791199116472},{"$f":"'Solar - Utility PV'!AQ146","v":699.87536331290551},{"$f":"'Solar - Utility PV'!AR146","v":691.59281463464617},{"$f":"'Solar - Utility PV'!AS146","v":683.31026595638741}]
["RC3UtDaggett","RD","Constant",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L147","v":1110.7302045049462},{"$f":"'Solar - Utility PV'!M147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!N147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!O147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!P147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Q147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!R147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!S147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!T147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!U147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!V147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!W147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!X147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Y147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!Z147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AA147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AB147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AC147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AD147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AE147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AF147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AG147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AH147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AI147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AJ147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AK147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AL147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AM147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AN147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AO147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AP147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AQ147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AR147","v":1114.7551470183678},{"$f":"'Solar - Utility PV'!AS147","v":1114.7551470183678}]
["RL3LaLTRG11","RD","Low",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L229","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M229","v":1585.5564313796353},{"$f":"'Land-Based Wind'!N229","v":1547.8994661343688},{"$f":"'Land-Based Wind'!O229","v":1510.2425008891025},{"$f":"'Land-Based Wind'!P229","v":1472.5855356438362},{"$f":"'Land-Based Wind'!Q229","v":1434.9285703985699},{"$f":"'Land-Based Wind'!R229","v":1397.2716051533034},{"$f":"'Land-Based Wind'!S229","v":1359.6146399080371},{"$f":"'Land-Based Wind'!T229","v":1321.9576746627708},{"$f":"'Land-Based Wind'!U229","v":1284.3007094175045},{"$f":"'Land-Based Wind'!V229","v":1246.643744172238},{"$f":"'Land-Based Wind'!W229","v":1208.986778926972},{"$f":"'Land-Based Wind'!X229","v":1171.3298136817054},{"$f":"'Land-Based Wind'!Y229","v":1133.6728484364392},{"$f":"'Land-Based Wind'!Z229","v":1118.5257336511154},{"$f":"'Land-Based Wind'!AA229","v":1103.3220307051452},{"$f":"'Land-Based Wind'!AB229","v":1088.0617395985291},{"$f":"'Land-Based Wind'!AC229","v":1072.7448603312664},{"$f":"'Land-Based Wind'!AD229","v":1057.3713929033568},{"$f":"'Land-Based Wind'!AE229","v":1041.9413373148013},{"$f":"'Land-Based Wind'!AF229","v":1026.454693565599},{"$f":"'Land-Based Wind'!AG229","v":1010.9114616557506},{"$f":"'Land-Based Wind'!AH229","v":995.31164158525633},{"$f":"'Land-Based Wind'!AI229","v":979.65523335411513},{"$f":"'Land-Based Wind'!AJ229","v":963.94223696232768},{"$f":"'Land-Based Wind'!AK229","v":948.17265240989354},{"$f":"'Land-Based Wind'!AL229","v":932.34647969681373},{"$f":"'Land-Based Wind'!AM229","v":916.46371882308699},{"$f":"'Land-Based Wind'!AN229","v":900.52436978871356},{"$f":"'Land-Based Wind'!AO229","v":884.52843259369479},{"$f":"'Land-Based Wind'!AP229","v":868.47590723802864},{"$f":"'Land-Based Wind'!AQ229","v":852.36679372171625},{"$f":"'Land-Based Wind'!AR229","v":836.20109204475773},{"$f":"'Land-Based Wind'!AS229","v":819.97880220715274}]
["RM3LaLTRG11","RD","Mid",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L230","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M230","v":1595.466159075758},{"$f":"'Land-Based Wind'!N230","v":1567.7189215266144},{"$f":"'Land-Based Wind'!O230","v":1539.9716839774708},{"$f":"'Land-Based Wind'!P230","v":1512.2244464283272},{"$f":"'Land-Based Wind'!Q230","v":1484.4772088791835},{"$f":"'Land-Based Wind'!R230","v":1456.7299713300399},{"$f":"'Land-Based Wind'!S230","v":1428.9827337808961},{"$f":"'Land-Based Wind'!T230","v":1401.2354962317524},{"$f":"'Land-Based Wind'!U230","v":1373.4882586826088},{"$f":"'Land-Based Wind'!V230","v":1345.7410211334652},{"$f":"'Land-Based Wind'!W230","v":1317.9937835843218},{"$f":"'Land-Based Wind'!X230","v":1290.2465460351782},{"$f":"'Land-Based Wind'!Y230","v":1262.4993084860346},{"$f":"'Land-Based Wind'!Z230","v":1248.8628269830049},{"$f":"'Land-Based Wind'!AA230","v":1235.2055587633206},{"$f":"'Land-Based Wind'!AB230","v":1221.5275038269804},{"$f":"'Land-Based Wind'!AC230","v":1207.8286621739851},{"$f":"'Land-Based Wind'!AD230","v":1194.1090338043343},{"$f":"'Land-Based Wind'!AE230","v":1180.3686187180288},{"$f":"'Land-Based Wind'!AF230","v":1166.6074169150677},{"$f":"'Land-Based Wind'!AG230","v":1152.8254283954511},{"$f":"'Land-Based Wind'!AH230","v":1139.0226531591793},{"$f":"'Land-Based Wind'!AI230","v":1125.1990912062524},{"$f":"'Land-Based Wind'!AJ230","v":1111.3547425366701},{"$f":"'Land-Based Wind'!AK230","v":1097.4896071504327},{"$f":"'Land-Based Wind'!AL230","v":1083.6036850475389},{"$f":"'Land-Based Wind'!AM230","v":1069.6969762279912},{"$f":"'Land-Based Wind'!AN230","v":1055.7694806917882},{"$f":"'Land-Based Wind'!AO230","v":1041.8211984389297},{"$f":"'Land-Based Wind'!AP230","v":1027.8521294694156},{"$f":"'Land-Based Wind'!AQ230","v":1013.8622737832466},{"$f":"'Land-Based Wind'!AR230","v":999.85163138042174},{"$f":"'Land-Based Wind'!AS230","v":985.82020226094198}]
["RC3LaLTRG11","RD","Constant",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!N231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!O231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!P231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Q231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!R231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!S231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!T231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!U231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!V231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!W231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!X231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Y231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Z231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AA231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AB231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AC231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AD231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AE231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AF231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AG231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AH231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AI231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AJ231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AK231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AL231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AM231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AN231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AO231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AP231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AQ231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AR231","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AS231","v":1623.2133966249016}]
["RL3LaLTRG22","RD","Low",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L232","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M232","v":1585.5564313796353},{"$f":"'Land-Based Wind'!N232","v":1547.8994661343688},{"$f":"'Land-Based Wind'!O232","v":1510.2425008891025},{"$f":"'Land-Based Wind'!P232","v":1472.5855356438362},{"$f":"'Land-Based Wind'!Q232","v":1434.9285703985699},{"$f":"'Land-Based Wind'!R232","v":1397.2716051533034},{"$f":"'Land-Based Wind'!S232","v":1359.6146399080371},{"$f":"'Land-Based Wind'!T232","v":1321.9576746627708},{"$f":"'Land-Based Wind'!U232","v":1284.3007094175045},{"$f":"'Land-Based Wind'!V232","v":1246.643744172238},{"$f":"'Land-Based Wind'!W232","v":1208.986778926972},{"$f":"'Land-Based Wind'!X232","v":1171.3298136817054},{"$f":"'Land-Based Wind'!Y232","v":1133.6728484364392},{"$f":"'Land-Based Wind'!Z232","v":1119.4547226217269},{"$f":"'Land-Based Wind'!AA232","v":1105.151714566045},{"$f":"'Land-Based Wind'!AB232","v":1090.7638242693936},{"$f":"'Land-Based Wind'!AC232","v":1076.291051731773},{"$f":"'Land-Based Wind'!AD232","v":1061.7333969531817},{"$f":"'Land-Based Wind'!AE232","v":1047.0908599336224},{"$f":"'Land-Based Wind'!AF232","v":1032.3634406730926},{"$f":"'Land-Based Wind'!AG232","v":1017.551139171593},{"$f":"'Land-Based Wind'!AH232","v":1002.653955429124},{"$f":"'Land-Based Wind'!AI232","v":987.67188944568579},{"$f":"'Land-Based Wind'!AJ232","v":972.60494122127784},{"$f":"'Land-Based Wind'!AK232","v":957.45311075590041},{"$f":"'Land-Based Wind'!AL232","v":942.21639804955316},{"$f":"'Land-Based Wind'!AM232","v":926.89480310223701},{"$f":"'Land-Based Wind'!AN232","v":911.48832591395046},{"$f":"'Land-Based Wind'!AO232","v":895.99696648469455},{"$f":"'Land-Based Wind'!AP232","v":880.42072481446962},{"$f":"'Land-Based Wind'!AQ232","v":864.75960090327396},{"$f":"'Land-Based Wind'!AR232","v":849.01359475110996},{"$f":"'Land-Based Wind'!AS232","v":833.18270635797558}]
["RM3LaLTRG22","RD","Mid",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L233","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M233","v":1595.466159075758},{"$f":"'Land-Based Wind'!N233","v":1567.7189215266144},{"$f":"'Land-Based Wind'!O233","v":1539.9716839774708},{"$f":"'Land-Based Wind'!P233","v":1512.2244464283272},{"$f":"'Land-Based Wind'!Q233","v":1484.4772088791835},{"$f":"'Land-Based Wind'!R233","v":1456.7299713300399},{"$f":"'Land-Based Wind'!S233","v":1428.9827337808961},{"$f":"'Land-Based Wind'!T233","v":1401.2354962317524},{"$f":"'Land-Based Wind'!U233","v":1373.4882586826088},{"$f":"'Land-Based Wind'!V233","v":1345.7410211334652},{"$f":"'Land-Based Wind'!W233","v":1317.9937835843218},{"$f":"'Land-Based Wind'!X233","v":1290.2465460351782},{"$f":"'Land-Based Wind'!Y233","v":1262.4993084860346},{"$f":"'Land-Based Wind'!Z233","v":1249.3772982202236},{"$f":"'Land-Based Wind'!AA233","v":1236.2241078794291},{"$f":"'Land-Based Wind'!AB233","v":1223.0397374636523},{"$f":"'Land-Based Wind'!AC233","v":1209.824186972892},{"$f":"'Land-Based Wind'!AD233","v":1196.5774564071492},{"$f":"'Land-Based Wind'!AE233","v":1183.2995457664233},{"$f":"'Land-Based Wind'!AF233","v":1169.9904550507147},{"$f":"'Land-Based Wind'!AG233","v":1156.6501842600228},{"$f":"'Land-Based Wind'!AH233","v":1143.2787333943486},{"$f":"'Land-Based Wind'!AI233","v":1129.8761024536909},{"$f":"'Land-Based Wind'!AJ233","v":1116.4422914380505},{"$f":"'Land-Based Wind'!AK233","v":1102.9773003474268},{"$f":"'Land-Based Wind'!AL233","v":1089.481129181821},{"$f":"'Land-Based Wind'!AM233","v":1075.9537779412319},{"$f":"'Land-Based Wind'!AN233","v":1062.3952466256596},{"$f":"'Land-Based Wind'!AO233","v":1048.8055352351048},{"$f":"'Land-Based Wind'!AP233","v":1035.1846437695665},{"$f":"'Land-Based Wind'!AQ233","v":1021.5325722290453},{"$f":"'Land-Based Wind'!AR233","v":1007.8493206135419},{"$f":"'Land-Based Wind'!AS233","v":994.13488892305509}]
["RC3LaLTRG22","RD","Constant",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!N234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!O234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!P234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Q234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!R234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!S234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!T234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!U234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!V234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!W234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!X234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Y234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Z234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AA234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AB234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AC234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AD234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AE234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AF234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AG234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AH234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AI234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AJ234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AK234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AL234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AM234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AN234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AO234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AP234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AQ234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AR234","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AS234","v":1623.2133966249016}]
["RL3LaLTRG33","RD","Low",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L235","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M235","v":1585.5564313796353},{"$f":"'Land-Based Wind'!N235","v":1547.8994661343688},{"$f":"'Land-Based Wind'!O235","v":1510.2425008891025},{"$f":"'Land-Based Wind'!P235","v":1472.5855356438362},{"$f":"'Land-Based Wind'!Q235","v":1434.9285703985699},{"$f":"'Land-Based Wind'!R235","v":1397.2716051533034},{"$f":"'Land-Based Wind'!S235","v":1359.6146399080371},{"$f":"'Land-Based Wind'!T235","v":1321.9576746627708},{"$f":"'Land-Based Wind'!U235","v":1284.3007094175045},{"$f":"'Land-Based Wind'!V235","v":1246.643744172238},{"$f":"'Land-Based Wind'!W235","v":1208.986778926972},{"$f":"'Land-Based Wind'!X235","v":1171.3298136817054},{"$f":"'Land-Based Wind'!Y235","v":1133.6728484364392},{"$f":"'Land-Based Wind'!Z235","v":1120.3837115923382},{"$f":"'Land-Based Wind'!AA235","v":1106.9813984269449},{"$f":"'Land-Based Wind'!AB235","v":1093.4659089402587},{"$f":"'Land-Based Wind'!AC235","v":1079.8372431322791},{"$f":"'Land-Based Wind'!AD235","v":1066.0954010030071},{"$f":"'Land-Based Wind'!AE235","v":1052.240382552443},{"$f":"'Land-Based Wind'!AF235","v":1038.2721877805857},{"$f":"'Land-Based Wind'!AG235","v":1024.1908166874357},{"$f":"'Land-Based Wind'!AH235","v":1009.9962692729929},{"$f":"'Land-Based Wind'!AI235","v":995.68854553725703},{"$f":"'Land-Based Wind'!AJ235","v":981.26764548022891},{"$f":"'Land-Based Wind'!AK235","v":966.73356910190762},{"$f":"'Land-Based Wind'!AL235","v":952.08631640229328},{"$f":"'Land-Based Wind'!AM235","v":937.32588738138691},{"$f":"'Land-Based Wind'!AN235","v":922.45228203918714},{"$f":"'Land-Based Wind'!AO235","v":907.46550037569523},{"$f":"'Land-Based Wind'!AP235","v":892.36554239091038},{"$f":"'Land-Based Wind'!AQ235","v":877.15240808483225},{"$f":"'Land-Based Wind'!AR235","v":861.82609745746186},{"$f":"'Land-Based Wind'!AS235","v":846.3866105087983}]
["RM3LaLTRG33","RD","Mid",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L236","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M236","v":1595.466159075758},{"$f":"'Land-Based Wind'!N236","v":1567.7189215266144},{"$f":"'Land-Based Wind'!O236","v":1539.9716839774708},{"$f":"'Land-Based Wind'!P236","v":1512.2244464283272},{"$f":"'Land-Based Wind'!Q236","v":1484.4772088791835},{"$f":"'Land-Based Wind'!R236","v":1456.7299713300399},{"$f":"'Land-Based Wind'!S236","v":1428.9827337808961},{"$f":"'Land-Based Wind'!T236","v":1401.2354962317524},{"$f":"'Land-Based Wind'!U236","v":1373.4882586826088},{"$f":"'Land-Based Wind'!V236","v":1345.7410211334652},{"$f":"'Land-Based Wind'!W236","v":1317.9937835843218},{"$f":"'Land-Based Wind'!X236","v":1290.2465460351782},{"$f":"'Land-Based Wind'!Y236","v":1262.4993084860346},{"$f":"'Land-Based Wind'!Z236","v":1249.8917694574411},{"$f":"'Land-Based Wind'!AA236","v":1237.2426569955383},{"$f":"'Land-Based Wind'!AB236","v":1224.551971100324},{"$f":"'Land-Based Wind'!AC236","v":1211.8197117717991},{"$f":"'Land-Based Wind'!AD236","v":1199.0458790099635},{"$f":"'Land-Based Wind'!AE236","v":1186.2304728148181},{"$f":"'Land-Based Wind'!AF236","v":1173.3734931863621},{"$f":"'Land-Based Wind'!AG236","v":1160.4749401245952},{"$f":"'Land-Based Wind'!AH236","v":1147.5348136295172},{"$f":"'Land-Based Wind'!AI236","v":1134.5531137011299},{"$f":"'Land-Based Wind'!AJ236","v":1121.5298403394308},{"$f":"'Land-Based Wind'!AK236","v":1108.4649935444227},{"$f":"'Land-Based Wind'!AL236","v":1095.3585733161024},{"$f":"'Land-Based Wind'!AM236","v":1082.210579654472},{"$f":"'Land-Based Wind'!AN236","v":1069.0210125595311},{"$f":"'Land-Based Wind'!AO236","v":1055.7898720312796},{"$f":"'Land-Based Wind'!AP236","v":1042.5171580697177},{"$f":"'Land-Based Wind'!AQ236","v":1029.2028706748447},{"$f":"'Land-Based Wind'!AR236","v":1015.8470098466621},{"$f":"'Land-Based Wind'!AS236","v":1002.4495755851682}]
["RC3LaLTRG33","RD","Constant",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!N237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!O237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!P237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Q237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!R237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!S237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!T237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!U237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!V237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!W237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!X237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Y237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Z237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AA237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AB237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AC237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AD237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AE237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AF237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AG237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AH237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AI237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AJ237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AK237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AL237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AM237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AN237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AO237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AP237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AQ237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AR237","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AS237","v":1623.2133966249016}]
["RL3LaLTRG44","RD","Low",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L238","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M238","v":1585.5564313796353},{"$f":"'Land-Based Wind'!N238","v":1547.8994661343688},{"$f":"'Land-Based Wind'!O238","v":1510.2425008891025},{"$f":"'Land-Based Wind'!P238","v":1472.5855356438362},{"$f":"'Land-Based Wind'!Q238","v":1434.9285703985699},{"$f":"'Land-Based Wind'!R238","v":1397.2716051533034},{"$f":"'Land-Based Wind'!S238","v":1359.6146399080371},{"$f":"'Land-Based Wind'!T238","v":1321.9576746627708},{"$f":"'Land-Based Wind'!U238","v":1284.3007094175045},{"$f":"'Land-Based Wind'!V238","v":1246.643744172238},{"$f":"'Land-Based Wind'!W238","v":1208.986778926972},{"$f":"'Land-Based Wind'!X238","v":1171.3298136817054},{"$f":"'Land-Based Wind'!Y238","v":1133.6728484364392},{"$f":"'Land-Based Wind'!Z238","v":1121.3127005629508},{"$f":"'Land-Based Wind'!AA238","v":1108.811082287845},{"$f":"'Land-Based Wind'!AB238","v":1096.1679936111238},{"$f":"'Land-Based Wind'!AC238","v":1083.3834345327866},{"$f":"'Land-Based Wind'!AD238","v":1070.4574050528333},{"$f":"'Land-Based Wind'!AE238","v":1057.3899051712647},{"$f":"'Land-Based Wind'!AF238","v":1044.1809348880797},{"$f":"'Land-Based Wind'!AG238","v":1030.8304942032785},{"$f":"'Land-Based Wind'!AH238","v":1017.3385831168613},{"$f":"'Land-Based Wind'!AI238","v":1003.7052016288287},{"$f":"'Land-Based Wind'!AJ238","v":989.93034973917963},{"$f":"'Land-Based Wind'!AK238","v":976.01402744791505},{"$f":"'Land-Based Wind'!AL238","v":961.95623475503396},{"$f":"'Land-Based Wind'!AM238","v":947.75697166053726},{"$f":"'Land-Based Wind'!AN238","v":933.41623816442439},{"$f":"'Land-Based Wind'!AO238","v":918.93403426669579},{"$f":"'Land-Based Wind'!AP238","v":904.31035996735147},{"$f":"'Land-Based Wind'!AQ238","v":889.54521526639064},{"$f":"'Land-Based Wind'!AR238","v":874.63860016381432},{"$f":"'Land-Based Wind'!AS238","v":859.5905146596217}]
["RM3LaLTRG44","RD","Mid",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L239","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M239","v":1595.466159075758},{"$f":"'Land-Based Wind'!N239","v":1567.7189215266144},{"$f":"'Land-Based Wind'!O239","v":1539.9716839774708},{"$f":"'Land-Based Wind'!P239","v":1512.2244464283272},{"$f":"'Land-Based Wind'!Q239","v":1484.4772088791835},{"$f":"'Land-Based Wind'!R239","v":1456.7299713300399},{"$f":"'Land-Based Wind'!S239","v":1428.9827337808961},{"$f":"'Land-Based Wind'!T239","v":1401.2354962317524},{"$f":"'Land-Based Wind'!U239","v":1373.4882586826088},{"$f":"'Land-Based Wind'!V239","v":1345.7410211334652},{"$f":"'Land-Based Wind'!W239","v":1317.9937835843218},{"$f":"'Land-Based Wind'!X239","v":1290.2465460351782},{"$f":"'Land-Based Wind'!Y239","v":1262.4993084860346},{"$f":"'Land-Based Wind'!Z239","v":1250.4062406946596},{"$f":"'Land-Based Wind'!AA239","v":1238.2612061116467},{"$f":"'Land-Based Wind'!AB239","v":1226.0642047369961},{"$f":"'Land-Based Wind'!AC239","v":1213.8152365707058},{"$f":"'Land-Based Wind'!AD239","v":1201.5143016127788},{"$f":"'Land-Based Wind'!AE239","v":1189.1613998632129},{"$f":"'Land-Based Wind'!AF239","v":1176.7565313220093},{"$f":"'Land-Based Wind'!AG239","v":1164.2996959891668},{"$f":"'Land-Based Wind'!AH239","v":1151.790893864687},{"$f":"'Land-Based Wind'!AI239","v":1139.2301249485681},{"$f":"'Land-Based Wind'!AJ239","v":1126.6173892408112},{"$f":"'Land-Based Wind'!AK239","v":1113.9526867414165},{"$f":"'Land-Based Wind'!AL239","v":1101.2360174503829},{"$f":"'Land-Based Wind'!AM239","v":1088.4673813677121},{"$f":"'Land-Based Wind'!AN239","v":1075.6467784934025},{"$f":"'Land-Based Wind'!AO239","v":1062.7742088274542},{"$f":"'Land-Based Wind'!AP239","v":1049.8496723698684},{"$f":"'Land-Based Wind'!AQ239","v":1036.8731691206444},{"$f":"'Land-Based Wind'!AR239","v":1023.8446990797822},{"$f":"'Land-Based Wind'!AS239","v":1010.7642622472812}]
["RC3LaLTRG44","RD","Constant",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!N240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!O240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!P240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Q240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!R240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!S240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!T240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!U240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!V240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!W240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!X240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Y240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Z240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AA240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AB240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AC240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AD240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AE240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AF240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AG240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AH240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AI240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AJ240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AK240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AL240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AM240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AN240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AO240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AP240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AQ240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AR240","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AS240","v":1623.2133966249016}]
["RL3LaLTRG55","RD","Low",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L241","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M241","v":1585.5564313796353},{"$f":"'Land-Based Wind'!N241","v":1547.8994661343688},{"$f":"'Land-Based Wind'!O241","v":1510.2425008891025},{"$f":"'Land-Based Wind'!P241","v":1472.5855356438362},{"$f":"'Land-Based Wind'!Q241","v":1434.9285703985699},{"$f":"'Land-Based Wind'!R241","v":1397.2716051533034},{"$f":"'Land-Based Wind'!S241","v":1359.6146399080371},{"$f":"'Land-Based Wind'!T241","v":1321.9576746627708},{"$f":"'Land-Based Wind'!U241","v":1284.3007094175045},{"$f":"'Land-Based Wind'!V241","v":1246.643744172238},{"$f":"'Land-Based Wind'!W241","v":1208.986778926972},{"$f":"'Land-Based Wind'!X241","v":1171.3298136817054},{"$f":"'Land-Based Wind'!Y241","v":1133.6728484364392},{"$f":"'Land-Based Wind'!Z241","v":1122.2416895335614},{"$f":"'Land-Based Wind'!AA241","v":1110.6407661487447},{"$f":"'Land-Based Wind'!AB241","v":1098.8700782819888},{"$f":"'Land-Based Wind'!AC241","v":1086.9296259332932},{"$f":"'Land-Based Wind'!AD241","v":1074.819409102658},{"$f":"'Land-Based Wind'!AE241","v":1062.539427790085},{"$f":"'Land-Based Wind'!AF241","v":1050.0896819955722},{"$f":"'Land-Based Wind'!AG241","v":1037.4701717191201},{"$f":"'Land-Based Wind'!AH241","v":1024.6808969607291},{"$f":"'Land-Based Wind'!AI241","v":1011.7218577203993},{"$f":"'Land-Based Wind'!AJ241","v":998.59305399813002},{"$f":"'Land-Based Wind'!AK241","v":985.29448579392147},{"$f":"'Land-Based Wind'!AL241","v":971.82615310777442},{"$f":"'Land-Based Wind'!AM241","v":958.18805593968727},{"$f":"'Land-Based Wind'!AN241","v":944.38019428966106},{"$f":"'Land-Based Wind'!AO241","v":930.40256815769624},{"$f":"'Land-Based Wind'!AP241","v":916.25517754379189},{"$f":"'Land-Based Wind'!AQ241","v":901.9380224479487},{"$f":"'Land-Based Wind'!AR241","v":887.45110287016587},{"$f":"'Land-Based Wind'!AS241","v":872.79441881044409}]
["RM3LaLTRG55","RD","Mid",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L242","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M242","v":1595.466159075758},{"$f":"'Land-Based Wind'!N242","v":1567.7189215266144},{"$f":"'Land-Based Wind'!O242","v":1539.9716839774708},{"$f":"'Land-Based Wind'!P242","v":1512.2244464283272},{"$f":"'Land-Based Wind'!Q242","v":1484.4772088791835},{"$f":"'Land-Based Wind'!R242","v":1456.7299713300399},{"$f":"'Land-Based Wind'!S242","v":1428.9827337808961},{"$f":"'Land-Based Wind'!T242","v":1401.2354962317524},{"$f":"'Land-Based Wind'!U242","v":1373.4882586826088},{"$f":"'Land-Based Wind'!V242","v":1345.7410211334652},{"$f":"'Land-Based Wind'!W242","v":1317.9937835843218},{"$f":"'Land-Based Wind'!X242","v":1290.2465460351782},{"$f":"'Land-Based Wind'!Y242","v":1262.4993084860346},{"$f":"'Land-Based Wind'!Z242","v":1250.9207119318783},{"$f":"'Land-Based Wind'!AA242","v":1239.2797552277559},{"$f":"'Land-Based Wind'!AB242","v":1227.576438373668},{"$f":"'Land-Based Wind'!AC242","v":1215.8107613696141},{"$f":"'Land-Based Wind'!AD242","v":1203.9827242155939},{"$f":"'Land-Based Wind'!AE242","v":1192.0923269116081},{"$f":"'Land-Based Wind'!AF242","v":1180.139569457657},{"$f":"'Land-Based Wind'!AG242","v":1168.1244518537399},{"$f":"'Land-Based Wind'!AH242","v":1156.0469740998567},{"$f":"'Land-Based Wind'!AI242","v":1143.9071361960073},{"$f":"'Land-Based Wind'!AJ242","v":1131.7049381421923},{"$f":"'Land-Based Wind'!AK242","v":1119.4403799384118},{"$f":"'Land-Based Wind'!AL242","v":1107.1134615846649},{"$f":"'Land-Based Wind'!AM242","v":1094.7241830809521},{"$f":"'Land-Based Wind'!AN242","v":1082.2725444272744},{"$f":"'Land-Based Wind'!AO242","v":1069.7585456236302},{"$f":"'Land-Based Wind'!AP242","v":1057.18218667002},{"$f":"'Land-Based Wind'!AQ242","v":1044.543467566444},{"$f":"'Land-Based Wind'!AR242","v":1031.8423883129026},{"$f":"'Land-Based Wind'!AS242","v":1019.0789489093947}]
["RC3LaLTRG55","RD","Constant",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!N243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!O243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!P243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Q243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!R243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!S243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!T243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!U243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!V243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!W243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!X243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Y243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Z243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AA243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AB243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AC243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AD243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AE243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AF243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AG243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AH243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AI243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AJ243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AK243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AL243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AM243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AN243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AO243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AP243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AQ243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AR243","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AS243","v":1623.2133966249016}]
["RL3LaLTRG66","RD","Low",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L244","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M244","v":1585.5564313796353},{"$f":"'Land-Based Wind'!N244","v":1547.8994661343688},{"$f":"'Land-Based Wind'!O244","v":1510.2425008891025},{"$f":"'Land-Based Wind'!P244","v":1472.5855356438362},{"$f":"'Land-Based Wind'!Q244","v":1434.9285703985699},{"$f":"'Land-Based Wind'!R244","v":1397.2716051533034},{"$f":"'Land-Based Wind'!S244","v":1359.6146399080371},{"$f":"'Land-Based Wind'!T244","v":1321.9576746627708},{"$f":"'Land-Based Wind'!U244","v":1284.3007094175045},{"$f":"'Land-Based Wind'!V244","v":1246.643744172238},{"$f":"'Land-Based Wind'!W244","v":1208.986778926972},{"$f":"'Land-Based Wind'!X244","v":1171.3298136817054},{"$f":"'Land-Based Wind'!Y244","v":1133.6728484364392},{"$f":"'Land-Based Wind'!Z244","v":1123.1706785041729},{"$f":"'Land-Based Wind'!AA244","v":1112.4704500096436},{"$f":"'Land-Based Wind'!AB244","v":1101.5721629528528},{"$f":"'Land-Based Wind'!AC244","v":1090.4758173337993},{"$f":"'Land-Based Wind'!AD244","v":1079.1814131524834},{"$f":"'Land-Based Wind'!AE244","v":1067.6889504089058},{"$f":"'Land-Based Wind'!AF244","v":1055.9984291030646},{"$f":"'Land-Based Wind'!AG244","v":1044.1098492349627},{"$f":"'Land-Based Wind'!AH244","v":1032.0232108045973},{"$f":"'Land-Based Wind'!AI244","v":1019.7385138119697},{"$f":"'Land-Based Wind'!AJ244","v":1007.2557582570804},{"$f":"'Land-Based Wind'!AK244","v":994.57494413992777},{"$f":"'Land-Based Wind'!AL244","v":981.69607146051385},{"$f":"'Land-Based Wind'!AM244","v":968.61914021883717},{"$f":"'Land-Based Wind'!AN244","v":955.34415041489774},{"$f":"'Land-Based Wind'!AO244","v":941.871102048696},{"$f":"'Land-Based Wind'!AP244","v":928.1999951202323},{"$f":"'Land-Based Wind'!AQ244","v":914.33082962950607},{"$f":"'Land-Based Wind'!AR244","v":900.26360557651788},{"$f":"'Land-Based Wind'!AS244","v":885.99832296126681}]
["RM3LaLTRG66","RD","Mid",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L245","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M245","v":1595.466159075758},{"$f":"'Land-Based Wind'!N245","v":1567.7189215266144},{"$f":"'Land-Based Wind'!O245","v":1539.9716839774708},{"$f":"'Land-Based Wind'!P245","v":1512.2244464283272},{"$f":"'Land-Based Wind'!Q245","v":1484.4772088791835},{"$f":"'Land-Based Wind'!R245","v":1456.7299713300399},{"$f":"'Land-Based Wind'!S245","v":1428.9827337808961},{"$f":"'Land-Based Wind'!T245","v":1401.2354962317524},{"$f":"'Land-Based Wind'!U245","v":1373.4882586826088},{"$f":"'Land-Based Wind'!V245","v":1345.7410211334652},{"$f":"'Land-Based Wind'!W245","v":1317.9937835843218},{"$f":"'Land-Based Wind'!X245","v":1290.2465460351782},{"$f":"'Land-Based Wind'!Y245","v":1262.4993084860346},{"$f":"'Land-Based Wind'!Z245","v":1251.4351831690963},{"$f":"'Land-Based Wind'!AA245","v":1240.2983043438644},{"$f":"'Land-Based Wind'!AB245","v":1229.088672010339},{"$f":"'Land-Based Wind'!AC245","v":1217.8062861685207},{"$f":"'Land-Based Wind'!AD245","v":1206.451146818408},{"$f":"'Land-Based Wind'!AE245","v":1195.0232539600029},{"$f":"'Land-Based Wind'!AF245","v":1183.5226075933037},{"$f":"'Land-Based Wind'!AG245","v":1171.9492077183108},{"$f":"'Land-Based Wind'!AH245","v":1160.3030543350251},{"$f":"'Land-Based Wind'!AI245","v":1148.5841474434455},{"$f":"'Land-Based Wind'!AJ245","v":1136.7924870435718},{"$f":"'Land-Based Wind'!AK245","v":1124.9280731354056},{"$f":"'Land-Based Wind'!AL245","v":1112.9909057189454},{"$f":"'Land-Based Wind'!AM245","v":1100.980984794192},{"$f":"'Land-Based Wind'!AN245","v":1088.8983103611454},{"$f":"'Land-Based Wind'!AO245","v":1076.7428824198041},{"$f":"'Land-Based Wind'!AP245","v":1064.5147009701702},{"$f":"'Land-Based Wind'!AQ245","v":1052.2137660122426},{"$f":"'Land-Based Wind'!AR245","v":1039.8400775460218},{"$f":"'Land-Based Wind'!AS245","v":1027.3936355715075}]
["RC3LaLTRG66","RD","Constant",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!N246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!O246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!P246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Q246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!R246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!S246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!T246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!U246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!V246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!W246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!X246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Y246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Z246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AA246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AB246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AC246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AD246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AE246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AF246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AG246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AH246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AI246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AJ246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AK246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AL246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AM246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AN246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AO246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AP246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AQ246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AR246","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AS246","v":1623.2133966249016}]
["RL3LaLTRG77","RD","Low",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L247","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M247","v":1585.5564313796353},{"$f":"'Land-Based Wind'!N247","v":1547.8994661343688},{"$f":"'Land-Based Wind'!O247","v":1510.2425008891025},{"$f":"'Land-Based Wind'!P247","v":1472.5855356438362},{"$f":"'Land-Based Wind'!Q247","v":1434.9285703985699},{"$f":"'Land-Based Wind'!R247","v":1397.2716051533034},{"$f":"'Land-Based Wind'!S247","v":1359.6146399080371},{"$f":"'Land-Based Wind'!T247","v":1321.9576746627708},{"$f":"'Land-Based Wind'!U247","v":1284.3007094175045},{"$f":"'Land-Based Wind'!V247","v":1246.643744172238},{"$f":"'Land-Based Wind'!W247","v":1208.986778926972},{"$f":"'Land-Based Wind'!X247","v":1171.3298136817054},{"$f":"'Land-Based Wind'!Y247","v":1133.6728484364392},{"$f":"'Land-Based Wind'!Z247","v":1124.0996674747844},{"$f":"'Land-Based Wind'!AA247","v":1114.3001338705444},{"$f":"'Land-Based Wind'!AB247","v":1104.2742476237177},{"$f":"'Land-Based Wind'!AC247","v":1094.0220087343066},{"$f":"'Land-Based Wind'!AD247","v":1083.5434172023097},{"$f":"'Land-Based Wind'!AE247","v":1072.8384730277264},{"$f":"'Land-Based Wind'!AF247","v":1061.9071762105582},{"$f":"'Land-Based Wind'!AG247","v":1050.7495267508052},{"$f":"'Land-Based Wind'!AH247","v":1039.3655246484655},{"$f":"'Land-Based Wind'!AI247","v":1027.7551699035409},{"$f":"'Land-Based Wind'!AJ247","v":1015.9184625160312},{"$f":"'Land-Based Wind'!AK247","v":1003.8554024859351},{"$f":"'Land-Based Wind'!AL247","v":991.56598981325362},{"$f":"'Land-Based Wind'!AM247","v":979.05022449798719},{"$f":"'Land-Based Wind'!AN247","v":966.30810654013408},{"$f":"'Land-Based Wind'!AO247","v":953.33963593969679},{"$f":"'Land-Based Wind'!AP247","v":940.14481269667363},{"$f":"'Land-Based Wind'!AQ247","v":926.72363681106447},{"$f":"'Land-Based Wind'!AR247","v":913.07610828286931},{"$f":"'Land-Based Wind'!AS247","v":899.2022271120893}]
["RM3LaLTRG77","RD","Mid",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L248","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M248","v":1595.466159075758},{"$f":"'Land-Based Wind'!N248","v":1567.7189215266144},{"$f":"'Land-Based Wind'!O248","v":1539.9716839774708},{"$f":"'Land-Based Wind'!P248","v":1512.2244464283272},{"$f":"'Land-Based Wind'!Q248","v":1484.4772088791835},{"$f":"'Land-Based Wind'!R248","v":1456.7299713300399},{"$f":"'Land-Based Wind'!S248","v":1428.9827337808961},{"$f":"'Land-Based Wind'!T248","v":1401.2354962317524},{"$f":"'Land-Based Wind'!U248","v":1373.4882586826088},{"$f":"'Land-Based Wind'!V248","v":1345.7410211334652},{"$f":"'Land-Based Wind'!W248","v":1317.9937835843218},{"$f":"'Land-Based Wind'!X248","v":1290.2465460351782},{"$f":"'Land-Based Wind'!Y248","v":1262.4993084860346},{"$f":"'Land-Based Wind'!Z248","v":1251.9496544063138},{"$f":"'Land-Based Wind'!AA248","v":1241.3168534599731},{"$f":"'Land-Based Wind'!AB248","v":1230.6009056470111},{"$f":"'Land-Based Wind'!AC248","v":1219.8018109674281},{"$f":"'Land-Based Wind'!AD248","v":1208.9195694212233},{"$f":"'Land-Based Wind'!AE248","v":1197.9541810083981},{"$f":"'Land-Based Wind'!AF248","v":1186.9056457289512},{"$f":"'Land-Based Wind'!AG248","v":1175.7739635828837},{"$f":"'Land-Based Wind'!AH248","v":1164.5591345701944},{"$f":"'Land-Based Wind'!AI248","v":1153.2611586908843},{"$f":"'Land-Based Wind'!AJ248","v":1141.8800359449524},{"$f":"'Land-Based Wind'!AK248","v":1130.4157663324006},{"$f":"'Land-Based Wind'!AL248","v":1118.8683498532264},{"$f":"'Land-Based Wind'!AM248","v":1107.2377865074325},{"$f":"'Land-Based Wind'!AN248","v":1095.5240762950161},{"$f":"'Land-Based Wind'!AO248","v":1083.7272192159796},{"$f":"'Land-Based Wind'!AP248","v":1071.8472152703216},{"$f":"'Land-Based Wind'!AQ248","v":1059.8840644580423},{"$f":"'Land-Based Wind'!AR248","v":1047.8377667791419},{"$f":"'Land-Based Wind'!AS248","v":1035.7083222336205}]
["RC3LaLTRG77","RD","Constant",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!N249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!O249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!P249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Q249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!R249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!S249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!T249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!U249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!V249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!W249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!X249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Y249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Z249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AA249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AB249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AC249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AD249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AE249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AF249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AG249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AH249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AI249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AJ249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AK249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AL249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AM249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AN249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AO249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AP249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AQ249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AR249","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AS249","v":1623.2133966249016}]
["RL3LaLTRG88","RD","Low",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L250","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M250","v":1585.5564313796353},{"$f":"'Land-Based Wind'!N250","v":1547.8994661343688},{"$f":"'Land-Based Wind'!O250","v":1510.2425008891025},{"$f":"'Land-Based Wind'!P250","v":1472.5855356438362},{"$f":"'Land-Based Wind'!Q250","v":1434.9285703985699},{"$f":"'Land-Based Wind'!R250","v":1397.2716051533034},{"$f":"'Land-Based Wind'!S250","v":1359.6146399080371},{"$f":"'Land-Based Wind'!T250","v":1321.9576746627708},{"$f":"'Land-Based Wind'!U250","v":1284.3007094175045},{"$f":"'Land-Based Wind'!V250","v":1246.643744172238},{"$f":"'Land-Based Wind'!W250","v":1208.986778926972},{"$f":"'Land-Based Wind'!X250","v":1171.3298136817054},{"$f":"'Land-Based Wind'!Y250","v":1133.6728484364392},{"$f":"'Land-Based Wind'!Z250","v":1125.028656445395},{"$f":"'Land-Based Wind'!AA250","v":1116.1298177314438},{"$f":"'Land-Based Wind'!AB250","v":1106.9763322945821},{"$f":"'Land-Based Wind'!AC250","v":1097.5682001348123},{"$f":"'Land-Based Wind'!AD250","v":1087.9054212521346},{"$f":"'Land-Based Wind'!AE250","v":1077.9879956465475},{"$f":"'Land-Based Wind'!AF250","v":1067.8159233180515},{"$f":"'Land-Based Wind'!AG250","v":1057.3892042666466},{"$f":"'Land-Based Wind'!AH250","v":1046.7078384923343},{"$f":"'Land-Based Wind'!AI250","v":1035.7718259951116},{"$f":"'Land-Based Wind'!AJ250","v":1024.5811667749811},{"$f":"'Land-Based Wind'!AK250","v":1013.1358608319416},{"$f":"'Land-Based Wind'!AL250","v":1001.4359081659934},{"$f":"'Land-Based Wind'!AM250","v":989.48130877713675},{"$f":"'Land-Based Wind'!AN250","v":977.27206266537098},{"$f":"'Land-Based Wind'!AO250","v":964.80816983069701},{"$f":"'Land-Based Wind'!AP250","v":952.08963027311381},{"$f":"'Land-Based Wind'!AQ250","v":939.11644399262161},{"$f":"'Land-Based Wind'!AR250","v":925.88861098922143},{"$f":"'Land-Based Wind'!AS250","v":912.40613126291214}]
["RM3LaLTRG88","RD","Mid",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L251","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M251","v":1595.466159075758},{"$f":"'Land-Based Wind'!N251","v":1567.7189215266144},{"$f":"'Land-Based Wind'!O251","v":1539.9716839774708},{"$f":"'Land-Based Wind'!P251","v":1512.2244464283272},{"$f":"'Land-Based Wind'!Q251","v":1484.4772088791835},{"$f":"'Land-Based Wind'!R251","v":1456.7299713300399},{"$f":"'Land-Based Wind'!S251","v":1428.9827337808961},{"$f":"'Land-Based Wind'!T251","v":1401.2354962317524},{"$f":"'Land-Based Wind'!U251","v":1373.4882586826088},{"$f":"'Land-Based Wind'!V251","v":1345.7410211334652},{"$f":"'Land-Based Wind'!W251","v":1317.9937835843218},{"$f":"'Land-Based Wind'!X251","v":1290.2465460351782},{"$f":"'Land-Based Wind'!Y251","v":1262.4993084860346},{"$f":"'Land-Based Wind'!Z251","v":1252.4641256435325},{"$f":"'Land-Based Wind'!AA251","v":1242.3354025760823},{"$f":"'Land-Based Wind'!AB251","v":1232.1131392836824},{"$f":"'Land-Based Wind'!AC251","v":1221.797335766335},{"$f":"'Land-Based Wind'!AD251","v":1211.3879920240377},{"$f":"'Land-Based Wind'!AE251","v":1200.8851080567918},{"$f":"'Land-Based Wind'!AF251","v":1190.2886838645986},{"$f":"'Land-Based Wind'!AG251","v":1179.5987194474551},{"$f":"'Land-Based Wind'!AH251","v":1168.8152148053634},{"$f":"'Land-Based Wind'!AI251","v":1157.9381699383221},{"$f":"'Land-Based Wind'!AJ251","v":1146.9675848463328},{"$f":"'Land-Based Wind'!AK251","v":1135.9034595293947},{"$f":"'Land-Based Wind'!AL251","v":1124.7457939875078},{"$f":"'Land-Based Wind'!AM251","v":1113.4945882206725},{"$f":"'Land-Based Wind'!AN251","v":1102.149842228888},{"$f":"'Land-Based Wind'!AO251","v":1090.711556012154},{"$f":"'Land-Based Wind'!AP251","v":1079.1797295704723},{"$f":"'Land-Based Wind'!AQ251","v":1067.5543629038416},{"$f":"'Land-Based Wind'!AR251","v":1055.8354560122623},{"$f":"'Land-Based Wind'!AS251","v":1044.0230088957333}]
["RC3LaLTRG88","RD","Constant",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!N252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!O252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!P252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Q252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!R252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!S252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!T252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!U252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!V252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!W252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!X252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Y252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Z252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AA252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AB252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AC252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AD252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AE252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AF252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AG252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AH252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AI252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AJ252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AK252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AL252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AM252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AN252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AO252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AP252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AQ252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AR252","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AS252","v":1623.2133966249016}]
["RL3LaLTRG99","RD","Low",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L253","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M253","v":1585.5564313796353},{"$f":"'Land-Based Wind'!N253","v":1547.8994661343688},{"$f":"'Land-Based Wind'!O253","v":1510.2425008891025},{"$f":"'Land-Based Wind'!P253","v":1472.5855356438362},{"$f":"'Land-Based Wind'!Q253","v":1434.9285703985699},{"$f":"'Land-Based Wind'!R253","v":1397.2716051533034},{"$f":"'Land-Based Wind'!S253","v":1359.6146399080371},{"$f":"'Land-Based Wind'!T253","v":1321.9576746627708},{"$f":"'Land-Based Wind'!U253","v":1284.3007094175045},{"$f":"'Land-Based Wind'!V253","v":1246.643744172238},{"$f":"'Land-Based Wind'!W253","v":1208.986778926972},{"$f":"'Land-Based Wind'!X253","v":1171.3298136817054},{"$f":"'Land-Based Wind'!Y253","v":1133.6728484364392},{"$f":"'Land-Based Wind'!Z253","v":1125.9576454160072},{"$f":"'Land-Based Wind'!AA253","v":1117.9595015923435},{"$f":"'Land-Based Wind'!AB253","v":1109.6784169654479},{"$f":"'Land-Based Wind'!AC253","v":1101.1143915353196},{"$f":"'Land-Based Wind'!AD253","v":1092.2674253019604},{"$f":"'Land-Based Wind'!AE253","v":1083.1375182653692},{"$f":"'Land-Based Wind'!AF253","v":1073.7246704255454},{"$f":"'Land-Based Wind'!AG253","v":1064.0288817824896},{"$f":"'Land-Based Wind'!AH253","v":1054.0501523362025},{"$f":"'Land-Based Wind'!AI253","v":1043.788482086683},{"$f":"'Land-Based Wind'!AJ253","v":1033.2438710339325},{"$f":"'Land-Based Wind'!AK253","v":1022.4163191779492},{"$f":"'Land-Based Wind'!AL253","v":1011.3058265187341},{"$f":"'Land-Based Wind'!AM253","v":999.91239305628733},{"$f":"'Land-Based Wind'!AN253","v":988.23601879060823},{"$f":"'Land-Based Wind'!AO253","v":976.27670372169803},{"$f":"'Land-Based Wind'!AP253","v":964.03444784955479},{"$f":"'Land-Based Wind'!AQ253","v":951.50925117417989},{"$f":"'Land-Based Wind'!AR253","v":938.70111369557401},{"$f":"'Land-Based Wind'!AS253","v":925.61003541373555}]
["RM3LaLTRG99","RD","Mid",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L254","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M254","v":1595.466159075758},{"$f":"'Land-Based Wind'!N254","v":1567.7189215266144},{"$f":"'Land-Based Wind'!O254","v":1539.9716839774708},{"$f":"'Land-Based Wind'!P254","v":1512.2244464283272},{"$f":"'Land-Based Wind'!Q254","v":1484.4772088791835},{"$f":"'Land-Based Wind'!R254","v":1456.7299713300399},{"$f":"'Land-Based Wind'!S254","v":1428.9827337808961},{"$f":"'Land-Based Wind'!T254","v":1401.2354962317524},{"$f":"'Land-Based Wind'!U254","v":1373.4882586826088},{"$f":"'Land-Based Wind'!V254","v":1345.7410211334652},{"$f":"'Land-Based Wind'!W254","v":1317.9937835843218},{"$f":"'Land-Based Wind'!X254","v":1290.2465460351782},{"$f":"'Land-Based Wind'!Y254","v":1262.4993084860346},{"$f":"'Land-Based Wind'!Z254","v":1252.9785968807505},{"$f":"'Land-Based Wind'!AA254","v":1243.353951692191},{"$f":"'Land-Based Wind'!AB254","v":1233.6253729203543},{"$f":"'Land-Based Wind'!AC254","v":1223.7928605652419},{"$f":"'Land-Based Wind'!AD254","v":1213.8564146268527},{"$f":"'Land-Based Wind'!AE254","v":1203.8160351051879},{"$f":"'Land-Based Wind'!AF254","v":1193.6717220002456},{"$f":"'Land-Based Wind'!AG254","v":1183.4234753120274},{"$f":"'Land-Based Wind'!AH254","v":1173.0712950405327},{"$f":"'Land-Based Wind'!AI254","v":1162.6151811857615},{"$f":"'Land-Based Wind'!AJ254","v":1152.0551337477139},{"$f":"'Land-Based Wind'!AK254","v":1141.3911527263892},{"$f":"'Land-Based Wind'!AL254","v":1130.6232381217892},{"$f":"'Land-Based Wind'!AM254","v":1119.7513899339124},{"$f":"'Land-Based Wind'!AN254","v":1108.775608162759},{"$f":"'Land-Based Wind'!AO254","v":1097.6958928083291},{"$f":"'Land-Based Wind'!AP254","v":1086.5122438706235},{"$f":"'Land-Based Wind'!AQ254","v":1075.2246613496411},{"$f":"'Land-Based Wind'!AR254","v":1063.8331452453824},{"$f":"'Land-Based Wind'!AS254","v":1052.3376955578467}]
["RC3LaLTRG99","RD","Constant",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!N255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!O255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!P255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Q255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!R255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!S255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!T255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!U255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!V255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!W255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!X255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Y255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Z255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AA255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AB255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AC255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AD255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AE255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AF255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AG255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AH255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AI255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AJ255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AK255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AL255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AM255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AN255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AO255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AP255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AQ255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AR255","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AS255","v":1623.2133966249016}]
["RL3LaLTRG100","RD","Low",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L256","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M256","v":1585.5564313796353},{"$f":"'Land-Based Wind'!N256","v":1547.8994661343688},{"$f":"'Land-Based Wind'!O256","v":1510.2425008891025},{"$f":"'Land-Based Wind'!P256","v":1472.5855356438362},{"$f":"'Land-Based Wind'!Q256","v":1434.9285703985699},{"$f":"'Land-Based Wind'!R256","v":1397.2716051533034},{"$f":"'Land-Based Wind'!S256","v":1359.6146399080371},{"$f":"'Land-Based Wind'!T256","v":1321.9576746627708},{"$f":"'Land-Based Wind'!U256","v":1284.3007094175045},{"$f":"'Land-Based Wind'!V256","v":1246.643744172238},{"$f":"'Land-Based Wind'!W256","v":1208.986778926972},{"$f":"'Land-Based Wind'!X256","v":1171.3298136817054},{"$f":"'Land-Based Wind'!Y256","v":1133.6728484364392},{"$f":"'Land-Based Wind'!Z256","v":1126.8866343866189},{"$f":"'Land-Based Wind'!AA256","v":1119.7891854532431},{"$f":"'Land-Based Wind'!AB256","v":1112.3805016363121},{"$f":"'Land-Based Wind'!AC256","v":1104.6605829358261},{"$f":"'Land-Based Wind'!AD256","v":1096.6294293517847},{"$f":"'Land-Based Wind'!AE256","v":1088.2870408841884},{"$f":"'Land-Based Wind'!AF256","v":1079.6334175330383},{"$f":"'Land-Based Wind'!AG256","v":1070.6685592983315},{"$f":"'Land-Based Wind'!AH256","v":1061.3924661800702},{"$f":"'Land-Based Wind'!AI256","v":1051.8051381782543},{"$f":"'Land-Based Wind'!AJ256","v":1041.9065752928825},{"$f":"'Land-Based Wind'!AK256","v":1031.6967775239555},{"$f":"'Land-Based Wind'!AL256","v":1021.1757448714739},{"$f":"'Land-Based Wind'!AM256","v":1010.3434773354368},{"$f":"'Land-Based Wind'!AN256","v":999.1999749158449},{"$f":"'Land-Based Wind'!AO256","v":987.74523761269779},{"$f":"'Land-Based Wind'!AP256","v":975.97926542599555},{"$f":"'Land-Based Wind'!AQ256","v":963.90205835573772},{"$f":"'Land-Based Wind'!AR256","v":951.51361640192579},{"$f":"'Land-Based Wind'!AS256","v":938.81393956455793}]
["RM3LaLTRG100","RD","Mid",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L257","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M257","v":1595.466159075758},{"$f":"'Land-Based Wind'!N257","v":1567.7189215266144},{"$f":"'Land-Based Wind'!O257","v":1539.9716839774708},{"$f":"'Land-Based Wind'!P257","v":1512.2244464283272},{"$f":"'Land-Based Wind'!Q257","v":1484.4772088791835},{"$f":"'Land-Based Wind'!R257","v":1456.7299713300399},{"$f":"'Land-Based Wind'!S257","v":1428.9827337808961},{"$f":"'Land-Based Wind'!T257","v":1401.2354962317524},{"$f":"'Land-Based Wind'!U257","v":1373.4882586826088},{"$f":"'Land-Based Wind'!V257","v":1345.7410211334652},{"$f":"'Land-Based Wind'!W257","v":1317.9937835843218},{"$f":"'Land-Based Wind'!X257","v":1290.2465460351782},{"$f":"'Land-Based Wind'!Y257","v":1262.4993084860346},{"$f":"'Land-Based Wind'!Z257","v":1253.4930681179694},{"$f":"'Land-Based Wind'!AA257","v":1244.3725008083002},{"$f":"'Land-Based Wind'!AB257","v":1235.1376065570269},{"$f":"'Land-Based Wind'!AC257","v":1225.7883853641495},{"$f":"'Land-Based Wind'!AD257","v":1216.3248372296678},{"$f":"'Land-Based Wind'!AE257","v":1206.7469621535822},{"$f":"'Land-Based Wind'!AF257","v":1197.054760135893},{"$f":"'Land-Based Wind'!AG257","v":1187.2482311765998},{"$f":"'Land-Based Wind'!AH257","v":1177.327375275702},{"$f":"'Land-Based Wind'!AI257","v":1167.2921924332002},{"$f":"'Land-Based Wind'!AJ257","v":1157.1426826490945},{"$f":"'Land-Based Wind'!AK257","v":1146.8788459233845},{"$f":"'Land-Based Wind'!AL257","v":1136.5006822560699},{"$f":"'Land-Based Wind'!AM257","v":1126.0081916471524},{"$f":"'Land-Based Wind'!AN257","v":1115.4013740966309},{"$f":"'Land-Based Wind'!AO257","v":1104.680229604505},{"$f":"'Land-Based Wind'!AP257","v":1093.8447581707744},{"$f":"'Land-Based Wind'!AQ257","v":1082.8949597954406},{"$f":"'Land-Based Wind'!AR257","v":1071.8308344785016},{"$f":"'Land-Based Wind'!AS257","v":1060.6523822199599}]
["RC3LaLTRG100","RD","Constant",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!M258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!N258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!O258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!P258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Q258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!R258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!S258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!T258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!U258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!V258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!W258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!X258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Y258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!Z258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AA258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AB258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AC258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AD258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AE258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AF258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AG258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AH258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AI258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AJ258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AK258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AL258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AM258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AN258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AO258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AP258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AQ258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AR258","v":1623.2133966249016},{"$f":"'Land-Based Wind'!AS258","v":1623.2133966249016}]
["RL3CoSeattle","RD","Low",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L134","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M134","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N134","v":1332.6953251511293},{"$f":"'Solar - PV Dist. Comm'!O134","v":1247.9067144722771},{"$f":"'Solar - PV Dist. Comm'!P134","v":1122.8106485479495},{"$f":"'Solar - PV Dist. Comm'!Q134","v":1084.7033547316043},{"$f":"'Solar - PV Dist. Comm'!R134","v":1046.5960609152592},{"$f":"'Solar - PV Dist. Comm'!S134","v":1008.488767098914},{"$f":"'Solar - PV Dist. Comm'!T134","v":970.38147328256889},{"$f":"'Solar - PV Dist. Comm'!U134","v":932.2741794662237},{"$f":"'Solar - PV Dist. Comm'!V134","v":894.16688564987851},{"$f":"'Solar - PV Dist. Comm'!W134","v":856.05959183353332},{"$f":"'Solar - PV Dist. Comm'!X134","v":817.95229801718813},{"$f":"'Solar - PV Dist. Comm'!Y134","v":779.8450042008426},{"$f":"'Solar - PV Dist. Comm'!Z134","v":760.76355789386582},{"$f":"'Solar - PV Dist. Comm'!AA134","v":741.68211158688916},{"$f":"'Solar - PV Dist. Comm'!AB134","v":722.60066527991239},{"$f":"'Solar - PV Dist. Comm'!AC134","v":703.51921897293562},{"$f":"'Solar - PV Dist. Comm'!AD134","v":684.43777266595896},{"$f":"'Solar - PV Dist. Comm'!AE134","v":665.35632635898219},{"$f":"'Solar - PV Dist. Comm'!AF134","v":646.27488005200541},{"$f":"'Solar - PV Dist. Comm'!AG134","v":627.19343374502876},{"$f":"'Solar - PV Dist. Comm'!AH134","v":608.11198743805198},{"$f":"'Solar - PV Dist. Comm'!AI134","v":589.03054113107567},{"$f":"'Solar - PV Dist. Comm'!AJ134","v":583.85478997826158},{"$f":"'Solar - PV Dist. Comm'!AK134","v":578.67903882544761},{"$f":"'Solar - PV Dist. Comm'!AL134","v":573.50328767263341},{"$f":"'Solar - PV Dist. Comm'!AM134","v":568.32753651981943},{"$f":"'Solar - PV Dist. Comm'!AN134","v":543.0867862774661},{"$f":"'Solar - PV Dist. Comm'!AO134","v":541.92403494255996},{"$f":"'Solar - PV Dist. Comm'!AP134","v":540.76128360765381},{"$f":"'Solar - PV Dist. Comm'!AQ134","v":539.59853227274778},{"$f":"'Solar - PV Dist. Comm'!AR134","v":538.43578093784163},{"$f":"'Solar - PV Dist. Comm'!AS134","v":537.27302960293525},{"$f":"'Solar - PV Dist. Comm'!AT134","v":0}]
["RM3CoSeattle","RD","Mid",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L135","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M135","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N135","v":1722.5136102282324},{"$f":"'Solar - PV Dist. Comm'!O135","v":1622.8670663410737},{"$f":"'Solar - PV Dist. Comm'!P135","v":1599.8773268112986},{"$f":"'Solar - PV Dist. Comm'!Q135","v":1562.9079984661585},{"$f":"'Solar - PV Dist. Comm'!R135","v":1525.9386701210185},{"$f":"'Solar - PV Dist. Comm'!S135","v":1488.9693417758781},{"$f":"'Solar - PV Dist. Comm'!T135","v":1452.0000134307379},{"$f":"'Solar - PV Dist. Comm'!U135","v":1415.0306850855977},{"$f":"'Solar - PV Dist. Comm'!V135","v":1378.0613567404573},{"$f":"'Solar - PV Dist. Comm'!W135","v":1341.0920283953174},{"$f":"'Solar - PV Dist. Comm'!X135","v":1304.1227000501772},{"$f":"'Solar - PV Dist. Comm'!Y135","v":1267.1533717050359},{"$f":"'Solar - PV Dist. Comm'!Z135","v":1255.2276335303927},{"$f":"'Solar - PV Dist. Comm'!AA135","v":1243.3018953557496},{"$f":"'Solar - PV Dist. Comm'!AB135","v":1231.3761571811065},{"$f":"'Solar - PV Dist. Comm'!AC135","v":1219.4504190064633},{"$f":"'Solar - PV Dist. Comm'!AD135","v":1207.5246808318204},{"$f":"'Solar - PV Dist. Comm'!AE135","v":1195.5989426571773},{"$f":"'Solar - PV Dist. Comm'!AF135","v":1183.6732044825342},{"$f":"'Solar - PV Dist. Comm'!AG135","v":1171.747466307891},{"$f":"'Solar - PV Dist. Comm'!AH135","v":1159.8217281332479},{"$f":"'Solar - PV Dist. Comm'!AI135","v":1147.8959899586057},{"$f":"'Solar - PV Dist. Comm'!AJ135","v":1134.4786606991481},{"$f":"'Solar - PV Dist. Comm'!AK135","v":1121.0613314396901},{"$f":"'Solar - PV Dist. Comm'!AL135","v":1107.6440021802323},{"$f":"'Solar - PV Dist. Comm'!AM135","v":1094.2266729207747},{"$f":"'Solar - PV Dist. Comm'!AN135","v":1080.8093436613169},{"$f":"'Solar - PV Dist. Comm'!AO135","v":1067.3920144018593},{"$f":"'Solar - PV Dist. Comm'!AP135","v":1053.9746851424015},{"$f":"'Solar - PV Dist. Comm'!AQ135","v":1040.5573558829437},{"$f":"'Solar - PV Dist. Comm'!AR135","v":1027.1400266234859},{"$f":"'Solar - PV Dist. Comm'!AS135","v":1013.7226973640287}]
["RC3CoSeattle","RD","Constant",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L136","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!O136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!P136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Q136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!R136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!S136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!T136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!U136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!V136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!W136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!X136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Y136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Z136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AA136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AB136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AC136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AD136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AE136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AF136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AG136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AH136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AI136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AJ136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AK136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AL136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AM136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AN136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AO136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AP136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AQ136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AR136","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AS136","v":1810.0137731604332}]
["RL3CoChicago","RD","Low",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L137","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M137","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N137","v":1332.6953251511293},{"$f":"'Solar - PV Dist. Comm'!O137","v":1247.9067144722771},{"$f":"'Solar - PV Dist. Comm'!P137","v":1122.8106485479495},{"$f":"'Solar - PV Dist. Comm'!Q137","v":1084.7033547316043},{"$f":"'Solar - PV Dist. Comm'!R137","v":1046.5960609152592},{"$f":"'Solar - PV Dist. Comm'!S137","v":1008.488767098914},{"$f":"'Solar - PV Dist. Comm'!T137","v":970.38147328256889},{"$f":"'Solar - PV Dist. Comm'!U137","v":932.2741794662237},{"$f":"'Solar - PV Dist. Comm'!V137","v":894.16688564987851},{"$f":"'Solar - PV Dist. Comm'!W137","v":856.05959183353332},{"$f":"'Solar - PV Dist. Comm'!X137","v":817.95229801718813},{"$f":"'Solar - PV Dist. Comm'!Y137","v":779.8450042008426},{"$f":"'Solar - PV Dist. Comm'!Z137","v":760.76355789386582},{"$f":"'Solar - PV Dist. Comm'!AA137","v":741.68211158688916},{"$f":"'Solar - PV Dist. Comm'!AB137","v":722.60066527991239},{"$f":"'Solar - PV Dist. Comm'!AC137","v":703.51921897293562},{"$f":"'Solar - PV Dist. Comm'!AD137","v":684.43777266595896},{"$f":"'Solar - PV Dist. Comm'!AE137","v":665.35632635898219},{"$f":"'Solar - PV Dist. Comm'!AF137","v":646.27488005200541},{"$f":"'Solar - PV Dist. Comm'!AG137","v":627.19343374502876},{"$f":"'Solar - PV Dist. Comm'!AH137","v":608.11198743805198},{"$f":"'Solar - PV Dist. Comm'!AI137","v":589.03054113107567},{"$f":"'Solar - PV Dist. Comm'!AJ137","v":583.85478997826158},{"$f":"'Solar - PV Dist. Comm'!AK137","v":578.67903882544761},{"$f":"'Solar - PV Dist. Comm'!AL137","v":573.50328767263341},{"$f":"'Solar - PV Dist. Comm'!AM137","v":568.32753651981943},{"$f":"'Solar - PV Dist. Comm'!AN137","v":543.0867862774661},{"$f":"'Solar - PV Dist. Comm'!AO137","v":541.92403494255996},{"$f":"'Solar - PV Dist. Comm'!AP137","v":540.76128360765381},{"$f":"'Solar - PV Dist. Comm'!AQ137","v":539.59853227274778},{"$f":"'Solar - PV Dist. Comm'!AR137","v":538.43578093784163},{"$f":"'Solar - PV Dist. Comm'!AS137","v":537.27302960293525}]
["RM3CoChicago","RD","Mid",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L138","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M138","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N138","v":1722.5136102282324},{"$f":"'Solar - PV Dist. Comm'!O138","v":1622.8670663410737},{"$f":"'Solar - PV Dist. Comm'!P138","v":1599.8773268112986},{"$f":"'Solar - PV Dist. Comm'!Q138","v":1562.9079984661585},{"$f":"'Solar - PV Dist. Comm'!R138","v":1525.9386701210185},{"$f":"'Solar - PV Dist. Comm'!S138","v":1488.9693417758781},{"$f":"'Solar - PV Dist. Comm'!T138","v":1452.0000134307379},{"$f":"'Solar - PV Dist. Comm'!U138","v":1415.0306850855977},{"$f":"'Solar - PV Dist. Comm'!V138","v":1378.0613567404573},{"$f":"'Solar - PV Dist. Comm'!W138","v":1341.0920283953174},{"$f":"'Solar - PV Dist. Comm'!X138","v":1304.1227000501772},{"$f":"'Solar - PV Dist. Comm'!Y138","v":1267.1533717050359},{"$f":"'Solar - PV Dist. Comm'!Z138","v":1255.2276335303927},{"$f":"'Solar - PV Dist. Comm'!AA138","v":1243.3018953557496},{"$f":"'Solar - PV Dist. Comm'!AB138","v":1231.3761571811065},{"$f":"'Solar - PV Dist. Comm'!AC138","v":1219.4504190064633},{"$f":"'Solar - PV Dist. Comm'!AD138","v":1207.5246808318204},{"$f":"'Solar - PV Dist. Comm'!AE138","v":1195.5989426571773},{"$f":"'Solar - PV Dist. Comm'!AF138","v":1183.6732044825342},{"$f":"'Solar - PV Dist. Comm'!AG138","v":1171.747466307891},{"$f":"'Solar - PV Dist. Comm'!AH138","v":1159.8217281332479},{"$f":"'Solar - PV Dist. Comm'!AI138","v":1147.8959899586057},{"$f":"'Solar - PV Dist. Comm'!AJ138","v":1134.4786606991481},{"$f":"'Solar - PV Dist. Comm'!AK138","v":1121.0613314396901},{"$f":"'Solar - PV Dist. Comm'!AL138","v":1107.6440021802323},{"$f":"'Solar - PV Dist. Comm'!AM138","v":1094.2266729207747},{"$f":"'Solar - PV Dist. Comm'!AN138","v":1080.8093436613169},{"$f":"'Solar - PV Dist. Comm'!AO138","v":1067.3920144018593},{"$f":"'Solar - PV Dist. Comm'!AP138","v":1053.9746851424015},{"$f":"'Solar - PV Dist. Comm'!AQ138","v":1040.5573558829437},{"$f":"'Solar - PV Dist. Comm'!AR138","v":1027.1400266234859},{"$f":"'Solar - PV Dist. Comm'!AS138","v":1013.7226973640287}]
["RC3CoChicago","RD","Constant",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L139","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!O139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!P139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Q139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!R139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!S139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!T139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!U139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!V139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!W139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!X139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Y139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Z139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AA139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AB139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AC139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AD139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AE139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AF139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AG139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AH139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AI139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AJ139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AK139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AL139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AM139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AN139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AO139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AP139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AQ139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AR139","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AS139","v":1810.0137731604332}]
["RL3CoKansasy","RD","Low",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L140","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M140","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N140","v":1332.6953251511293},{"$f":"'Solar - PV Dist. Comm'!O140","v":1247.9067144722771},{"$f":"'Solar - PV Dist. Comm'!P140","v":1122.8106485479495},{"$f":"'Solar - PV Dist. Comm'!Q140","v":1084.7033547316043},{"$f":"'Solar - PV Dist. Comm'!R140","v":1046.5960609152592},{"$f":"'Solar - PV Dist. Comm'!S140","v":1008.488767098914},{"$f":"'Solar - PV Dist. Comm'!T140","v":970.38147328256889},{"$f":"'Solar - PV Dist. Comm'!U140","v":932.2741794662237},{"$f":"'Solar - PV Dist. Comm'!V140","v":894.16688564987851},{"$f":"'Solar - PV Dist. Comm'!W140","v":856.05959183353332},{"$f":"'Solar - PV Dist. Comm'!X140","v":817.95229801718813},{"$f":"'Solar - PV Dist. Comm'!Y140","v":779.8450042008426},{"$f":"'Solar - PV Dist. Comm'!Z140","v":760.76355789386582},{"$f":"'Solar - PV Dist. Comm'!AA140","v":741.68211158688916},{"$f":"'Solar - PV Dist. Comm'!AB140","v":722.60066527991239},{"$f":"'Solar - PV Dist. Comm'!AC140","v":703.51921897293562},{"$f":"'Solar - PV Dist. Comm'!AD140","v":684.43777266595896},{"$f":"'Solar - PV Dist. Comm'!AE140","v":665.35632635898219},{"$f":"'Solar - PV Dist. Comm'!AF140","v":646.27488005200541},{"$f":"'Solar - PV Dist. Comm'!AG140","v":627.19343374502876},{"$f":"'Solar - PV Dist. Comm'!AH140","v":608.11198743805198},{"$f":"'Solar - PV Dist. Comm'!AI140","v":589.03054113107567},{"$f":"'Solar - PV Dist. Comm'!AJ140","v":583.85478997826158},{"$f":"'Solar - PV Dist. Comm'!AK140","v":578.67903882544761},{"$f":"'Solar - PV Dist. Comm'!AL140","v":573.50328767263341},{"$f":"'Solar - PV Dist. Comm'!AM140","v":568.32753651981943},{"$f":"'Solar - PV Dist. Comm'!AN140","v":543.0867862774661},{"$f":"'Solar - PV Dist. Comm'!AO140","v":541.92403494255996},{"$f":"'Solar - PV Dist. Comm'!AP140","v":540.76128360765381},{"$f":"'Solar - PV Dist. Comm'!AQ140","v":539.59853227274778},{"$f":"'Solar - PV Dist. Comm'!AR140","v":538.43578093784163},{"$f":"'Solar - PV Dist. Comm'!AS140","v":537.27302960293525}]
["RM3CoKansasy","RD","Mid",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L141","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M141","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N141","v":1722.5136102282324},{"$f":"'Solar - PV Dist. Comm'!O141","v":1622.8670663410737},{"$f":"'Solar - PV Dist. Comm'!P141","v":1599.8773268112986},{"$f":"'Solar - PV Dist. Comm'!Q141","v":1562.9079984661585},{"$f":"'Solar - PV Dist. Comm'!R141","v":1525.9386701210185},{"$f":"'Solar - PV Dist. Comm'!S141","v":1488.9693417758781},{"$f":"'Solar - PV Dist. Comm'!T141","v":1452.0000134307379},{"$f":"'Solar - PV Dist. Comm'!U141","v":1415.0306850855977},{"$f":"'Solar - PV Dist. Comm'!V141","v":1378.0613567404573},{"$f":"'Solar - PV Dist. Comm'!W141","v":1341.0920283953174},{"$f":"'Solar - PV Dist. Comm'!X141","v":1304.1227000501772},{"$f":"'Solar - PV Dist. Comm'!Y141","v":1267.1533717050359},{"$f":"'Solar - PV Dist. Comm'!Z141","v":1255.2276335303927},{"$f":"'Solar - PV Dist. Comm'!AA141","v":1243.3018953557496},{"$f":"'Solar - PV Dist. Comm'!AB141","v":1231.3761571811065},{"$f":"'Solar - PV Dist. Comm'!AC141","v":1219.4504190064633},{"$f":"'Solar - PV Dist. Comm'!AD141","v":1207.5246808318204},{"$f":"'Solar - PV Dist. Comm'!AE141","v":1195.5989426571773},{"$f":"'Solar - PV Dist. Comm'!AF141","v":1183.6732044825342},{"$f":"'Solar - PV Dist. Comm'!AG141","v":1171.747466307891},{"$f":"'Solar - PV Dist. Comm'!AH141","v":1159.8217281332479},{"$f":"'Solar - PV Dist. Comm'!AI141","v":1147.8959899586057},{"$f":"'Solar - PV Dist. Comm'!AJ141","v":1134.4786606991481},{"$f":"'Solar - PV Dist. Comm'!AK141","v":1121.0613314396901},{"$f":"'Solar - PV Dist. Comm'!AL141","v":1107.6440021802323},{"$f":"'Solar - PV Dist. Comm'!AM141","v":1094.2266729207747},{"$f":"'Solar - PV Dist. Comm'!AN141","v":1080.8093436613169},{"$f":"'Solar - PV Dist. Comm'!AO141","v":1067.3920144018593},{"$f":"'Solar - PV Dist. Comm'!AP141","v":1053.9746851424015},{"$f":"'Solar - PV Dist. Comm'!AQ141","v":1040.5573558829437},{"$f":"'Solar - PV Dist. Comm'!AR141","v":1027.1400266234859},{"$f":"'Solar - PV Dist. Comm'!AS141","v":1013.7226973640287}]
["RC3CoKansasy","RD","Constant",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L142","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!O142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!P142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Q142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!R142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!S142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!T142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!U142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!V142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!W142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!X142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Y142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Z142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AA142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AB142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AC142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AD142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AE142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AF142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AG142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AH142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AI142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AJ142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AK142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AL142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AM142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AN142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AO142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AP142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AQ142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AR142","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AS142","v":1810.0137731604332}]
["RL3CoLosAngs","RD","Low",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L143","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M143","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N143","v":1332.6953251511293},{"$f":"'Solar - PV Dist. Comm'!O143","v":1247.9067144722771},{"$f":"'Solar - PV Dist. Comm'!P143","v":1122.8106485479495},{"$f":"'Solar - PV Dist. Comm'!Q143","v":1084.7033547316043},{"$f":"'Solar - PV Dist. Comm'!R143","v":1046.5960609152592},{"$f":"'Solar - PV Dist. Comm'!S143","v":1008.488767098914},{"$f":"'Solar - PV Dist. Comm'!T143","v":970.38147328256889},{"$f":"'Solar - PV Dist. Comm'!U143","v":932.2741794662237},{"$f":"'Solar - PV Dist. Comm'!V143","v":894.16688564987851},{"$f":"'Solar - PV Dist. Comm'!W143","v":856.05959183353332},{"$f":"'Solar - PV Dist. Comm'!X143","v":817.95229801718813},{"$f":"'Solar - PV Dist. Comm'!Y143","v":779.8450042008426},{"$f":"'Solar - PV Dist. Comm'!Z143","v":760.76355789386582},{"$f":"'Solar - PV Dist. Comm'!AA143","v":741.68211158688916},{"$f":"'Solar - PV Dist. Comm'!AB143","v":722.60066527991239},{"$f":"'Solar - PV Dist. Comm'!AC143","v":703.51921897293562},{"$f":"'Solar - PV Dist. Comm'!AD143","v":684.43777266595896},{"$f":"'Solar - PV Dist. Comm'!AE143","v":665.35632635898219},{"$f":"'Solar - PV Dist. Comm'!AF143","v":646.27488005200541},{"$f":"'Solar - PV Dist. Comm'!AG143","v":627.19343374502876},{"$f":"'Solar - PV Dist. Comm'!AH143","v":608.11198743805198},{"$f":"'Solar - PV Dist. Comm'!AI143","v":589.03054113107567},{"$f":"'Solar - PV Dist. Comm'!AJ143","v":583.85478997826158},{"$f":"'Solar - PV Dist. Comm'!AK143","v":578.67903882544761},{"$f":"'Solar - PV Dist. Comm'!AL143","v":573.50328767263341},{"$f":"'Solar - PV Dist. Comm'!AM143","v":568.32753651981943},{"$f":"'Solar - PV Dist. Comm'!AN143","v":543.0867862774661},{"$f":"'Solar - PV Dist. Comm'!AO143","v":541.92403494255996},{"$f":"'Solar - PV Dist. Comm'!AP143","v":540.76128360765381},{"$f":"'Solar - PV Dist. Comm'!AQ143","v":539.59853227274778},{"$f":"'Solar - PV Dist. Comm'!AR143","v":538.43578093784163},{"$f":"'Solar - PV Dist. Comm'!AS143","v":537.27302960293525}]
["RM3CoLosAngs","RD","Mid",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L144","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M144","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N144","v":1722.5136102282324},{"$f":"'Solar - PV Dist. Comm'!O144","v":1622.8670663410737},{"$f":"'Solar - PV Dist. Comm'!P144","v":1599.8773268112986},{"$f":"'Solar - PV Dist. Comm'!Q144","v":1562.9079984661585},{"$f":"'Solar - PV Dist. Comm'!R144","v":1525.9386701210185},{"$f":"'Solar - PV Dist. Comm'!S144","v":1488.9693417758781},{"$f":"'Solar - PV Dist. Comm'!T144","v":1452.0000134307379},{"$f":"'Solar - PV Dist. Comm'!U144","v":1415.0306850855977},{"$f":"'Solar - PV Dist. Comm'!V144","v":1378.0613567404573},{"$f":"'Solar - PV Dist. Comm'!W144","v":1341.0920283953174},{"$f":"'Solar - PV Dist. Comm'!X144","v":1304.1227000501772},{"$f":"'Solar - PV Dist. Comm'!Y144","v":1267.1533717050359},{"$f":"'Solar - PV Dist. Comm'!Z144","v":1255.2276335303927},{"$f":"'Solar - PV Dist. Comm'!AA144","v":1243.3018953557496},{"$f":"'Solar - PV Dist. Comm'!AB144","v":1231.3761571811065},{"$f":"'Solar - PV Dist. Comm'!AC144","v":1219.4504190064633},{"$f":"'Solar - PV Dist. Comm'!AD144","v":1207.5246808318204},{"$f":"'Solar - PV Dist. Comm'!AE144","v":1195.5989426571773},{"$f":"'Solar - PV Dist. Comm'!AF144","v":1183.6732044825342},{"$f":"'Solar - PV Dist. Comm'!AG144","v":1171.747466307891},{"$f":"'Solar - PV Dist. Comm'!AH144","v":1159.8217281332479},{"$f":"'Solar - PV Dist. Comm'!AI144","v":1147.8959899586057},{"$f":"'Solar - PV Dist. Comm'!AJ144","v":1134.4786606991481},{"$f":"'Solar - PV Dist. Comm'!AK144","v":1121.0613314396901},{"$f":"'Solar - PV Dist. Comm'!AL144","v":1107.6440021802323},{"$f":"'Solar - PV Dist. Comm'!AM144","v":1094.2266729207747},{"$f":"'Solar - PV Dist. Comm'!AN144","v":1080.8093436613169},{"$f":"'Solar - PV Dist. Comm'!AO144","v":1067.3920144018593},{"$f":"'Solar - PV Dist. Comm'!AP144","v":1053.9746851424015},{"$f":"'Solar - PV Dist. Comm'!AQ144","v":1040.5573558829437},{"$f":"'Solar - PV Dist. Comm'!AR144","v":1027.1400266234859},{"$f":"'Solar - PV Dist. Comm'!AS144","v":1013.7226973640287}]
["RC3CoLosAngs","RD","Constant",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L145","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!O145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!P145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Q145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!R145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!S145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!T145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!U145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!V145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!W145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!X145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Y145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Z145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AA145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AB145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AC145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AD145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AE145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AF145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AG145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AH145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AI145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AJ145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AK145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AL145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AM145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AN145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AO145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AP145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AQ145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AR145","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AS145","v":1810.0137731604332}]
["RL3CoDaggett","RD","Low",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L146","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M146","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N146","v":1332.6953251511293},{"$f":"'Solar - PV Dist. Comm'!O146","v":1247.9067144722771},{"$f":"'Solar - PV Dist. Comm'!P146","v":1122.8106485479495},{"$f":"'Solar - PV Dist. Comm'!Q146","v":1084.7033547316043},{"$f":"'Solar - PV Dist. Comm'!R146","v":1046.5960609152592},{"$f":"'Solar - PV Dist. Comm'!S146","v":1008.488767098914},{"$f":"'Solar - PV Dist. Comm'!T146","v":970.38147328256889},{"$f":"'Solar - PV Dist. Comm'!U146","v":932.2741794662237},{"$f":"'Solar - PV Dist. Comm'!V146","v":894.16688564987851},{"$f":"'Solar - PV Dist. Comm'!W146","v":856.05959183353332},{"$f":"'Solar - PV Dist. Comm'!X146","v":817.95229801718813},{"$f":"'Solar - PV Dist. Comm'!Y146","v":779.8450042008426},{"$f":"'Solar - PV Dist. Comm'!Z146","v":760.76355789386582},{"$f":"'Solar - PV Dist. Comm'!AA146","v":741.68211158688916},{"$f":"'Solar - PV Dist. Comm'!AB146","v":722.60066527991239},{"$f":"'Solar - PV Dist. Comm'!AC146","v":703.51921897293562},{"$f":"'Solar - PV Dist. Comm'!AD146","v":684.43777266595896},{"$f":"'Solar - PV Dist. Comm'!AE146","v":665.35632635898219},{"$f":"'Solar - PV Dist. Comm'!AF146","v":646.27488005200541},{"$f":"'Solar - PV Dist. Comm'!AG146","v":627.19343374502876},{"$f":"'Solar - PV Dist. Comm'!AH146","v":608.11198743805198},{"$f":"'Solar - PV Dist. Comm'!AI146","v":589.03054113107567},{"$f":"'Solar - PV Dist. Comm'!AJ146","v":583.85478997826158},{"$f":"'Solar - PV Dist. Comm'!AK146","v":578.67903882544761},{"$f":"'Solar - PV Dist. Comm'!AL146","v":573.50328767263341},{"$f":"'Solar - PV Dist. Comm'!AM146","v":568.32753651981943},{"$f":"'Solar - PV Dist. Comm'!AN146","v":543.0867862774661},{"$f":"'Solar - PV Dist. Comm'!AO146","v":541.92403494255996},{"$f":"'Solar - PV Dist. Comm'!AP146","v":540.76128360765381},{"$f":"'Solar - PV Dist. Comm'!AQ146","v":539.59853227274778},{"$f":"'Solar - PV Dist. Comm'!AR146","v":538.43578093784163},{"$f":"'Solar - PV Dist. Comm'!AS146","v":537.27302960293525}]
["RM3CoDaggett","RD","Mid",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L147","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M147","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N147","v":1722.5136102282324},{"$f":"'Solar - PV Dist. Comm'!O147","v":1622.8670663410737},{"$f":"'Solar - PV Dist. Comm'!P147","v":1599.8773268112986},{"$f":"'Solar - PV Dist. Comm'!Q147","v":1562.9079984661585},{"$f":"'Solar - PV Dist. Comm'!R147","v":1525.9386701210185},{"$f":"'Solar - PV Dist. Comm'!S147","v":1488.9693417758781},{"$f":"'Solar - PV Dist. Comm'!T147","v":1452.0000134307379},{"$f":"'Solar - PV Dist. Comm'!U147","v":1415.0306850855977},{"$f":"'Solar - PV Dist. Comm'!V147","v":1378.0613567404573},{"$f":"'Solar - PV Dist. Comm'!W147","v":1341.0920283953174},{"$f":"'Solar - PV Dist. Comm'!X147","v":1304.1227000501772},{"$f":"'Solar - PV Dist. Comm'!Y147","v":1267.1533717050359},{"$f":"'Solar - PV Dist. Comm'!Z147","v":1255.2276335303927},{"$f":"'Solar - PV Dist. Comm'!AA147","v":1243.3018953557496},{"$f":"'Solar - PV Dist. Comm'!AB147","v":1231.3761571811065},{"$f":"'Solar - PV Dist. Comm'!AC147","v":1219.4504190064633},{"$f":"'Solar - PV Dist. Comm'!AD147","v":1207.5246808318204},{"$f":"'Solar - PV Dist. Comm'!AE147","v":1195.5989426571773},{"$f":"'Solar - PV Dist. Comm'!AF147","v":1183.6732044825342},{"$f":"'Solar - PV Dist. Comm'!AG147","v":1171.747466307891},{"$f":"'Solar - PV Dist. Comm'!AH147","v":1159.8217281332479},{"$f":"'Solar - PV Dist. Comm'!AI147","v":1147.8959899586057},{"$f":"'Solar - PV Dist. Comm'!AJ147","v":1134.4786606991481},{"$f":"'Solar - PV Dist. Comm'!AK147","v":1121.0613314396901},{"$f":"'Solar - PV Dist. Comm'!AL147","v":1107.6440021802323},{"$f":"'Solar - PV Dist. Comm'!AM147","v":1094.2266729207747},{"$f":"'Solar - PV Dist. Comm'!AN147","v":1080.8093436613169},{"$f":"'Solar - PV Dist. Comm'!AO147","v":1067.3920144018593},{"$f":"'Solar - PV Dist. Comm'!AP147","v":1053.9746851424015},{"$f":"'Solar - PV Dist. Comm'!AQ147","v":1040.5573558829437},{"$f":"'Solar - PV Dist. Comm'!AR147","v":1027.1400266234859},{"$f":"'Solar - PV Dist. Comm'!AS147","v":1013.7226973640287}]
["RC3CoDaggett","RD","Constant",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L148","v":1857.0002261668858},{"$f":"'Solar - PV Dist. Comm'!M148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!N148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!O148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!P148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Q148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!R148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!S148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!T148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!U148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!V148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!W148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!X148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Y148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!Z148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AA148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AB148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AC148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AD148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AE148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AF148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AG148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AH148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AI148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AJ148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AK148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AL148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AM148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AN148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AO148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AP148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AQ148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AR148","v":1810.0137731604332},{"$f":"'Solar - PV Dist. Comm'!AS148","v":1810.0137731604332}]
["RL3ReSeattle","RD","Low",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L134","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M134","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N134","v":2346.065977499999},{"$f":"'Solar - PV Dist. Res'!O134","v":2217.032348737499},{"$f":"'Solar - PV Dist. Res'!P134","v":2075.6522999932449},{"$f":"'Solar - PV Dist. Res'!Q134","v":1934.2722512489904},{"$f":"'Solar - PV Dist. Res'!R134","v":1792.8922025047361},{"$f":"'Solar - PV Dist. Res'!S134","v":1651.5121537604821},{"$f":"'Solar - PV Dist. Res'!T134","v":1510.1321050162278},{"$f":"'Solar - PV Dist. Res'!U134","v":1368.7520562719735},{"$f":"'Solar - PV Dist. Res'!V134","v":1227.3720075277192},{"$f":"'Solar - PV Dist. Res'!W134","v":1085.991958783465},{"$f":"'Solar - PV Dist. Res'!X134","v":944.61191003921078},{"$f":"'Solar - PV Dist. Res'!Y134","v":803.23186129495662},{"$f":"'Solar - PV Dist. Res'!Z134","v":783.76227304954693},{"$f":"'Solar - PV Dist. Res'!AA134","v":764.29268480413725},{"$f":"'Solar - PV Dist. Res'!AB134","v":744.82309655872757},{"$f":"'Solar - PV Dist. Res'!AC134","v":725.35350831331789},{"$f":"'Solar - PV Dist. Res'!AD134","v":705.88392006790821},{"$f":"'Solar - PV Dist. Res'!AE134","v":686.41433182249853},{"$f":"'Solar - PV Dist. Res'!AF134","v":666.94474357708884},{"$f":"'Solar - PV Dist. Res'!AG134","v":647.47515533167916},{"$f":"'Solar - PV Dist. Res'!AH134","v":628.00556708626948},{"$f":"'Solar - PV Dist. Res'!AI134","v":608.53597884086025},{"$f":"'Solar - PV Dist. Res'!AJ134","v":599.22353931431803},{"$f":"'Solar - PV Dist. Res'!AK134","v":589.91109978777581},{"$f":"'Solar - PV Dist. Res'!AL134","v":580.59866026123348},{"$f":"'Solar - PV Dist. Res'!AM134","v":571.28622073469126},{"$f":"'Solar - PV Dist. Res'!AN134","v":561.97378120814915},{"$f":"'Solar - PV Dist. Res'!AO134","v":559.57902496651934},{"$f":"'Solar - PV Dist. Res'!AP134","v":557.18426872488953},{"$f":"'Solar - PV Dist. Res'!AQ134","v":554.78951248325984},{"$f":"'Solar - PV Dist. Res'!AR134","v":552.39475624163003},{"$f":"'Solar - PV Dist. Res'!AS134","v":550}]
["RM3ReSeattle","RD","Mid",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L135","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M135","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N135","v":2575.3202329793544},{"$f":"'Solar - PV Dist. Res'!O135","v":2510.8431495723557},{"$f":"'Solar - PV Dist. Res'!P135","v":2400.6082482466477},{"$f":"'Solar - PV Dist. Res'!Q135","v":2290.3733469209396},{"$f":"'Solar - PV Dist. Res'!R135","v":2180.1384455952316},{"$f":"'Solar - PV Dist. Res'!S135","v":2069.9035442695235},{"$f":"'Solar - PV Dist. Res'!T135","v":1959.6686429438155},{"$f":"'Solar - PV Dist. Res'!U135","v":1849.4337416181072},{"$f":"'Solar - PV Dist. Res'!V135","v":1739.1988402923989},{"$f":"'Solar - PV Dist. Res'!W135","v":1628.9639389666909},{"$f":"'Solar - PV Dist. Res'!X135","v":1518.7290376409826},{"$f":"'Solar - PV Dist. Res'!Y135","v":1408.4941363152739},{"$f":"'Solar - PV Dist. Res'!Z135","v":1381.737283997265},{"$f":"'Solar - PV Dist. Res'!AA135","v":1354.9804316792563},{"$f":"'Solar - PV Dist. Res'!AB135","v":1328.2235793612474},{"$f":"'Solar - PV Dist. Res'!AC135","v":1301.4667270432385},{"$f":"'Solar - PV Dist. Res'!AD135","v":1274.7098747252296},{"$f":"'Solar - PV Dist. Res'!AE135","v":1247.9530224072209},{"$f":"'Solar - PV Dist. Res'!AF135","v":1221.196170089212},{"$f":"'Solar - PV Dist. Res'!AG135","v":1194.4393177712032},{"$f":"'Solar - PV Dist. Res'!AH135","v":1167.6824654531943},{"$f":"'Solar - PV Dist. Res'!AI135","v":1140.9256131351847},{"$f":"'Solar - PV Dist. Res'!AJ135","v":1129.4437563922877},{"$f":"'Solar - PV Dist. Res'!AK135","v":1117.9618996493907},{"$f":"'Solar - PV Dist. Res'!AL135","v":1106.4800429064937},{"$f":"'Solar - PV Dist. Res'!AM135","v":1094.998186163597},{"$f":"'Solar - PV Dist. Res'!AN135","v":1083.5163294206995},{"$f":"'Solar - PV Dist. Res'!AO135","v":1080.8130635365596},{"$f":"'Solar - PV Dist. Res'!AP135","v":1078.1097976524197},{"$f":"'Solar - PV Dist. Res'!AQ135","v":1075.4065317682798},{"$f":"'Solar - PV Dist. Res'!AR135","v":1072.7032658841397},{"$f":"'Solar - PV Dist. Res'!AS135","v":1070}]
["RC3ReSeattle","RD","Constant",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L136","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!O136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!P136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Q136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!R136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!S136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!T136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!U136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!V136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!W136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!X136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Y136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Z136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AA136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AB136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AC136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AD136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AE136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AF136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AG136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AH136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AI136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AJ136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AK136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AL136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AM136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AN136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AO136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AP136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AQ136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AR136","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AS136","v":2639.797316386353}]
["RL3ReChicago","RD","Low",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L137","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M137","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N137","v":2346.065977499999},{"$f":"'Solar - PV Dist. Res'!O137","v":2217.032348737499},{"$f":"'Solar - PV Dist. Res'!P137","v":2075.6522999932449},{"$f":"'Solar - PV Dist. Res'!Q137","v":1934.2722512489904},{"$f":"'Solar - PV Dist. Res'!R137","v":1792.8922025047361},{"$f":"'Solar - PV Dist. Res'!S137","v":1651.5121537604821},{"$f":"'Solar - PV Dist. Res'!T137","v":1510.1321050162278},{"$f":"'Solar - PV Dist. Res'!U137","v":1368.7520562719735},{"$f":"'Solar - PV Dist. Res'!V137","v":1227.3720075277192},{"$f":"'Solar - PV Dist. Res'!W137","v":1085.991958783465},{"$f":"'Solar - PV Dist. Res'!X137","v":944.61191003921078},{"$f":"'Solar - PV Dist. Res'!Y137","v":803.23186129495662},{"$f":"'Solar - PV Dist. Res'!Z137","v":783.76227304954693},{"$f":"'Solar - PV Dist. Res'!AA137","v":764.29268480413725},{"$f":"'Solar - PV Dist. Res'!AB137","v":744.82309655872757},{"$f":"'Solar - PV Dist. Res'!AC137","v":725.35350831331789},{"$f":"'Solar - PV Dist. Res'!AD137","v":705.88392006790821},{"$f":"'Solar - PV Dist. Res'!AE137","v":686.41433182249853},{"$f":"'Solar - PV Dist. Res'!AF137","v":666.94474357708884},{"$f":"'Solar - PV Dist. Res'!AG137","v":647.47515533167916},{"$f":"'Solar - PV Dist. Res'!AH137","v":628.00556708626948},{"$f":"'Solar - PV Dist. Res'!AI137","v":608.53597884086025},{"$f":"'Solar - PV Dist. Res'!AJ137","v":599.22353931431803},{"$f":"'Solar - PV Dist. Res'!AK137","v":589.91109978777581},{"$f":"'Solar - PV Dist. Res'!AL137","v":580.59866026123348},{"$f":"'Solar - PV Dist. Res'!AM137","v":571.28622073469126},{"$f":"'Solar - PV Dist. Res'!AN137","v":561.97378120814915},{"$f":"'Solar - PV Dist. Res'!AO137","v":559.57902496651934},{"$f":"'Solar - PV Dist. Res'!AP137","v":557.18426872488953},{"$f":"'Solar - PV Dist. Res'!AQ137","v":554.78951248325984},{"$f":"'Solar - PV Dist. Res'!AR137","v":552.39475624163003},{"$f":"'Solar - PV Dist. Res'!AS137","v":550}]
["RM3ReChicago","RD","Mid",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L138","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M138","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N138","v":2575.3202329793544},{"$f":"'Solar - PV Dist. Res'!O138","v":2510.8431495723557},{"$f":"'Solar - PV Dist. Res'!P138","v":2400.6082482466477},{"$f":"'Solar - PV Dist. Res'!Q138","v":2290.3733469209396},{"$f":"'Solar - PV Dist. Res'!R138","v":2180.1384455952316},{"$f":"'Solar - PV Dist. Res'!S138","v":2069.9035442695235},{"$f":"'Solar - PV Dist. Res'!T138","v":1959.6686429438155},{"$f":"'Solar - PV Dist. Res'!U138","v":1849.4337416181072},{"$f":"'Solar - PV Dist. Res'!V138","v":1739.1988402923989},{"$f":"'Solar - PV Dist. Res'!W138","v":1628.9639389666909},{"$f":"'Solar - PV Dist. Res'!X138","v":1518.7290376409826},{"$f":"'Solar - PV Dist. Res'!Y138","v":1408.4941363152739},{"$f":"'Solar - PV Dist. Res'!Z138","v":1381.737283997265},{"$f":"'Solar - PV Dist. Res'!AA138","v":1354.9804316792563},{"$f":"'Solar - PV Dist. Res'!AB138","v":1328.2235793612474},{"$f":"'Solar - PV Dist. Res'!AC138","v":1301.4667270432385},{"$f":"'Solar - PV Dist. Res'!AD138","v":1274.7098747252296},{"$f":"'Solar - PV Dist. Res'!AE138","v":1247.9530224072209},{"$f":"'Solar - PV Dist. Res'!AF138","v":1221.196170089212},{"$f":"'Solar - PV Dist. Res'!AG138","v":1194.4393177712032},{"$f":"'Solar - PV Dist. Res'!AH138","v":1167.6824654531943},{"$f":"'Solar - PV Dist. Res'!AI138","v":1140.9256131351847},{"$f":"'Solar - PV Dist. Res'!AJ138","v":1129.4437563922877},{"$f":"'Solar - PV Dist. Res'!AK138","v":1117.9618996493907},{"$f":"'Solar - PV Dist. Res'!AL138","v":1106.4800429064937},{"$f":"'Solar - PV Dist. Res'!AM138","v":1094.998186163597},{"$f":"'Solar - PV Dist. Res'!AN138","v":1083.5163294206995},{"$f":"'Solar - PV Dist. Res'!AO138","v":1080.8130635365596},{"$f":"'Solar - PV Dist. Res'!AP138","v":1078.1097976524197},{"$f":"'Solar - PV Dist. Res'!AQ138","v":1075.4065317682798},{"$f":"'Solar - PV Dist. Res'!AR138","v":1072.7032658841397},{"$f":"'Solar - PV Dist. Res'!AS138","v":1070}]
["RC3ReChicago","RD","Constant",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L139","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!O139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!P139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Q139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!R139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!S139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!T139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!U139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!V139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!W139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!X139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Y139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Z139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AA139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AB139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AC139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AD139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AE139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AF139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AG139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AH139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AI139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AJ139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AK139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AL139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AM139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AN139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AO139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AP139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AQ139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AR139","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AS139","v":2639.797316386353}]
["RL3ReKansasy","RD","Low",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L140","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M140","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N140","v":2346.065977499999},{"$f":"'Solar - PV Dist. Res'!O140","v":2217.032348737499},{"$f":"'Solar - PV Dist. Res'!P140","v":2075.6522999932449},{"$f":"'Solar - PV Dist. Res'!Q140","v":1934.2722512489904},{"$f":"'Solar - PV Dist. Res'!R140","v":1792.8922025047361},{"$f":"'Solar - PV Dist. Res'!S140","v":1651.5121537604821},{"$f":"'Solar - PV Dist. Res'!T140","v":1510.1321050162278},{"$f":"'Solar - PV Dist. Res'!U140","v":1368.7520562719735},{"$f":"'Solar - PV Dist. Res'!V140","v":1227.3720075277192},{"$f":"'Solar - PV Dist. Res'!W140","v":1085.991958783465},{"$f":"'Solar - PV Dist. Res'!X140","v":944.61191003921078},{"$f":"'Solar - PV Dist. Res'!Y140","v":803.23186129495662},{"$f":"'Solar - PV Dist. Res'!Z140","v":783.76227304954693},{"$f":"'Solar - PV Dist. Res'!AA140","v":764.29268480413725},{"$f":"'Solar - PV Dist. Res'!AB140","v":744.82309655872757},{"$f":"'Solar - PV Dist. Res'!AC140","v":725.35350831331789},{"$f":"'Solar - PV Dist. Res'!AD140","v":705.88392006790821},{"$f":"'Solar - PV Dist. Res'!AE140","v":686.41433182249853},{"$f":"'Solar - PV Dist. Res'!AF140","v":666.94474357708884},{"$f":"'Solar - PV Dist. Res'!AG140","v":647.47515533167916},{"$f":"'Solar - PV Dist. Res'!AH140","v":628.00556708626948},{"$f":"'Solar - PV Dist. Res'!AI140","v":608.53597884086025},{"$f":"'Solar - PV Dist. Res'!AJ140","v":599.22353931431803},{"$f":"'Solar - PV Dist. Res'!AK140","v":589.91109978777581},{"$f":"'Solar - PV Dist. Res'!AL140","v":580.59866026123348},{"$f":"'Solar - PV Dist. Res'!AM140","v":571.28622073469126},{"$f":"'Solar - PV Dist. Res'!AN140","v":561.97378120814915},{"$f":"'Solar - PV Dist. Res'!AO140","v":559.57902496651934},{"$f":"'Solar - PV Dist. Res'!AP140","v":557.18426872488953},{"$f":"'Solar - PV Dist. Res'!AQ140","v":554.78951248325984},{"$f":"'Solar - PV Dist. Res'!AR140","v":552.39475624163003},{"$f":"'Solar - PV Dist. Res'!AS140","v":550}]
["RM3ReKansasy","RD","Mid",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L141","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M141","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N141","v":2575.3202329793544},{"$f":"'Solar - PV Dist. Res'!O141","v":2510.8431495723557},{"$f":"'Solar - PV Dist. Res'!P141","v":2400.6082482466477},{"$f":"'Solar - PV Dist. Res'!Q141","v":2290.3733469209396},{"$f":"'Solar - PV Dist. Res'!R141","v":2180.1384455952316},{"$f":"'Solar - PV Dist. Res'!S141","v":2069.9035442695235},{"$f":"'Solar - PV Dist. Res'!T141","v":1959.6686429438155},{"$f":"'Solar - PV Dist. Res'!U141","v":1849.4337416181072},{"$f":"'Solar - PV Dist. Res'!V141","v":1739.1988402923989},{"$f":"'Solar - PV Dist. Res'!W141","v":1628.9639389666909},{"$f":"'Solar - PV Dist. Res'!X141","v":1518.7290376409826},{"$f":"'Solar - PV Dist. Res'!Y141","v":1408.4941363152739},{"$f":"'Solar - PV Dist. Res'!Z141","v":1381.737283997265},{"$f":"'Solar - PV Dist. Res'!AA141","v":1354.9804316792563},{"$f":"'Solar - PV Dist. Res'!AB141","v":1328.2235793612474},{"$f":"'Solar - PV Dist. Res'!AC141","v":1301.4667270432385},{"$f":"'Solar - PV Dist. Res'!AD141","v":1274.7098747252296},{"$f":"'Solar - PV Dist. Res'!AE141","v":1247.9530224072209},{"$f":"'Solar - PV Dist. Res'!AF141","v":1221.196170089212},{"$f":"'Solar - PV Dist. Res'!AG141","v":1194.4393177712032},{"$f":"'Solar - PV Dist. Res'!AH141","v":1167.6824654531943},{"$f":"'Solar - PV Dist. Res'!AI141","v":1140.9256131351847},{"$f":"'Solar - PV Dist. Res'!AJ141","v":1129.4437563922877},{"$f":"'Solar - PV Dist. Res'!AK141","v":1117.9618996493907},{"$f":"'Solar - PV Dist. Res'!AL141","v":1106.4800429064937},{"$f":"'Solar - PV Dist. Res'!AM141","v":1094.998186163597},{"$f":"'Solar - PV Dist. Res'!AN141","v":1083.5163294206995},{"$f":"'Solar - PV Dist. Res'!AO141","v":1080.8130635365596},{"$f":"'Solar - PV Dist. Res'!AP141","v":1078.1097976524197},{"$f":"'Solar - PV Dist. Res'!AQ141","v":1075.4065317682798},{"$f":"'Solar - PV Dist. Res'!AR141","v":1072.7032658841397},{"$f":"'Solar - PV Dist. Res'!AS141","v":1070}]
["RC3ReKansasy","RD","Constant",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L142","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!O142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!P142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Q142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!R142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!S142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!T142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!U142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!V142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!W142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!X142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Y142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Z142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AA142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AB142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AC142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AD142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AE142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AF142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AG142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AH142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AI142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AJ142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AK142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AL142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AM142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AN142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AO142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AP142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AQ142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AR142","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AS142","v":2639.797316386353}]
["RL3ReLosAngs","RD","Low",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L143","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M143","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N143","v":2346.065977499999},{"$f":"'Solar - PV Dist. Res'!O143","v":2217.032348737499},{"$f":"'Solar - PV Dist. Res'!P143","v":2075.6522999932449},{"$f":"'Solar - PV Dist. Res'!Q143","v":1934.2722512489904},{"$f":"'Solar - PV Dist. Res'!R143","v":1792.8922025047361},{"$f":"'Solar - PV Dist. Res'!S143","v":1651.5121537604821},{"$f":"'Solar - PV Dist. Res'!T143","v":1510.1321050162278},{"$f":"'Solar - PV Dist. Res'!U143","v":1368.7520562719735},{"$f":"'Solar - PV Dist. Res'!V143","v":1227.3720075277192},{"$f":"'Solar - PV Dist. Res'!W143","v":1085.991958783465},{"$f":"'Solar - PV Dist. Res'!X143","v":944.61191003921078},{"$f":"'Solar - PV Dist. Res'!Y143","v":803.23186129495662},{"$f":"'Solar - PV Dist. Res'!Z143","v":783.76227304954693},{"$f":"'Solar - PV Dist. Res'!AA143","v":764.29268480413725},{"$f":"'Solar - PV Dist. Res'!AB143","v":744.82309655872757},{"$f":"'Solar - PV Dist. Res'!AC143","v":725.35350831331789},{"$f":"'Solar - PV Dist. Res'!AD143","v":705.88392006790821},{"$f":"'Solar - PV Dist. Res'!AE143","v":686.41433182249853},{"$f":"'Solar - PV Dist. Res'!AF143","v":666.94474357708884},{"$f":"'Solar - PV Dist. Res'!AG143","v":647.47515533167916},{"$f":"'Solar - PV Dist. Res'!AH143","v":628.00556708626948},{"$f":"'Solar - PV Dist. Res'!AI143","v":608.53597884086025},{"$f":"'Solar - PV Dist. Res'!AJ143","v":599.22353931431803},{"$f":"'Solar - PV Dist. Res'!AK143","v":589.91109978777581},{"$f":"'Solar - PV Dist. Res'!AL143","v":580.59866026123348},{"$f":"'Solar - PV Dist. Res'!AM143","v":571.28622073469126},{"$f":"'Solar - PV Dist. Res'!AN143","v":561.97378120814915},{"$f":"'Solar - PV Dist. Res'!AO143","v":559.57902496651934},{"$f":"'Solar - PV Dist. Res'!AP143","v":557.18426872488953},{"$f":"'Solar - PV Dist. Res'!AQ143","v":554.78951248325984},{"$f":"'Solar - PV Dist. Res'!AR143","v":552.39475624163003},{"$f":"'Solar - PV Dist. Res'!AS143","v":550}]
["RM3ReLosAngs","RD","Mid",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L144","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M144","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N144","v":2575.3202329793544},{"$f":"'Solar - PV Dist. Res'!O144","v":2510.8431495723557},{"$f":"'Solar - PV Dist. Res'!P144","v":2400.6082482466477},{"$f":"'Solar - PV Dist. Res'!Q144","v":2290.3733469209396},{"$f":"'Solar - PV Dist. Res'!R144","v":2180.1384455952316},{"$f":"'Solar - PV Dist. Res'!S144","v":2069.9035442695235},{"$f":"'Solar - PV Dist. Res'!T144","v":1959.6686429438155},{"$f":"'Solar - PV Dist. Res'!U144","v":1849.4337416181072},{"$f":"'Solar - PV Dist. Res'!V144","v":1739.1988402923989},{"$f":"'Solar - PV Dist. Res'!W144","v":1628.9639389666909},{"$f":"'Solar - PV Dist. Res'!X144","v":1518.7290376409826},{"$f":"'Solar - PV Dist. Res'!Y144","v":1408.4941363152739},{"$f":"'Solar - PV Dist. Res'!Z144","v":1381.737283997265},{"$f":"'Solar - PV Dist. Res'!AA144","v":1354.9804316792563},{"$f":"'Solar - PV Dist. Res'!AB144","v":1328.2235793612474},{"$f":"'Solar - PV Dist. Res'!AC144","v":1301.4667270432385},{"$f":"'Solar - PV Dist. Res'!AD144","v":1274.7098747252296},{"$f":"'Solar - PV Dist. Res'!AE144","v":1247.9530224072209},{"$f":"'Solar - PV Dist. Res'!AF144","v":1221.196170089212},{"$f":"'Solar - PV Dist. Res'!AG144","v":1194.4393177712032},{"$f":"'Solar - PV Dist. Res'!AH144","v":1167.6824654531943},{"$f":"'Solar - PV Dist. Res'!AI144","v":1140.9256131351847},{"$f":"'Solar - PV Dist. Res'!AJ144","v":1129.4437563922877},{"$f":"'Solar - PV Dist. Res'!AK144","v":1117.9618996493907},{"$f":"'Solar - PV Dist. Res'!AL144","v":1106.4800429064937},{"$f":"'Solar - PV Dist. Res'!AM144","v":1094.998186163597},{"$f":"'Solar - PV Dist. Res'!AN144","v":1083.5163294206995},{"$f":"'Solar - PV Dist. Res'!AO144","v":1080.8130635365596},{"$f":"'Solar - PV Dist. Res'!AP144","v":1078.1097976524197},{"$f":"'Solar - PV Dist. Res'!AQ144","v":1075.4065317682798},{"$f":"'Solar - PV Dist. Res'!AR144","v":1072.7032658841397},{"$f":"'Solar - PV Dist. Res'!AS144","v":1070}]
["RC3ReLosAngs","RD","Constant",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L145","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!O145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!P145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Q145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!R145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!S145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!T145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!U145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!V145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!W145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!X145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Y145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Z145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AA145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AB145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AC145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AD145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AE145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AF145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AG145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AH145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AI145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AJ145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AK145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AL145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AM145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AN145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AO145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AP145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AQ145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AR145","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AS145","v":2639.797316386353}]
["RL3ReDaggett","RD","Low",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L146","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M146","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N146","v":2346.065977499999},{"$f":"'Solar - PV Dist. Res'!O146","v":2217.032348737499},{"$f":"'Solar - PV Dist. Res'!P146","v":2075.6522999932449},{"$f":"'Solar - PV Dist. Res'!Q146","v":1934.2722512489904},{"$f":"'Solar - PV Dist. Res'!R146","v":1792.8922025047361},{"$f":"'Solar - PV Dist. Res'!S146","v":1651.5121537604821},{"$f":"'Solar - PV Dist. Res'!T146","v":1510.1321050162278},{"$f":"'Solar - PV Dist. Res'!U146","v":1368.7520562719735},{"$f":"'Solar - PV Dist. Res'!V146","v":1227.3720075277192},{"$f":"'Solar - PV Dist. Res'!W146","v":1085.991958783465},{"$f":"'Solar - PV Dist. Res'!X146","v":944.61191003921078},{"$f":"'Solar - PV Dist. Res'!Y146","v":803.23186129495662},{"$f":"'Solar - PV Dist. Res'!Z146","v":783.76227304954693},{"$f":"'Solar - PV Dist. Res'!AA146","v":764.29268480413725},{"$f":"'Solar - PV Dist. Res'!AB146","v":744.82309655872757},{"$f":"'Solar - PV Dist. Res'!AC146","v":725.35350831331789},{"$f":"'Solar - PV Dist. Res'!AD146","v":705.88392006790821},{"$f":"'Solar - PV Dist. Res'!AE146","v":686.41433182249853},{"$f":"'Solar - PV Dist. Res'!AF146","v":666.94474357708884},{"$f":"'Solar - PV Dist. Res'!AG146","v":647.47515533167916},{"$f":"'Solar - PV Dist. Res'!AH146","v":628.00556708626948},{"$f":"'Solar - PV Dist. Res'!AI146","v":608.53597884086025},{"$f":"'Solar - PV Dist. Res'!AJ146","v":599.22353931431803},{"$f":"'Solar - PV Dist. Res'!AK146","v":589.91109978777581},{"$f":"'Solar - PV Dist. Res'!AL146","v":580.59866026123348},{"$f":"'Solar - PV Dist. Res'!AM146","v":571.28622073469126},{"$f":"'Solar - PV Dist. Res'!AN146","v":561.97378120814915},{"$f":"'Solar - PV Dist. Res'!AO146","v":559.57902496651934},{"$f":"'Solar - PV Dist. Res'!AP146","v":557.18426872488953},{"$f":"'Solar - PV Dist. Res'!AQ146","v":554.78951248325984},{"$f":"'Solar - PV Dist. Res'!AR146","v":552.39475624163003},{"$f":"'Solar - PV Dist. Res'!AS146","v":550}]
["RM3ReDaggett","RD","Mid",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L147","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M147","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N147","v":2575.3202329793544},{"$f":"'Solar - PV Dist. Res'!O147","v":2510.8431495723557},{"$f":"'Solar - PV Dist. Res'!P147","v":2400.6082482466477},{"$f":"'Solar - PV Dist. Res'!Q147","v":2290.3733469209396},{"$f":"'Solar - PV Dist. Res'!R147","v":2180.1384455952316},{"$f":"'Solar - PV Dist. Res'!S147","v":2069.9035442695235},{"$f":"'Solar - PV Dist. Res'!T147","v":1959.6686429438155},{"$f":"'Solar - PV Dist. Res'!U147","v":1849.4337416181072},{"$f":"'Solar - PV Dist. Res'!V147","v":1739.1988402923989},{"$f":"'Solar - PV Dist. Res'!W147","v":1628.9639389666909},{"$f":"'Solar - PV Dist. Res'!X147","v":1518.7290376409826},{"$f":"'Solar - PV Dist. Res'!Y147","v":1408.4941363152739},{"$f":"'Solar - PV Dist. Res'!Z147","v":1381.737283997265},{"$f":"'Solar - PV Dist. Res'!AA147","v":1354.9804316792563},{"$f":"'Solar - PV Dist. Res'!AB147","v":1328.2235793612474},{"$f":"'Solar - PV Dist. Res'!AC147","v":1301.4667270432385},{"$f":"'Solar - PV Dist. Res'!AD147","v":1274.7098747252296},{"$f":"'Solar - PV Dist. Res'!AE147","v":1247.9530224072209},{"$f":"'Solar - PV Dist. Res'!AF147","v":1221.196170089212},{"$f":"'Solar - PV Dist. Res'!AG147","v":1194.4393177712032},{"$f":"'Solar - PV Dist. Res'!AH147","v":1167.6824654531943},{"$f":"'Solar - PV Dist. Res'!AI147","v":1140.9256131351847},{"$f":"'Solar - PV Dist. Res'!AJ147","v":1129.4437563922877},{"$f":"'Solar - PV Dist. Res'!AK147","v":1117.9618996493907},{"$f":"'Solar - PV Dist. Res'!AL147","v":1106.4800429064937},{"$f":"'Solar - PV Dist. Res'!AM147","v":1094.998186163597},{"$f":"'Solar - PV Dist. Res'!AN147","v":1083.5163294206995},{"$f":"'Solar - PV Dist. Res'!AO147","v":1080.8130635365596},{"$f":"'Solar - PV Dist. Res'!AP147","v":1078.1097976524197},{"$f":"'Solar - PV Dist. Res'!AQ147","v":1075.4065317682798},{"$f":"'Solar - PV Dist. Res'!AR147","v":1072.7032658841397},{"$f":"'Solar - PV Dist. Res'!AS147","v":1070}]
["RC3ReDaggett","RD","Constant",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L148","v":2769.7352460630232},{"$f":"'Solar - PV Dist. Res'!M148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!N148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!O148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!P148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Q148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!R148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!S148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!T148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!U148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!V148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!W148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!X148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Y148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!Z148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AA148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AB148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AC148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AD148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AE148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AF148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AG148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AH148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AI148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AJ148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AK148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AL148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AM148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AN148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AO148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AP148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AQ148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AR148","v":2639.797316386353},{"$f":"'Solar - PV Dist. Res'!AS148","v":2639.797316386353}]
[{"$f":"_xlfn.CONCAT(LEFT(B131,1), LEFT(C131,1), LEFT(D131,1),LEFT(E131,2),LEFT(F131,6),RIGHT(F131,1))","v":"RL3GeHydroFh"},"RD","Low",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L155","v":4516.9431404940951},{"$f":"Geothermal!M155","v":4446.3834180306112},{"$f":"Geothermal!N155","v":4375.8236955671282},{"$f":"Geothermal!O155","v":4305.2639731036443},{"$f":"Geothermal!P155","v":4234.7042506401622},{"$f":"Geothermal!Q155","v":4164.1445281766783},{"$f":"Geothermal!R155","v":4093.5848057131952},{"$f":"Geothermal!S155","v":4023.0250832497118},{"$f":"Geothermal!T155","v":3952.4653607862283},{"$f":"Geothermal!U155","v":3881.9056383227453},{"$f":"Geothermal!V155","v":3811.3459158592618},{"$f":"Geothermal!W155","v":3740.7861933957784},{"$f":"Geothermal!X155","v":3670.2264709322949},{"$f":"Geothermal!Y155","v":3599.6667484688119},{"$f":"Geothermal!Z155","v":3599.6667484688119},{"$f":"Geothermal!AA155","v":3599.6667484688119},{"$f":"Geothermal!AB155","v":3599.6667484688119},{"$f":"Geothermal!AC155","v":3599.6667484688119},{"$f":"Geothermal!AD155","v":3599.6667484688119},{"$f":"Geothermal!AE155","v":3599.6667484688119},{"$f":"Geothermal!AF155","v":3599.6667484688119},{"$f":"Geothermal!AG155","v":3599.6667484688119},{"$f":"Geothermal!AH155","v":3599.6667484688119},{"$f":"Geothermal!AI155","v":3599.6667484688119},{"$f":"Geothermal!AJ155","v":3599.6667484688119},{"$f":"Geothermal!AK155","v":3599.6667484688119},{"$f":"Geothermal!AL155","v":3599.6667484688119},{"$f":"Geothermal!AM155","v":3599.6667484688119},{"$f":"Geothermal!AN155","v":3599.6667484688119},{"$f":"Geothermal!AO155","v":3599.6667484688119},{"$f":"Geothermal!AP155","v":3599.6667484688119},{"$f":"Geothermal!AQ155","v":3599.6667484688119},{"$f":"Geothermal!AR155","v":3599.6667484688119},{"$f":"Geothermal!AS155","v":3599.6667484688119}]
["RM3GeHydroFh","RD","Mid",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L156","v":4680.8208297353103},{"$f":"Geothermal!M156","v":4657.4167255866341},{"$f":"Geothermal!N156","v":4634.1296419587015},{"$f":"Geothermal!O156","v":4610.9589937489072},{"$f":"Geothermal!P156","v":4587.9041987801629},{"$f":"Geothermal!Q156","v":4564.9646777862617},{"$f":"Geothermal!R156","v":4542.1398543973301},{"$f":"Geothermal!S156","v":4519.4291551253436},{"$f":"Geothermal!T156","v":4496.8320093497168},{"$f":"Geothermal!U156","v":4474.3478493029688},{"$f":"Geothermal!V156","v":4451.9761100564547},{"$f":"Geothermal!W156","v":4429.7162295061717},{"$f":"Geothermal!X156","v":4407.5676483586403},{"$f":"Geothermal!Y156","v":4385.5298101168473},{"$f":"Geothermal!Z156","v":4363.6021610662629},{"$f":"Geothermal!AA156","v":4341.7841502609317},{"$f":"Geothermal!AB156","v":4320.0752295096263},{"$f":"Geothermal!AC156","v":4298.4748533620786},{"$f":"Geothermal!AD156","v":4276.982479095268},{"$f":"Geothermal!AE156","v":4255.597566699792},{"$f":"Geothermal!AF156","v":4234.3195788662924},{"$f":"Geothermal!AG156","v":4213.1479809719604},{"$f":"Geothermal!AH156","v":4192.0822410671017},{"$f":"Geothermal!AI156","v":4171.1218298617659},{"$f":"Geothermal!AJ156","v":4150.2662207124567},{"$f":"Geothermal!AK156","v":4129.5148896088949},{"$f":"Geothermal!AL156","v":4108.86731516085},{"$f":"Geothermal!AM156","v":4088.3229785850463},{"$f":"Geothermal!AN156","v":4067.8813636921209},{"$f":"Geothermal!AO156","v":4047.5419568736602},{"$f":"Geothermal!AP156","v":4027.3042470892919},{"$f":"Geothermal!AQ156","v":4007.1677258538457},{"$f":"Geothermal!AR156","v":3987.1318872245765},{"$f":"Geothermal!AS156","v":3967.1962277884536}]
["RC3GeHydroFh","RD","Constant",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L157","v":4704.342542447549},{"$f":"Geothermal!M157","v":4704.342542447549},{"$f":"Geothermal!N157","v":4704.342542447549},{"$f":"Geothermal!O157","v":4704.342542447549},{"$f":"Geothermal!P157","v":4704.342542447549},{"$f":"Geothermal!Q157","v":4704.342542447549},{"$f":"Geothermal!R157","v":4704.342542447549},{"$f":"Geothermal!S157","v":4704.342542447549},{"$f":"Geothermal!T157","v":4704.342542447549},{"$f":"Geothermal!U157","v":4704.342542447549},{"$f":"Geothermal!V157","v":4704.342542447549},{"$f":"Geothermal!W157","v":4704.342542447549},{"$f":"Geothermal!X157","v":4704.342542447549},{"$f":"Geothermal!Y157","v":4704.342542447549},{"$f":"Geothermal!Z157","v":4704.342542447549},{"$f":"Geothermal!AA157","v":4704.342542447549},{"$f":"Geothermal!AB157","v":4704.342542447549},{"$f":"Geothermal!AC157","v":4704.342542447549},{"$f":"Geothermal!AD157","v":4704.342542447549},{"$f":"Geothermal!AE157","v":4704.342542447549},{"$f":"Geothermal!AF157","v":4704.342542447549},{"$f":"Geothermal!AG157","v":4704.342542447549},{"$f":"Geothermal!AH157","v":4704.342542447549},{"$f":"Geothermal!AI157","v":4704.342542447549},{"$f":"Geothermal!AJ157","v":4704.342542447549},{"$f":"Geothermal!AK157","v":4704.342542447549},{"$f":"Geothermal!AL157","v":4704.342542447549},{"$f":"Geothermal!AM157","v":4704.342542447549},{"$f":"Geothermal!AN157","v":4704.342542447549},{"$f":"Geothermal!AO157","v":4704.342542447549},{"$f":"Geothermal!AP157","v":4704.342542447549},{"$f":"Geothermal!AQ157","v":4704.342542447549},{"$f":"Geothermal!AR157","v":4704.342542447549},{"$f":"Geothermal!AS157","v":4704.342542447549}]
["RL3GeHydroBy","RD","Low",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L158","v":5850.6033017511445},{"$f":"Geothermal!M158","v":5783.150768295528},{"$f":"Geothermal!N158","v":5715.6982348399106},{"$f":"Geothermal!O158","v":5648.2457013842941},{"$f":"Geothermal!P158","v":5580.7931679286767},{"$f":"Geothermal!Q158","v":5513.3406344730602},{"$f":"Geothermal!R158","v":5445.8881010174437},{"$f":"Geothermal!S158","v":5378.4355675618253},{"$f":"Geothermal!T158","v":5310.9830341062097},{"$f":"Geothermal!U158","v":5243.5305006505923},{"$f":"Geothermal!V158","v":5176.0779671949758},{"$f":"Geothermal!W158","v":5108.6254337393584},{"$f":"Geothermal!X158","v":5041.1729002837428},{"$f":"Geothermal!Y158","v":4973.7203668281245},{"$f":"Geothermal!Z158","v":4973.7203668281245},{"$f":"Geothermal!AA158","v":4973.7203668281245},{"$f":"Geothermal!AB158","v":4973.7203668281245},{"$f":"Geothermal!AC158","v":4973.7203668281245},{"$f":"Geothermal!AD158","v":4973.7203668281245},{"$f":"Geothermal!AE158","v":4973.7203668281245},{"$f":"Geothermal!AF158","v":4973.7203668281245},{"$f":"Geothermal!AG158","v":4973.7203668281245},{"$f":"Geothermal!AH158","v":4973.7203668281245},{"$f":"Geothermal!AI158","v":4973.7203668281245},{"$f":"Geothermal!AJ158","v":4973.7203668281245},{"$f":"Geothermal!AK158","v":4973.7203668281245},{"$f":"Geothermal!AL158","v":4973.7203668281245},{"$f":"Geothermal!AM158","v":4973.7203668281245},{"$f":"Geothermal!AN158","v":4973.7203668281245},{"$f":"Geothermal!AO158","v":4973.7203668281245},{"$f":"Geothermal!AP158","v":4973.7203668281245},{"$f":"Geothermal!AQ158","v":4973.7203668281245},{"$f":"Geothermal!AR158","v":4973.7203668281245},{"$f":"Geothermal!AS158","v":4973.7203668281245}]
["RM3GeHydroBy","RD","Mid",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L159","v":6038.4396157331785},{"$f":"Geothermal!M159","v":6008.2474176545129},{"$f":"Geothermal!N159","v":5978.2061805662406},{"$f":"Geothermal!O159","v":5948.3151496634091},{"$f":"Geothermal!P159","v":5918.5735739150914},{"$f":"Geothermal!Q159","v":5888.9807060455159},{"$f":"Geothermal!R159","v":5859.5358025152891},{"$f":"Geothermal!S159","v":5830.2381235027124},{"$f":"Geothermal!T159","v":5801.0869328851995},{"$f":"Geothermal!U159","v":5772.081498220773},{"$f":"Geothermal!V159","v":5743.2210907296694},{"$f":"Geothermal!W159","v":5714.5049852760212},{"$f":"Geothermal!X159","v":5685.9324603496416},{"$f":"Geothermal!Y159","v":5657.5027980478935},{"$f":"Geothermal!Z159","v":5629.2152840576546},{"$f":"Geothermal!AA159","v":5601.0692076373662},{"$f":"Geothermal!AB159","v":5573.0638615991784},{"$f":"Geothermal!AC159","v":5545.1985422911821},{"$f":"Geothermal!AD159","v":5517.4725495797275},{"$f":"Geothermal!AE159","v":5489.8851868318288},{"$f":"Geothermal!AF159","v":5462.4357608976688},{"$f":"Geothermal!AG159","v":5435.1235820931806},{"$f":"Geothermal!AH159","v":5407.9479641827147},{"$f":"Geothermal!AI159","v":5380.9082243618004},{"$f":"Geothermal!AJ159","v":5354.003683239991},{"$f":"Geothermal!AK159","v":5327.2336648237906},{"$f":"Geothermal!AL159","v":5300.5974964996722},{"$f":"Geothermal!AM159","v":5274.0945090171736},{"$f":"Geothermal!AN159","v":5247.7240364720874},{"$f":"Geothermal!AO159","v":5221.4854162897263},{"$f":"Geothermal!AP159","v":5195.3779892082775},{"$f":"Geothermal!AQ159","v":5169.4010992622361},{"$f":"Geothermal!AR159","v":5143.5540937659252},{"$f":"Geothermal!AS159","v":5117.8363232970951}]
["RC3GeHydroBy","RD","Constant",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L160","v":6068.7835334001793},{"$f":"Geothermal!M160","v":6068.7835334001793},{"$f":"Geothermal!N160","v":6068.7835334001793},{"$f":"Geothermal!O160","v":6068.7835334001793},{"$f":"Geothermal!P160","v":6068.7835334001793},{"$f":"Geothermal!Q160","v":6068.7835334001793},{"$f":"Geothermal!R160","v":6068.7835334001793},{"$f":"Geothermal!S160","v":6068.7835334001793},{"$f":"Geothermal!T160","v":6068.7835334001793},{"$f":"Geothermal!U160","v":6068.7835334001793},{"$f":"Geothermal!V160","v":6068.7835334001793},{"$f":"Geothermal!W160","v":6068.7835334001793},{"$f":"Geothermal!X160","v":6068.7835334001793},{"$f":"Geothermal!Y160","v":6068.7835334001793},{"$f":"Geothermal!Z160","v":6068.7835334001793},{"$f":"Geothermal!AA160","v":6068.7835334001793},{"$f":"Geothermal!AB160","v":6068.7835334001793},{"$f":"Geothermal!AC160","v":6068.7835334001793},{"$f":"Geothermal!AD160","v":6068.7835334001793},{"$f":"Geothermal!AE160","v":6068.7835334001793},{"$f":"Geothermal!AF160","v":6068.7835334001793},{"$f":"Geothermal!AG160","v":6068.7835334001793},{"$f":"Geothermal!AH160","v":6068.7835334001793},{"$f":"Geothermal!AI160","v":6068.7835334001793},{"$f":"Geothermal!AJ160","v":6068.7835334001793},{"$f":"Geothermal!AK160","v":6068.7835334001793},{"$f":"Geothermal!AL160","v":6068.7835334001793},{"$f":"Geothermal!AM160","v":6068.7835334001793},{"$f":"Geothermal!AN160","v":6068.7835334001793},{"$f":"Geothermal!AO160","v":6068.7835334001793},{"$f":"Geothermal!AP160","v":6068.7835334001793},{"$f":"Geothermal!AQ160","v":6068.7835334001793},{"$f":"Geothermal!AR160","v":6068.7835334001793},{"$f":"Geothermal!AS160","v":6068.7835334001793}]
["RL3GeNFEGSFh","RD","Low",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L161","v":15190.174173771249},{"$f":"Geothermal!M161","v":14324.141878983899},{"$f":"Geothermal!N161","v":13458.109584196547},{"$f":"Geothermal!O161","v":12592.077289409197},{"$f":"Geothermal!P161","v":11726.044994621843},{"$f":"Geothermal!Q161","v":10860.012699834491},{"$f":"Geothermal!R161","v":9993.980405047143},{"$f":"Geothermal!S161","v":9127.9481102597929},{"$f":"Geothermal!T161","v":8261.9158154724391},{"$f":"Geothermal!U161","v":7395.883520685089},{"$f":"Geothermal!V161","v":6529.8512258977371},{"$f":"Geothermal!W161","v":5663.8189311103852},{"$f":"Geothermal!X161","v":4797.7866363230351},{"$f":"Geothermal!Y161","v":3931.7543415356822},{"$f":"Geothermal!Z161","v":3931.7543415356822},{"$f":"Geothermal!AA161","v":3931.7543415356822},{"$f":"Geothermal!AB161","v":3931.7543415356822},{"$f":"Geothermal!AC161","v":3931.7543415356822},{"$f":"Geothermal!AD161","v":3931.7543415356822},{"$f":"Geothermal!AE161","v":3931.7543415356822},{"$f":"Geothermal!AF161","v":3931.7543415356822},{"$f":"Geothermal!AG161","v":3931.7543415356822},{"$f":"Geothermal!AH161","v":3931.7543415356822},{"$f":"Geothermal!AI161","v":3931.7543415356822},{"$f":"Geothermal!AJ161","v":3931.7543415356822},{"$f":"Geothermal!AK161","v":3931.7543415356822},{"$f":"Geothermal!AL161","v":3931.7543415356822},{"$f":"Geothermal!AM161","v":3931.7543415356822},{"$f":"Geothermal!AN161","v":3931.7543415356822},{"$f":"Geothermal!AO161","v":3931.7543415356822},{"$f":"Geothermal!AP161","v":3931.7543415356822},{"$f":"Geothermal!AQ161","v":3931.7543415356822},{"$f":"Geothermal!AR161","v":3931.7543415356822},{"$f":"Geothermal!AS161","v":3931.7543415356822}]
["RM3GeNFEGSFh","RD","Mid",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L162","v":16106.61019894562},{"$f":"Geothermal!M162","v":16026.077147950891},{"$f":"Geothermal!N162","v":15945.946762211137},{"$f":"Geothermal!O162","v":15866.217028400082},{"$f":"Geothermal!P162","v":15786.885943258081},{"$f":"Geothermal!Q162","v":15707.95151354179},{"$f":"Geothermal!R162","v":15629.411755974083},{"$f":"Geothermal!S162","v":15551.264697194212},{"$f":"Geothermal!T162","v":15473.50837370824},{"$f":"Geothermal!U162","v":15396.140831839699},{"$f":"Geothermal!V162","v":15319.160127680499},{"$f":"Geothermal!W162","v":15242.564327042097},{"$f":"Geothermal!X162","v":15166.351505406887},{"$f":"Geothermal!Y162","v":15090.519747879853},{"$f":"Geothermal!Z162","v":15015.067149140454},{"$f":"Geothermal!AA162","v":14939.991813394752},{"$f":"Geothermal!AB162","v":14865.291854327777},{"$f":"Geothermal!AC162","v":14790.965395056137},{"$f":"Geothermal!AD162","v":14717.010568080856},{"$f":"Geothermal!AE162","v":14643.425515240451},{"$f":"Geothermal!AF162","v":14570.20838766425},{"$f":"Geothermal!AG162","v":14497.357345725928},{"$f":"Geothermal!AH162","v":14424.870558997298},{"$f":"Geothermal!AI162","v":14352.746206202311},{"$f":"Geothermal!AJ162","v":14280.982475171299},{"$f":"Geothermal!AK162","v":14209.577562795443},{"$f":"Geothermal!AL162","v":14138.529674981468},{"$f":"Geothermal!AM162","v":14067.837026606559},{"$f":"Geothermal!AN162","v":13997.497841473525},{"$f":"Geothermal!AO162","v":13927.510352266157},{"$f":"Geothermal!AP162","v":13857.872800504827},{"$f":"Geothermal!AQ162","v":13788.583436502302},{"$f":"Geothermal!AR162","v":13719.64051931979},{"$f":"Geothermal!AS162","v":13651.042316723193}]
["RC3GeNFEGSFh","RD","Constant",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L163","v":16187.547938638812},{"$f":"Geothermal!M163","v":16187.547938638812},{"$f":"Geothermal!N163","v":16187.547938638812},{"$f":"Geothermal!O163","v":16187.547938638812},{"$f":"Geothermal!P163","v":16187.547938638812},{"$f":"Geothermal!Q163","v":16187.547938638812},{"$f":"Geothermal!R163","v":16187.547938638812},{"$f":"Geothermal!S163","v":16187.547938638812},{"$f":"Geothermal!T163","v":16187.547938638812},{"$f":"Geothermal!U163","v":16187.547938638812},{"$f":"Geothermal!V163","v":16187.547938638812},{"$f":"Geothermal!W163","v":16187.547938638812},{"$f":"Geothermal!X163","v":16187.547938638812},{"$f":"Geothermal!Y163","v":16187.547938638812},{"$f":"Geothermal!Z163","v":16187.547938638812},{"$f":"Geothermal!AA163","v":16187.547938638812},{"$f":"Geothermal!AB163","v":16187.547938638812},{"$f":"Geothermal!AC163","v":16187.547938638812},{"$f":"Geothermal!AD163","v":16187.547938638812},{"$f":"Geothermal!AE163","v":16187.547938638812},{"$f":"Geothermal!AF163","v":16187.547938638812},{"$f":"Geothermal!AG163","v":16187.547938638812},{"$f":"Geothermal!AH163","v":16187.547938638812},{"$f":"Geothermal!AI163","v":16187.547938638812},{"$f":"Geothermal!AJ163","v":16187.547938638812},{"$f":"Geothermal!AK163","v":16187.547938638812},{"$f":"Geothermal!AL163","v":16187.547938638812},{"$f":"Geothermal!AM163","v":16187.547938638812},{"$f":"Geothermal!AN163","v":16187.547938638812},{"$f":"Geothermal!AO163","v":16187.547938638812},{"$f":"Geothermal!AP163","v":16187.547938638812},{"$f":"Geothermal!AQ163","v":16187.547938638812},{"$f":"Geothermal!AR163","v":16187.547938638812},{"$f":"Geothermal!AS163","v":16187.547938638812}]
["RL3GeNFEGSBy","RD","Low",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L164","v":33585.995706070004},{"$f":"Geothermal!M164","v":31471.287307712591},{"$f":"Geothermal!N164","v":29356.578909355183},{"$f":"Geothermal!O164","v":27241.870510997778},{"$f":"Geothermal!P164","v":25127.162112640366},{"$f":"Geothermal!Q164","v":23012.453714282961},{"$f":"Geothermal!R164","v":20897.745315925553},{"$f":"Geothermal!S164","v":18783.036917568141},{"$f":"Geothermal!T164","v":16668.328519210736},{"$f":"Geothermal!U164","v":14553.620120853328},{"$f":"Geothermal!V164","v":12438.911722495923},{"$f":"Geothermal!W164","v":10324.203324138512},{"$f":"Geothermal!X164","v":8209.4949257811004},{"$f":"Geothermal!Y164","v":6094.7865274236929},{"$f":"Geothermal!Z164","v":6094.7865274236929},{"$f":"Geothermal!AA164","v":6094.7865274236929},{"$f":"Geothermal!AB164","v":6094.7865274236929},{"$f":"Geothermal!AC164","v":6094.7865274236929},{"$f":"Geothermal!AD164","v":6094.7865274236929},{"$f":"Geothermal!AE164","v":6094.7865274236929},{"$f":"Geothermal!AF164","v":6094.7865274236929},{"$f":"Geothermal!AG164","v":6094.7865274236929},{"$f":"Geothermal!AH164","v":6094.7865274236929},{"$f":"Geothermal!AI164","v":6094.7865274236929},{"$f":"Geothermal!AJ164","v":6094.7865274236929},{"$f":"Geothermal!AK164","v":6094.7865274236929},{"$f":"Geothermal!AL164","v":6094.7865274236929},{"$f":"Geothermal!AM164","v":6094.7865274236929},{"$f":"Geothermal!AN164","v":6094.7865274236929},{"$f":"Geothermal!AO164","v":6094.7865274236929},{"$f":"Geothermal!AP164","v":6094.7865274236929},{"$f":"Geothermal!AQ164","v":6094.7865274236929},{"$f":"Geothermal!AR164","v":6094.7865274236929},{"$f":"Geothermal!AS164","v":6094.7865274236929}]
["RM3GeNFEGSBy","RD","Mid",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L165","v":35812.775948286042},{"$f":"Geothermal!M165","v":35633.712068544606},{"$f":"Geothermal!N165","v":35455.543508201888},{"$f":"Geothermal!O165","v":35278.265790660873},{"$f":"Geothermal!P165","v":35101.874461707572},{"$f":"Geothermal!Q165","v":34926.365089399034},{"$f":"Geothermal!R165","v":34751.733263952039},{"$f":"Geothermal!S165","v":34577.974597632281},{"$f":"Geothermal!T165","v":34405.084724644119},{"$f":"Geothermal!U165","v":34233.059301020898},{"$f":"Geothermal!V165","v":34061.894004515794},{"$f":"Geothermal!W165","v":33891.58453449321},{"$f":"Geothermal!X165","v":33722.126611820742},{"$f":"Geothermal!Y165","v":33553.515978761643},{"$f":"Geothermal!Z165","v":33385.748398867829},{"$f":"Geothermal!AA165","v":33218.819656873493},{"$f":"Geothermal!AB165","v":33052.725558589125},{"$f":"Geothermal!AC165","v":32887.461930796177},{"$f":"Geothermal!AD165","v":32723.024621142198},{"$f":"Geothermal!AE165","v":32559.40949803649},{"$f":"Geothermal!AF165","v":32396.612450546309},{"$f":"Geothermal!AG165","v":32234.629388293575},{"$f":"Geothermal!AH165","v":32073.456241352105},{"$f":"Geothermal!AI165","v":31913.088960145345},{"$f":"Geothermal!AJ165","v":31753.523515344623},{"$f":"Geothermal!AK165","v":31594.7558977679},{"$f":"Geothermal!AL165","v":31436.782118279058},{"$f":"Geothermal!AM165","v":31279.598207687661},{"$f":"Geothermal!AN165","v":31123.200216649224},{"$f":"Geothermal!AO165","v":30967.584215565978},{"$f":"Geothermal!AP165","v":30812.746294488148},{"$f":"Geothermal!AQ165","v":30658.682563015704},{"$f":"Geothermal!AR165","v":30505.38915020063},{"$f":"Geothermal!AS165","v":30352.862204449626}]
["RC3GeNFEGSBy","RD","Constant",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L166","v":35992.739646518632},{"$f":"Geothermal!M166","v":35992.739646518632},{"$f":"Geothermal!N166","v":35992.739646518632},{"$f":"Geothermal!O166","v":35992.739646518632},{"$f":"Geothermal!P166","v":35992.739646518632},{"$f":"Geothermal!Q166","v":35992.739646518632},{"$f":"Geothermal!R166","v":35992.739646518632},{"$f":"Geothermal!S166","v":35992.739646518632},{"$f":"Geothermal!T166","v":35992.739646518632},{"$f":"Geothermal!U166","v":35992.739646518632},{"$f":"Geothermal!V166","v":35992.739646518632},{"$f":"Geothermal!W166","v":35992.739646518632},{"$f":"Geothermal!X166","v":35992.739646518632},{"$f":"Geothermal!Y166","v":35992.739646518632},{"$f":"Geothermal!Z166","v":35992.739646518632},{"$f":"Geothermal!AA166","v":35992.739646518632},{"$f":"Geothermal!AB166","v":35992.739646518632},{"$f":"Geothermal!AC166","v":35992.739646518632},{"$f":"Geothermal!AD166","v":35992.739646518632},{"$f":"Geothermal!AE166","v":35992.739646518632},{"$f":"Geothermal!AF166","v":35992.739646518632},{"$f":"Geothermal!AG166","v":35992.739646518632},{"$f":"Geothermal!AH166","v":35992.739646518632},{"$f":"Geothermal!AI166","v":35992.739646518632},{"$f":"Geothermal!AJ166","v":35992.739646518632},{"$f":"Geothermal!AK166","v":35992.739646518632},{"$f":"Geothermal!AL166","v":35992.739646518632},{"$f":"Geothermal!AM166","v":35992.739646518632},{"$f":"Geothermal!AN166","v":35992.739646518632},{"$f":"Geothermal!AO166","v":35992.739646518632},{"$f":"Geothermal!AP166","v":35992.739646518632},{"$f":"Geothermal!AQ166","v":35992.739646518632},{"$f":"Geothermal!AR166","v":35992.739646518632},{"$f":"Geothermal!AS166","v":35992.739646518632}]
["RL3GeDeepEGh","RD","Low",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L167","v":15190.174173771249},{"$f":"Geothermal!M167","v":14324.141878983899},{"$f":"Geothermal!N167","v":13458.109584196547},{"$f":"Geothermal!O167","v":12592.077289409197},{"$f":"Geothermal!P167","v":11726.044994621843},{"$f":"Geothermal!Q167","v":10860.012699834491},{"$f":"Geothermal!R167","v":9993.980405047143},{"$f":"Geothermal!S167","v":9127.9481102597929},{"$f":"Geothermal!T167","v":8261.9158154724391},{"$f":"Geothermal!U167","v":7395.883520685089},{"$f":"Geothermal!V167","v":6529.8512258977371},{"$f":"Geothermal!W167","v":5663.8189311103852},{"$f":"Geothermal!X167","v":4797.7866363230351},{"$f":"Geothermal!Y167","v":3931.7543415356822},{"$f":"Geothermal!Z167","v":3931.7543415356822},{"$f":"Geothermal!AA167","v":3931.7543415356822},{"$f":"Geothermal!AB167","v":3931.7543415356822},{"$f":"Geothermal!AC167","v":3931.7543415356822},{"$f":"Geothermal!AD167","v":3931.7543415356822},{"$f":"Geothermal!AE167","v":3931.7543415356822},{"$f":"Geothermal!AF167","v":3931.7543415356822},{"$f":"Geothermal!AG167","v":3931.7543415356822},{"$f":"Geothermal!AH167","v":3931.7543415356822},{"$f":"Geothermal!AI167","v":3931.7543415356822},{"$f":"Geothermal!AJ167","v":3931.7543415356822},{"$f":"Geothermal!AK167","v":3931.7543415356822},{"$f":"Geothermal!AL167","v":3931.7543415356822},{"$f":"Geothermal!AM167","v":3931.7543415356822},{"$f":"Geothermal!AN167","v":3931.7543415356822},{"$f":"Geothermal!AO167","v":3931.7543415356822},{"$f":"Geothermal!AP167","v":3931.7543415356822},{"$f":"Geothermal!AQ167","v":3931.7543415356822},{"$f":"Geothermal!AR167","v":3931.7543415356822},{"$f":"Geothermal!AS167","v":3931.7543415356822}]
["RM3GeDeepEGh","RD","Mid",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L168","v":16106.61019894562},{"$f":"Geothermal!M168","v":16026.077147950891},{"$f":"Geothermal!N168","v":15945.946762211137},{"$f":"Geothermal!O168","v":15866.217028400082},{"$f":"Geothermal!P168","v":15786.885943258081},{"$f":"Geothermal!Q168","v":15707.95151354179},{"$f":"Geothermal!R168","v":15629.411755974083},{"$f":"Geothermal!S168","v":15551.264697194212},{"$f":"Geothermal!T168","v":15473.50837370824},{"$f":"Geothermal!U168","v":15396.140831839699},{"$f":"Geothermal!V168","v":15319.160127680499},{"$f":"Geothermal!W168","v":15242.564327042097},{"$f":"Geothermal!X168","v":15166.351505406887},{"$f":"Geothermal!Y168","v":15090.519747879853},{"$f":"Geothermal!Z168","v":15015.067149140454},{"$f":"Geothermal!AA168","v":14939.991813394752},{"$f":"Geothermal!AB168","v":14865.291854327777},{"$f":"Geothermal!AC168","v":14790.965395056137},{"$f":"Geothermal!AD168","v":14717.010568080856},{"$f":"Geothermal!AE168","v":14643.425515240451},{"$f":"Geothermal!AF168","v":14570.20838766425},{"$f":"Geothermal!AG168","v":14497.357345725928},{"$f":"Geothermal!AH168","v":14424.870558997298},{"$f":"Geothermal!AI168","v":14352.746206202311},{"$f":"Geothermal!AJ168","v":14280.982475171299},{"$f":"Geothermal!AK168","v":14209.577562795443},{"$f":"Geothermal!AL168","v":14138.529674981468},{"$f":"Geothermal!AM168","v":14067.837026606559},{"$f":"Geothermal!AN168","v":13997.497841473525},{"$f":"Geothermal!AO168","v":13927.510352266157},{"$f":"Geothermal!AP168","v":13857.872800504827},{"$f":"Geothermal!AQ168","v":13788.583436502302},{"$f":"Geothermal!AR168","v":13719.64051931979},{"$f":"Geothermal!AS168","v":13651.042316723193}]
["RC3GeDeepEGh","RD","Constant",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L169","v":16187.547938638812},{"$f":"Geothermal!M169","v":16187.547938638812},{"$f":"Geothermal!N169","v":16187.547938638812},{"$f":"Geothermal!O169","v":16187.547938638812},{"$f":"Geothermal!P169","v":16187.547938638812},{"$f":"Geothermal!Q169","v":16187.547938638812},{"$f":"Geothermal!R169","v":16187.547938638812},{"$f":"Geothermal!S169","v":16187.547938638812},{"$f":"Geothermal!T169","v":16187.547938638812},{"$f":"Geothermal!U169","v":16187.547938638812},{"$f":"Geothermal!V169","v":16187.547938638812},{"$f":"Geothermal!W169","v":16187.547938638812},{"$f":"Geothermal!X169","v":16187.547938638812},{"$f":"Geothermal!Y169","v":16187.547938638812},{"$f":"Geothermal!Z169","v":16187.547938638812},{"$f":"Geothermal!AA169","v":16187.547938638812},{"$f":"Geothermal!AB169","v":16187.547938638812},{"$f":"Geothermal!AC169","v":16187.547938638812},{"$f":"Geothermal!AD169","v":16187.547938638812},{"$f":"Geothermal!AE169","v":16187.547938638812},{"$f":"Geothermal!AF169","v":16187.547938638812},{"$f":"Geothermal!AG169","v":16187.547938638812},{"$f":"Geothermal!AH169","v":16187.547938638812},{"$f":"Geothermal!AI169","v":16187.547938638812},{"$f":"Geothermal!AJ169","v":16187.547938638812},{"$f":"Geothermal!AK169","v":16187.547938638812},{"$f":"Geothermal!AL169","v":16187.547938638812},{"$f":"Geothermal!AM169","v":16187.547938638812},{"$f":"Geothermal!AN169","v":16187.547938638812},{"$f":"Geothermal!AO169","v":16187.547938638812},{"$f":"Geothermal!AP169","v":16187.547938638812},{"$f":"Geothermal!AQ169","v":16187.547938638812},{"$f":"Geothermal!AR169","v":16187.547938638812},{"$f":"Geothermal!AS169","v":16187.547938638812}]
["RL3GeDeepEGy","RD","Low",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L170","v":33585.995706070004},{"$f":"Geothermal!M170","v":31471.287307712591},{"$f":"Geothermal!N170","v":29356.578909355183},{"$f":"Geothermal!O170","v":27241.870510997778},{"$f":"Geothermal!P170","v":25127.162112640366},{"$f":"Geothermal!Q170","v":23012.453714282961},{"$f":"Geothermal!R170","v":20897.745315925553},{"$f":"Geothermal!S170","v":18783.036917568141},{"$f":"Geothermal!T170","v":16668.328519210736},{"$f":"Geothermal!U170","v":14553.620120853328},{"$f":"Geothermal!V170","v":12438.911722495923},{"$f":"Geothermal!W170","v":10324.203324138512},{"$f":"Geothermal!X170","v":8209.4949257811004},{"$f":"Geothermal!Y170","v":6094.7865274236929},{"$f":"Geothermal!Z170","v":6094.7865274236929},{"$f":"Geothermal!AA170","v":6094.7865274236929},{"$f":"Geothermal!AB170","v":6094.7865274236929},{"$f":"Geothermal!AC170","v":6094.7865274236929},{"$f":"Geothermal!AD170","v":6094.7865274236929},{"$f":"Geothermal!AE170","v":6094.7865274236929},{"$f":"Geothermal!AF170","v":6094.7865274236929},{"$f":"Geothermal!AG170","v":6094.7865274236929},{"$f":"Geothermal!AH170","v":6094.7865274236929},{"$f":"Geothermal!AI170","v":6094.7865274236929},{"$f":"Geothermal!AJ170","v":6094.7865274236929},{"$f":"Geothermal!AK170","v":6094.7865274236929},{"$f":"Geothermal!AL170","v":6094.7865274236929},{"$f":"Geothermal!AM170","v":6094.7865274236929},{"$f":"Geothermal!AN170","v":6094.7865274236929},{"$f":"Geothermal!AO170","v":6094.7865274236929},{"$f":"Geothermal!AP170","v":6094.7865274236929},{"$f":"Geothermal!AQ170","v":6094.7865274236929},{"$f":"Geothermal!AR170","v":6094.7865274236929},{"$f":"Geothermal!AS170","v":6094.7865274236929}]
["RM3GeDeepEGy","RD","Mid",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L171","v":35812.775948286042},{"$f":"Geothermal!M171","v":35633.712068544606},{"$f":"Geothermal!N171","v":35455.543508201888},{"$f":"Geothermal!O171","v":35278.265790660873},{"$f":"Geothermal!P171","v":35101.874461707572},{"$f":"Geothermal!Q171","v":34926.365089399034},{"$f":"Geothermal!R171","v":34751.733263952039},{"$f":"Geothermal!S171","v":34577.974597632281},{"$f":"Geothermal!T171","v":34405.084724644119},{"$f":"Geothermal!U171","v":34233.059301020898},{"$f":"Geothermal!V171","v":34061.894004515794},{"$f":"Geothermal!W171","v":33891.58453449321},{"$f":"Geothermal!X171","v":33722.126611820742},{"$f":"Geothermal!Y171","v":33553.515978761643},{"$f":"Geothermal!Z171","v":33385.748398867829},{"$f":"Geothermal!AA171","v":33218.819656873493},{"$f":"Geothermal!AB171","v":33052.725558589125},{"$f":"Geothermal!AC171","v":32887.461930796177},{"$f":"Geothermal!AD171","v":32723.024621142198},{"$f":"Geothermal!AE171","v":32559.40949803649},{"$f":"Geothermal!AF171","v":32396.612450546309},{"$f":"Geothermal!AG171","v":32234.629388293575},{"$f":"Geothermal!AH171","v":32073.456241352105},{"$f":"Geothermal!AI171","v":31913.088960145345},{"$f":"Geothermal!AJ171","v":31753.523515344623},{"$f":"Geothermal!AK171","v":31594.7558977679},{"$f":"Geothermal!AL171","v":31436.782118279058},{"$f":"Geothermal!AM171","v":31279.598207687661},{"$f":"Geothermal!AN171","v":31123.200216649224},{"$f":"Geothermal!AO171","v":30967.584215565978},{"$f":"Geothermal!AP171","v":30812.746294488148},{"$f":"Geothermal!AQ171","v":30658.682563015704},{"$f":"Geothermal!AR171","v":30505.38915020063},{"$f":"Geothermal!AS171","v":30352.862204449626}]
["RC3GeDeepEGy","RD","Constant",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L172","v":35992.739646518632},{"$f":"Geothermal!M172","v":35992.739646518632},{"$f":"Geothermal!N172","v":35992.739646518632},{"$f":"Geothermal!O172","v":35992.739646518632},{"$f":"Geothermal!P172","v":35992.739646518632},{"$f":"Geothermal!Q172","v":35992.739646518632},{"$f":"Geothermal!R172","v":35992.739646518632},{"$f":"Geothermal!S172","v":35992.739646518632},{"$f":"Geothermal!T172","v":35992.739646518632},{"$f":"Geothermal!U172","v":35992.739646518632},{"$f":"Geothermal!V172","v":35992.739646518632},{"$f":"Geothermal!W172","v":35992.739646518632},{"$f":"Geothermal!X172","v":35992.739646518632},{"$f":"Geothermal!Y172","v":35992.739646518632},{"$f":"Geothermal!Z172","v":35992.739646518632},{"$f":"Geothermal!AA172","v":35992.739646518632},{"$f":"Geothermal!AB172","v":35992.739646518632},{"$f":"Geothermal!AC172","v":35992.739646518632},{"$f":"Geothermal!AD172","v":35992.739646518632},{"$f":"Geothermal!AE172","v":35992.739646518632},{"$f":"Geothermal!AF172","v":35992.739646518632},{"$f":"Geothermal!AG172","v":35992.739646518632},{"$f":"Geothermal!AH172","v":35992.739646518632},{"$f":"Geothermal!AI172","v":35992.739646518632},{"$f":"Geothermal!AJ172","v":35992.739646518632},{"$f":"Geothermal!AK172","v":35992.739646518632},{"$f":"Geothermal!AL172","v":35992.739646518632},{"$f":"Geothermal!AM172","v":35992.739646518632},{"$f":"Geothermal!AN172","v":35992.739646518632},{"$f":"Geothermal!AO172","v":35992.739646518632},{"$f":"Geothermal!AP172","v":35992.739646518632},{"$f":"Geothermal!AQ172","v":35992.739646518632},{"$f":"Geothermal!AR172","v":35992.739646518632},{"$f":"Geothermal!AS172","v":35992.739646518632}]
["RL3ConewAvgF","RD","Low",30,"Coal","newAvgCF",{"$f":"Coal!L245","v":4035.6953325999293},{"$f":"Coal!M245","v":4017.3712000888991},{"$f":"Coal!N245","v":3999.0470675778688},{"$f":"Coal!O245","v":3980.722935066839},{"$f":"Coal!P245","v":3962.3988025558092},{"$f":"Coal!Q245","v":3944.0746700447789},{"$f":"Coal!R245","v":3925.7505375337491},{"$f":"Coal!S245","v":3909.2659452345829},{"$f":"Coal!T245","v":3908.8930290829016},{"$f":"Coal!U245","v":3906.9943892922447},{"$f":"Coal!V245","v":3903.0674904142775},{"$f":"Coal!W245","v":3895.1043716192939},{"$f":"Coal!X245","v":3879.0698244166479},{"$f":"Coal!Y245","v":3869.3390068624622},{"$f":"Coal!Z245","v":3859.7127621052791},{"$f":"Coal!AA245","v":3847.9734771084713},{"$f":"Coal!AB245","v":3837.8453501505865},{"$f":"Coal!AC245","v":3830.7401600808998},{"$f":"Coal!AD245","v":3818.8157043864258},{"$f":"Coal!AE245","v":3808.521745936971},{"$f":"Coal!AF245","v":3797.3124785462351},{"$f":"Coal!AG245","v":3788.1930064595313},{"$f":"Coal!AH245","v":3777.0536853031999},{"$f":"Coal!AI245","v":3766.3902761261456},{"$f":"Coal!AJ245","v":3759.6081657799195},{"$f":"Coal!AK245","v":3744.3483157141841},{"$f":"Coal!AL245","v":3739.5207920092307},{"$f":"Coal!AM245","v":3725.0644967453031},{"$f":"Coal!AN245","v":3719.4111219930387},{"$f":"Coal!AO245","v":3706.4126911297303},{"$f":"Coal!AP245","v":3696.8680787801209},{"$f":"Coal!AQ245","v":3687.2637366445806},{"$f":"Coal!AR245","v":3677.3303745598296},{"$f":"Coal!AS245","v":3639.130316448854}]
["RM3ConewAvgF","RD","Mid",30,"Coal","newAvgCF",{"$f":"Coal!L246","v":4035.6953325999293},{"$f":"Coal!M246","v":4017.3712000888991},{"$f":"Coal!N246","v":3999.0470675778688},{"$f":"Coal!O246","v":3980.722935066839},{"$f":"Coal!P246","v":3962.3988025558092},{"$f":"Coal!Q246","v":3944.0746700447789},{"$f":"Coal!R246","v":3925.7505375337491},{"$f":"Coal!S246","v":3909.2659452345829},{"$f":"Coal!T246","v":3908.8930290829016},{"$f":"Coal!U246","v":3906.9943892922447},{"$f":"Coal!V246","v":3903.0674904142775},{"$f":"Coal!W246","v":3895.1043716192939},{"$f":"Coal!X246","v":3879.0698244166479},{"$f":"Coal!Y246","v":3869.3390068624622},{"$f":"Coal!Z246","v":3859.7127621052791},{"$f":"Coal!AA246","v":3847.9734771084713},{"$f":"Coal!AB246","v":3837.8453501505865},{"$f":"Coal!AC246","v":3830.7401600808998},{"$f":"Coal!AD246","v":3818.8157043864258},{"$f":"Coal!AE246","v":3808.521745936971},{"$f":"Coal!AF246","v":3797.3124785462351},{"$f":"Coal!AG246","v":3788.1930064595313},{"$f":"Coal!AH246","v":3777.0536853031999},{"$f":"Coal!AI246","v":3766.3902761261456},{"$f":"Coal!AJ246","v":3759.6081657799195},{"$f":"Coal!AK246","v":3744.3483157141841},{"$f":"Coal!AL246","v":3739.5207920092307},{"$f":"Coal!AM246","v":3725.0644967453031},{"$f":"Coal!AN246","v":3719.4111219930387},{"$f":"Coal!AO246","v":3706.4126911297303},{"$f":"Coal!AP246","v":3696.8680787801209},{"$f":"Coal!AQ246","v":3687.2637366445806},{"$f":"Coal!AR246","v":3677.3303745598296},{"$f":"Coal!AS246","v":3639.130316448854}]
["RC3ConewAvgF","RD","Constant",30,"Coal","newAvgCF",{"$f":"Coal!L247","v":4035.6953325999293},{"$f":"Coal!M247","v":4017.3712000888991},{"$f":"Coal!N247","v":3999.0470675778688},{"$f":"Coal!O247","v":3980.722935066839},{"$f":"Coal!P247","v":3962.3988025558092},{"$f":"Coal!Q247","v":3944.0746700447789},{"$f":"Coal!R247","v":3925.7505375337491},{"$f":"Coal!S247","v":3909.2659452345829},{"$f":"Coal!T247","v":3908.8930290829016},{"$f":"Coal!U247","v":3906.9943892922447},{"$f":"Coal!V247","v":3903.0674904142775},{"$f":"Coal!W247","v":3895.1043716192939},{"$f":"Coal!X247","v":3879.0698244166479},{"$f":"Coal!Y247","v":3869.3390068624622},{"$f":"Coal!Z247","v":3859.7127621052791},{"$f":"Coal!AA247","v":3847.9734771084713},{"$f":"Coal!AB247","v":3837.8453501505865},{"$f":"Coal!AC247","v":3830.7401600808998},{"$f":"Coal!AD247","v":3818.8157043864258},{"$f":"Coal!AE247","v":3808.521745936971},{"$f":"Coal!AF247","v":3797.3124785462351},{"$f":"Coal!AG247","v":3788.1930064595313},{"$f":"Coal!AH247","v":3777.0536853031999},{"$f":"Coal!AI247","v":3766.3902761261456},{"$f":"Coal!AJ247","v":3759.6081657799195},{"$f":"Coal!AK247","v":3744.3483157141841},{"$f":"Coal!AL247","v":3739.5207920092307},{"$f":"Coal!AM247","v":3725.0644967453031},{"$f":"Coal!AN247","v":3719.4111219930387},{"$f":"Coal!AO247","v":3706.4126911297303},{"$f":"Coal!AP247","v":3696.8680787801209},{"$f":"Coal!AQ247","v":3687.2637366445806},{"$f":"Coal!AR247","v":3677.3303745598296},{"$f":"Coal!AS247","v":3639.130316448854}]
["RL3ConewHigF","RD","Low",30,"Coal","newHighCF",{"$f":"Coal!L248","v":4035.6953325999293},{"$f":"Coal!M248","v":4017.3712000888991},{"$f":"Coal!N248","v":3999.0470675778688},{"$f":"Coal!O248","v":3980.722935066839},{"$f":"Coal!P248","v":3962.3988025558092},{"$f":"Coal!Q248","v":3944.0746700447789},{"$f":"Coal!R248","v":3925.7505375337491},{"$f":"Coal!S248","v":3909.2659452345829},{"$f":"Coal!T248","v":3908.8930290829016},{"$f":"Coal!U248","v":3906.9943892922447},{"$f":"Coal!V248","v":3903.0674904142775},{"$f":"Coal!W248","v":3895.1043716192939},{"$f":"Coal!X248","v":3879.0698244166479},{"$f":"Coal!Y248","v":3869.3390068624622},{"$f":"Coal!Z248","v":3859.7127621052791},{"$f":"Coal!AA248","v":3847.9734771084713},{"$f":"Coal!AB248","v":3837.8453501505865},{"$f":"Coal!AC248","v":3830.7401600808998},{"$f":"Coal!AD248","v":3818.8157043864258},{"$f":"Coal!AE248","v":3808.521745936971},{"$f":"Coal!AF248","v":3797.3124785462351},{"$f":"Coal!AG248","v":3788.1930064595313},{"$f":"Coal!AH248","v":3777.0536853031999},{"$f":"Coal!AI248","v":3766.3902761261456},{"$f":"Coal!AJ248","v":3759.6081657799195},{"$f":"Coal!AK248","v":3744.3483157141841},{"$f":"Coal!AL248","v":3739.5207920092307},{"$f":"Coal!AM248","v":3725.0644967453031},{"$f":"Coal!AN248","v":3719.4111219930387},{"$f":"Coal!AO248","v":3706.4126911297303},{"$f":"Coal!AP248","v":3696.8680787801209},{"$f":"Coal!AQ248","v":3687.2637366445806},{"$f":"Coal!AR248","v":3677.3303745598296},{"$f":"Coal!AS248","v":3639.130316448854}]
["RM3ConewHigF","RD","Mid",30,"Coal","newHighCF",{"$f":"Coal!L249","v":4035.6953325999293},{"$f":"Coal!M249","v":4017.3712000888991},{"$f":"Coal!N249","v":3999.0470675778688},{"$f":"Coal!O249","v":3980.722935066839},{"$f":"Coal!P249","v":3962.3988025558092},{"$f":"Coal!Q249","v":3944.0746700447789},{"$f":"Coal!R249","v":3925.7505375337491},{"$f":"Coal!S249","v":3909.2659452345829},{"$f":"Coal!T249","v":3908.8930290829016},{"$f":"Coal!U249","v":3906.9943892922447},{"$f":"Coal!V249","v":3903.0674904142775},{"$f":"Coal!W249","v":3895.1043716192939},{"$f":"Coal!X249","v":3879.0698244166479},{"$f":"Coal!Y249","v":3869.3390068624622},{"$f":"Coal!Z249","v":3859.7127621052791},{"$f":"Coal!AA249","v":3847.9734771084713},{"$f":"Coal!AB249","v":3837.8453501505865},{"$f":"Coal!AC249","v":3830.7401600808998},{"$f":"Coal!AD249","v":3818.8157043864258},{"$f":"Coal!AE249","v":3808.521745936971},{"$f":"Coal!AF249","v":3797.3124785462351},{"$f":"Coal!AG249","v":3788.1930064595313},{"$f":"Coal!AH249","v":3777.0536853031999},{"$f":"Coal!AI249","v":3766.3902761261456},{"$f":"Coal!AJ249","v":3759.6081657799195},{"$f":"Coal!AK249","v":3744.3483157141841},{"$f":"Coal!AL249","v":3739.5207920092307},{"$f":"Coal!AM249","v":3725.0644967453031},{"$f":"Coal!AN249","v":3719.4111219930387},{"$f":"Coal!AO249","v":3706.4126911297303},{"$f":"Coal!AP249","v":3696.8680787801209},{"$f":"Coal!AQ249","v":3687.2637366445806},{"$f":"Coal!AR249","v":3677.3303745598296},{"$f":"Coal!AS249","v":3639.130316448854}]
["RC3ConewHigF","RD","Constant",30,"Coal","newHighCF",{"$f":"Coal!L250","v":4035.6953325999293},{"$f":"Coal!M250","v":4017.3712000888991},{"$f":"Coal!N250","v":3999.0470675778688},{"$f":"Coal!O250","v":3980.722935066839},{"$f":"Coal!P250","v":3962.3988025558092},{"$f":"Coal!Q250","v":3944.0746700447789},{"$f":"Coal!R250","v":3925.7505375337491},{"$f":"Coal!S250","v":3909.2659452345829},{"$f":"Coal!T250","v":3908.8930290829016},{"$f":"Coal!U250","v":3906.9943892922447},{"$f":"Coal!V250","v":3903.0674904142775},{"$f":"Coal!W250","v":3895.1043716192939},{"$f":"Coal!X250","v":3879.0698244166479},{"$f":"Coal!Y250","v":3869.3390068624622},{"$f":"Coal!Z250","v":3859.7127621052791},{"$f":"Coal!AA250","v":3847.9734771084713},{"$f":"Coal!AB250","v":3837.8453501505865},{"$f":"Coal!AC250","v":3830.7401600808998},{"$f":"Coal!AD250","v":3818.8157043864258},{"$f":"Coal!AE250","v":3808.521745936971},{"$f":"Coal!AF250","v":3797.3124785462351},{"$f":"Coal!AG250","v":3788.1930064595313},{"$f":"Coal!AH250","v":3777.0536853031999},{"$f":"Coal!AI250","v":3766.3902761261456},{"$f":"Coal!AJ250","v":3759.6081657799195},{"$f":"Coal!AK250","v":3744.3483157141841},{"$f":"Coal!AL250","v":3739.5207920092307},{"$f":"Coal!AM250","v":3725.0644967453031},{"$f":"Coal!AN250","v":3719.4111219930387},{"$f":"Coal!AO250","v":3706.4126911297303},{"$f":"Coal!AP250","v":3696.8680787801209},{"$f":"Coal!AQ250","v":3687.2637366445806},{"$f":"Coal!AR250","v":3677.3303745598296},{"$f":"Coal!AS250","v":3639.130316448854}]
["RL3CoIGCCAvF","RD","Low",30,"Coal","IGCCAvgCF",{"$f":"Coal!L251","v":4409.4166951168563},{"$f":"Coal!M251","v":4370.8432313514259},{"$f":"Coal!N251","v":4332.2697675859963},{"$f":"Coal!O251","v":4293.6963038205658},{"$f":"Coal!P251","v":4255.1228400551354},{"$f":"Coal!Q251","v":4216.549376289704},{"$f":"Coal!R251","v":4142.2029236136032},{"$f":"Coal!S251","v":4103.6294598481727},{"$f":"Coal!T251","v":4080.9605653916306},{"$f":"Coal!U251","v":4058.1217353291277},{"$f":"Coal!V251","v":4034.5653031668999},{"$f":"Coal!W251","v":4014.433836152964},{"$f":"Coal!X251","v":3986.1208248823687},{"$f":"Coal!Y251","v":3968.1735873195139},{"$f":"Coal!Z251","v":3951.284079698657},{"$f":"Coal!AA251","v":3929.8468023526057},{"$f":"Coal!AB251","v":3912.1472625997471},{"$f":"Coal!AC251","v":3895.9909700331978},{"$f":"Coal!AD251","v":3876.8646901856332},{"$f":"Coal!AE251","v":3858.2390825433681},{"$f":"Coal!AF251","v":3841.1137473088647},{"$f":"Coal!AG251","v":3828.4106749356943},{"$f":"Coal!AH251","v":3813.6661503980131},{"$f":"Coal!AI251","v":3799.4044220735477},{"$f":"Coal!AJ251","v":3789.0552978819687},{"$f":"Coal!AK251","v":3770.1638819061754},{"$f":"Coal!AL251","v":3761.7763641259862},{"$f":"Coal!AM251","v":3743.702632943654},{"$f":"Coal!AN251","v":3734.4755540853826},{"$f":"Coal!AO251","v":3717.8727479215663},{"$f":"Coal!AP251","v":3704.7364613891077},{"$f":"Coal!AQ251","v":3691.5397142048787},{"$f":"Coal!AR251","v":3678.0128750435069},{"$f":"Coal!AS251","v":3636.2414096768694}]
["RM3CoIGCCAvF","RD","Mid",30,"Coal","IGCCAvgCF",{"$f":"Coal!L252","v":4409.4166951168563},{"$f":"Coal!M252","v":4370.8432313514259},{"$f":"Coal!N252","v":4332.2697675859963},{"$f":"Coal!O252","v":4293.6963038205658},{"$f":"Coal!P252","v":4255.1228400551354},{"$f":"Coal!Q252","v":4216.549376289704},{"$f":"Coal!R252","v":4142.2029236136032},{"$f":"Coal!S252","v":4103.6294598481727},{"$f":"Coal!T252","v":4080.9605653916306},{"$f":"Coal!U252","v":4058.1217353291277},{"$f":"Coal!V252","v":4034.5653031668999},{"$f":"Coal!W252","v":4014.433836152964},{"$f":"Coal!X252","v":3986.1208248823687},{"$f":"Coal!Y252","v":3968.1735873195139},{"$f":"Coal!Z252","v":3951.284079698657},{"$f":"Coal!AA252","v":3929.8468023526057},{"$f":"Coal!AB252","v":3912.1472625997471},{"$f":"Coal!AC252","v":3895.9909700331978},{"$f":"Coal!AD252","v":3876.8646901856332},{"$f":"Coal!AE252","v":3858.2390825433681},{"$f":"Coal!AF252","v":3841.1137473088647},{"$f":"Coal!AG252","v":3828.4106749356943},{"$f":"Coal!AH252","v":3813.6661503980131},{"$f":"Coal!AI252","v":3799.4044220735477},{"$f":"Coal!AJ252","v":3789.0552978819687},{"$f":"Coal!AK252","v":3770.1638819061754},{"$f":"Coal!AL252","v":3761.7763641259862},{"$f":"Coal!AM252","v":3743.702632943654},{"$f":"Coal!AN252","v":3734.4755540853826},{"$f":"Coal!AO252","v":3717.8727479215663},{"$f":"Coal!AP252","v":3704.7364613891077},{"$f":"Coal!AQ252","v":3691.5397142048787},{"$f":"Coal!AR252","v":3678.0128750435069},{"$f":"Coal!AS252","v":3636.2414096768694}]
["RC3CoIGCCAvF","RD","Constant",30,"Coal","IGCCAvgCF",{"$f":"Coal!L253","v":4409.4166951168563},{"$f":"Coal!M253","v":4370.8432313514259},{"$f":"Coal!N253","v":4332.2697675859963},{"$f":"Coal!O253","v":4293.6963038205658},{"$f":"Coal!P253","v":4255.1228400551354},{"$f":"Coal!Q253","v":4216.549376289704},{"$f":"Coal!R253","v":4142.2029236136032},{"$f":"Coal!S253","v":4103.6294598481727},{"$f":"Coal!T253","v":4080.9605653916306},{"$f":"Coal!U253","v":4058.1217353291277},{"$f":"Coal!V253","v":4034.5653031668999},{"$f":"Coal!W253","v":4014.433836152964},{"$f":"Coal!X253","v":3986.1208248823687},{"$f":"Coal!Y253","v":3968.1735873195139},{"$f":"Coal!Z253","v":3951.284079698657},{"$f":"Coal!AA253","v":3929.8468023526057},{"$f":"Coal!AB253","v":3912.1472625997471},{"$f":"Coal!AC253","v":3895.9909700331978},{"$f":"Coal!AD253","v":3876.8646901856332},{"$f":"Coal!AE253","v":3858.2390825433681},{"$f":"Coal!AF253","v":3841.1137473088647},{"$f":"Coal!AG253","v":3828.4106749356943},{"$f":"Coal!AH253","v":3813.6661503980131},{"$f":"Coal!AI253","v":3799.4044220735477},{"$f":"Coal!AJ253","v":3789.0552978819687},{"$f":"Coal!AK253","v":3770.1638819061754},{"$f":"Coal!AL253","v":3761.7763641259862},{"$f":"Coal!AM253","v":3743.702632943654},{"$f":"Coal!AN253","v":3734.4755540853826},{"$f":"Coal!AO253","v":3717.8727479215663},{"$f":"Coal!AP253","v":3704.7364613891077},{"$f":"Coal!AQ253","v":3691.5397142048787},{"$f":"Coal!AR253","v":3678.0128750435069},{"$f":"Coal!AS253","v":3636.2414096768694}]
["RL3CoIGCCHiF","RD","Low",30,"Coal","IGCCHighCF",{"$f":"Coal!L254","v":4409.4166951168563},{"$f":"Coal!M254","v":4370.8432313514259},{"$f":"Coal!N254","v":4332.2697675859963},{"$f":"Coal!O254","v":4293.6963038205658},{"$f":"Coal!P254","v":4255.1228400551354},{"$f":"Coal!Q254","v":4216.549376289704},{"$f":"Coal!R254","v":4142.2029236136032},{"$f":"Coal!S254","v":4103.6294598481727},{"$f":"Coal!T254","v":4080.9605653916306},{"$f":"Coal!U254","v":4058.1217353291277},{"$f":"Coal!V254","v":4034.5653031668999},{"$f":"Coal!W254","v":4014.433836152964},{"$f":"Coal!X254","v":3986.1208248823687},{"$f":"Coal!Y254","v":3968.1735873195139},{"$f":"Coal!Z254","v":3951.284079698657},{"$f":"Coal!AA254","v":3929.8468023526057},{"$f":"Coal!AB254","v":3912.1472625997471},{"$f":"Coal!AC254","v":3895.9909700331978},{"$f":"Coal!AD254","v":3876.8646901856332},{"$f":"Coal!AE254","v":3858.2390825433681},{"$f":"Coal!AF254","v":3841.1137473088647},{"$f":"Coal!AG254","v":3828.4106749356943},{"$f":"Coal!AH254","v":3813.6661503980131},{"$f":"Coal!AI254","v":3799.4044220735477},{"$f":"Coal!AJ254","v":3789.0552978819687},{"$f":"Coal!AK254","v":3770.1638819061754},{"$f":"Coal!AL254","v":3761.7763641259862},{"$f":"Coal!AM254","v":3743.702632943654},{"$f":"Coal!AN254","v":3734.4755540853826},{"$f":"Coal!AO254","v":3717.8727479215663},{"$f":"Coal!AP254","v":3704.7364613891077},{"$f":"Coal!AQ254","v":3691.5397142048787},{"$f":"Coal!AR254","v":3678.0128750435069},{"$f":"Coal!AS254","v":3636.2414096768694}]
["RM3CoIGCCHiF","RD","Mid",30,"Coal","IGCCHighCF",{"$f":"Coal!L255","v":4409.4166951168563},{"$f":"Coal!M255","v":4370.8432313514259},{"$f":"Coal!N255","v":4332.2697675859963},{"$f":"Coal!O255","v":4293.6963038205658},{"$f":"Coal!P255","v":4255.1228400551354},{"$f":"Coal!Q255","v":4216.549376289704},{"$f":"Coal!R255","v":4142.2029236136032},{"$f":"Coal!S255","v":4103.6294598481727},{"$f":"Coal!T255","v":4080.9605653916306},{"$f":"Coal!U255","v":4058.1217353291277},{"$f":"Coal!V255","v":4034.5653031668999},{"$f":"Coal!W255","v":4014.433836152964},{"$f":"Coal!X255","v":3986.1208248823687},{"$f":"Coal!Y255","v":3968.1735873195139},{"$f":"Coal!Z255","v":3951.284079698657},{"$f":"Coal!AA255","v":3929.8468023526057},{"$f":"Coal!AB255","v":3912.1472625997471},{"$f":"Coal!AC255","v":3895.9909700331978},{"$f":"Coal!AD255","v":3876.8646901856332},{"$f":"Coal!AE255","v":3858.2390825433681},{"$f":"Coal!AF255","v":3841.1137473088647},{"$f":"Coal!AG255","v":3828.4106749356943},{"$f":"Coal!AH255","v":3813.6661503980131},{"$f":"Coal!AI255","v":3799.4044220735477},{"$f":"Coal!AJ255","v":3789.0552978819687},{"$f":"Coal!AK255","v":3770.1638819061754},{"$f":"Coal!AL255","v":3761.7763641259862},{"$f":"Coal!AM255","v":3743.702632943654},{"$f":"Coal!AN255","v":3734.4755540853826},{"$f":"Coal!AO255","v":3717.8727479215663},{"$f":"Coal!AP255","v":3704.7364613891077},{"$f":"Coal!AQ255","v":3691.5397142048787},{"$f":"Coal!AR255","v":3678.0128750435069},{"$f":"Coal!AS255","v":3636.2414096768694}]
["RC3CoIGCCHiF","RD","Constant",30,"Coal","IGCCHighCF",{"$f":"Coal!L256","v":4409.4166951168563},{"$f":"Coal!M256","v":4370.8432313514259},{"$f":"Coal!N256","v":4332.2697675859963},{"$f":"Coal!O256","v":4293.6963038205658},{"$f":"Coal!P256","v":4255.1228400551354},{"$f":"Coal!Q256","v":4216.549376289704},{"$f":"Coal!R256","v":4142.2029236136032},{"$f":"Coal!S256","v":4103.6294598481727},{"$f":"Coal!T256","v":4080.9605653916306},{"$f":"Coal!U256","v":4058.1217353291277},{"$f":"Coal!V256","v":4034.5653031668999},{"$f":"Coal!W256","v":4014.433836152964},{"$f":"Coal!X256","v":3986.1208248823687},{"$f":"Coal!Y256","v":3968.1735873195139},{"$f":"Coal!Z256","v":3951.284079698657},{"$f":"Coal!AA256","v":3929.8468023526057},{"$f":"Coal!AB256","v":3912.1472625997471},{"$f":"Coal!AC256","v":3895.9909700331978},{"$f":"Coal!AD256","v":3876.8646901856332},{"$f":"Coal!AE256","v":3858.2390825433681},{"$f":"Coal!AF256","v":3841.1137473088647},{"$f":"Coal!AG256","v":3828.4106749356943},{"$f":"Coal!AH256","v":3813.6661503980131},{"$f":"Coal!AI256","v":3799.4044220735477},{"$f":"Coal!AJ256","v":3789.0552978819687},{"$f":"Coal!AK256","v":3770.1638819061754},{"$f":"Coal!AL256","v":3761.7763641259862},{"$f":"Coal!AM256","v":3743.702632943654},{"$f":"Coal!AN256","v":3734.4755540853826},{"$f":"Coal!AO256","v":3717.8727479215663},{"$f":"Coal!AP256","v":3704.7364613891077},{"$f":"Coal!AQ256","v":3691.5397142048787},{"$f":"Coal!AR256","v":3678.0128750435069},{"$f":"Coal!AS256","v":3636.2414096768694}]
["RL3CoCCS30AF","RD","Low",30,"Coal","CCS30AvgCF",{"$f":"Coal!L257","v":5632.6360825055963},{"$f":"Coal!M257","v":5596.6653850812572},{"$f":"Coal!N257","v":5560.6946876569191},{"$f":"Coal!O257","v":5524.7239902325819},{"$f":"Coal!P257","v":5488.7532928082437},{"$f":"Coal!Q257","v":5452.7825953839056},{"$f":"Coal!R257","v":5416.8118979595683},{"$f":"Coal!S257","v":5383.420235517201},{"$f":"Coal!T257","v":5372.2065665959844},{"$f":"Coal!U257","v":5358.8483647986013},{"$f":"Coal!V257","v":5342.6683842837429},{"$f":"Coal!W257","v":5320.9405411813777},{"$f":"Coal!X257","v":5288.1975814463331},{"$f":"Coal!Y257","v":5264.0643639134087},{"$f":"Coal!Z257","v":5240.0721470898525},{"$f":"Coal!AA257","v":5213.2146935918554},{"$f":"Coal!AB257","v":5188.5449164309975},{"$f":"Coal!AC257","v":5167.9540202030385},{"$f":"Coal!AD257","v":5140.8587615046808},{"$f":"Coal!AE257","v":5115.9650063350955},{"$f":"Coal!AF257","v":5089.8454404882732},{"$f":"Coal!AG257","v":5066.5268297287357},{"$f":"Coal!AH257","v":5040.509687682149},{"$f":"Coal!AI257","v":5015.1320380415837},{"$f":"Coal!AJ257","v":4994.9141228250855},{"$f":"Coal!AK257","v":4963.4394690384088},{"$f":"Coal!AL257","v":4945.7927534126593},{"$f":"Coal!AM257","v":4915.4112208465913},{"$f":"Coal!AN257","v":4896.6445203607827},{"$f":"Coal!AO257","v":4868.203374878768},{"$f":"Coal!AP257","v":4844.306182175661},{"$f":"Coal!AQ257","v":4820.3290958843236},{"$f":"Coal!AR257","v":4795.9197466754413},{"$f":"Coal!AS257","v":4734.7330998890011}]
["RM3CoCCS30AF","RD","Mid",30,"Coal","CCS30AvgCF",{"$f":"Coal!L258","v":5632.6360825055963},{"$f":"Coal!M258","v":5596.6653850812572},{"$f":"Coal!N258","v":5560.6946876569191},{"$f":"Coal!O258","v":5524.7239902325819},{"$f":"Coal!P258","v":5488.7532928082437},{"$f":"Coal!Q258","v":5452.7825953839056},{"$f":"Coal!R258","v":5416.8118979595683},{"$f":"Coal!S258","v":5383.420235517201},{"$f":"Coal!T258","v":5372.2065665959844},{"$f":"Coal!U258","v":5358.8483647986013},{"$f":"Coal!V258","v":5342.6683842837429},{"$f":"Coal!W258","v":5320.9405411813777},{"$f":"Coal!X258","v":5288.1975814463331},{"$f":"Coal!Y258","v":5264.0643639134087},{"$f":"Coal!Z258","v":5240.0721470898525},{"$f":"Coal!AA258","v":5213.2146935918554},{"$f":"Coal!AB258","v":5188.5449164309975},{"$f":"Coal!AC258","v":5167.9540202030385},{"$f":"Coal!AD258","v":5140.8587615046808},{"$f":"Coal!AE258","v":5115.9650063350955},{"$f":"Coal!AF258","v":5089.8454404882732},{"$f":"Coal!AG258","v":5066.5268297287357},{"$f":"Coal!AH258","v":5040.509687682149},{"$f":"Coal!AI258","v":5015.1320380415837},{"$f":"Coal!AJ258","v":4994.9141228250855},{"$f":"Coal!AK258","v":4963.4394690384088},{"$f":"Coal!AL258","v":4945.7927534126593},{"$f":"Coal!AM258","v":4915.4112208465913},{"$f":"Coal!AN258","v":4896.6445203607827},{"$f":"Coal!AO258","v":4868.203374878768},{"$f":"Coal!AP258","v":4844.306182175661},{"$f":"Coal!AQ258","v":4820.3290958843236},{"$f":"Coal!AR258","v":4795.9197466754413},{"$f":"Coal!AS258","v":4734.7330998890011}]
["RC3CoCCS30AF","RD","Constant",30,"Coal","CCS30AvgCF",{"$f":"Coal!L259","v":5632.6360825055963},{"$f":"Coal!M259","v":5596.6653850812572},{"$f":"Coal!N259","v":5560.6946876569191},{"$f":"Coal!O259","v":5524.7239902325819},{"$f":"Coal!P259","v":5488.7532928082437},{"$f":"Coal!Q259","v":5452.7825953839056},{"$f":"Coal!R259","v":5416.8118979595683},{"$f":"Coal!S259","v":5383.420235517201},{"$f":"Coal!T259","v":5372.2065665959844},{"$f":"Coal!U259","v":5358.8483647986013},{"$f":"Coal!V259","v":5342.6683842837429},{"$f":"Coal!W259","v":5320.9405411813777},{"$f":"Coal!X259","v":5288.1975814463331},{"$f":"Coal!Y259","v":5264.0643639134087},{"$f":"Coal!Z259","v":5240.0721470898525},{"$f":"Coal!AA259","v":5213.2146935918554},{"$f":"Coal!AB259","v":5188.5449164309975},{"$f":"Coal!AC259","v":5167.9540202030385},{"$f":"Coal!AD259","v":5140.8587615046808},{"$f":"Coal!AE259","v":5115.9650063350955},{"$f":"Coal!AF259","v":5089.8454404882732},{"$f":"Coal!AG259","v":5066.5268297287357},{"$f":"Coal!AH259","v":5040.509687682149},{"$f":"Coal!AI259","v":5015.1320380415837},{"$f":"Coal!AJ259","v":4994.9141228250855},{"$f":"Coal!AK259","v":4963.4394690384088},{"$f":"Coal!AL259","v":4945.7927534126593},{"$f":"Coal!AM259","v":4915.4112208465913},{"$f":"Coal!AN259","v":4896.6445203607827},{"$f":"Coal!AO259","v":4868.203374878768},{"$f":"Coal!AP259","v":4844.306182175661},{"$f":"Coal!AQ259","v":4820.3290958843236},{"$f":"Coal!AR259","v":4795.9197466754413},{"$f":"Coal!AS259","v":4734.7330998890011}]
["RL3CoCCS90AF","RD","Low",30,"Coal","CCS90AvgCF",{"$f":"Coal!L260","v":6228.8973334853417},{"$f":"Coal!M260","v":6189.1189313630166},{"$f":"Coal!N260","v":6149.3405292406933},{"$f":"Coal!O260","v":6109.5621271183691},{"$f":"Coal!P260","v":6069.7837249960439},{"$f":"Coal!Q260","v":6030.0053228737206},{"$f":"Coal!R260","v":5990.2269207513955},{"$f":"Coal!S260","v":5953.3009311908791},{"$f":"Coal!T260","v":5940.9001622316673},{"$f":"Coal!U260","v":5926.1269529439278},{"$f":"Coal!V260","v":5908.2346481044287},{"$f":"Coal!W260","v":5884.207298791187},{"$f":"Coal!X260","v":5847.9985043245706},{"$f":"Coal!Y260","v":5821.3100158753678},{"$f":"Coal!Z260","v":5794.7784253636719},{"$f":"Coal!AA260","v":5765.077279585812},{"$f":"Coal!AB260","v":5737.7957457180255},{"$f":"Coal!AC260","v":5715.0253691123216},{"$f":"Coal!AD260","v":5685.061586688912},{"$f":"Coal!AE260","v":5657.5324239815372},{"$f":"Coal!AF260","v":5628.6485033273539},{"$f":"Coal!AG260","v":5602.8617247576112},{"$f":"Coal!AH260","v":5574.0898559658872},{"$f":"Coal!AI260","v":5546.0259174855855},{"$f":"Coal!AJ260","v":5523.6684617063156},{"$f":"Coal!AK260","v":5488.8617842140511},{"$f":"Coal!AL260","v":5469.3469863352429},{"$f":"Coal!AM260","v":5435.7486730549736},{"$f":"Coal!AN260","v":5414.995793028349},{"$f":"Coal!AO260","v":5383.5437067320372},{"$f":"Coal!AP260","v":5357.1174504651362},{"$f":"Coal!AQ260","v":5330.6014341581567},{"$f":"Coal!AR260","v":5303.6083854141061},{"$f":"Coal!AS260","v":5235.9448026240761}]
["RM3CoCCS90AF","RD","Mid",30,"Coal","CCS90AvgCF",{"$f":"Coal!L261","v":6228.8973334853417},{"$f":"Coal!M261","v":6189.1189313630166},{"$f":"Coal!N261","v":6149.3405292406933},{"$f":"Coal!O261","v":6109.5621271183691},{"$f":"Coal!P261","v":6069.7837249960439},{"$f":"Coal!Q261","v":6030.0053228737206},{"$f":"Coal!R261","v":5990.2269207513955},{"$f":"Coal!S261","v":5953.3009311908791},{"$f":"Coal!T261","v":5940.9001622316673},{"$f":"Coal!U261","v":5926.1269529439278},{"$f":"Coal!V261","v":5908.2346481044287},{"$f":"Coal!W261","v":5884.207298791187},{"$f":"Coal!X261","v":5847.9985043245706},{"$f":"Coal!Y261","v":5821.3100158753678},{"$f":"Coal!Z261","v":5794.7784253636719},{"$f":"Coal!AA261","v":5765.077279585812},{"$f":"Coal!AB261","v":5737.7957457180255},{"$f":"Coal!AC261","v":5715.0253691123216},{"$f":"Coal!AD261","v":5685.061586688912},{"$f":"Coal!AE261","v":5657.5324239815372},{"$f":"Coal!AF261","v":5628.6485033273539},{"$f":"Coal!AG261","v":5602.8617247576112},{"$f":"Coal!AH261","v":5574.0898559658872},{"$f":"Coal!AI261","v":5546.0259174855855},{"$f":"Coal!AJ261","v":5523.6684617063156},{"$f":"Coal!AK261","v":5488.8617842140511},{"$f":"Coal!AL261","v":5469.3469863352429},{"$f":"Coal!AM261","v":5435.7486730549736},{"$f":"Coal!AN261","v":5414.995793028349},{"$f":"Coal!AO261","v":5383.5437067320372},{"$f":"Coal!AP261","v":5357.1174504651362},{"$f":"Coal!AQ261","v":5330.6014341581567},{"$f":"Coal!AR261","v":5303.6083854141061},{"$f":"Coal!AS261","v":5235.9448026240761}]
["RC3CoCCS90AF","RD","Constant",30,"Coal","CCS90AvgCF",{"$f":"Coal!L262","v":6228.8973334853417},{"$f":"Coal!M262","v":6189.1189313630166},{"$f":"Coal!N262","v":6149.3405292406933},{"$f":"Coal!O262","v":6109.5621271183691},{"$f":"Coal!P262","v":6069.7837249960439},{"$f":"Coal!Q262","v":6030.0053228737206},{"$f":"Coal!R262","v":5990.2269207513955},{"$f":"Coal!S262","v":5953.3009311908791},{"$f":"Coal!T262","v":5940.9001622316673},{"$f":"Coal!U262","v":5926.1269529439278},{"$f":"Coal!V262","v":5908.2346481044287},{"$f":"Coal!W262","v":5884.207298791187},{"$f":"Coal!X262","v":5847.9985043245706},{"$f":"Coal!Y262","v":5821.3100158753678},{"$f":"Coal!Z262","v":5794.7784253636719},{"$f":"Coal!AA262","v":5765.077279585812},{"$f":"Coal!AB262","v":5737.7957457180255},{"$f":"Coal!AC262","v":5715.0253691123216},{"$f":"Coal!AD262","v":5685.061586688912},{"$f":"Coal!AE262","v":5657.5324239815372},{"$f":"Coal!AF262","v":5628.6485033273539},{"$f":"Coal!AG262","v":5602.8617247576112},{"$f":"Coal!AH262","v":5574.0898559658872},{"$f":"Coal!AI262","v":5546.0259174855855},{"$f":"Coal!AJ262","v":5523.6684617063156},{"$f":"Coal!AK262","v":5488.8617842140511},{"$f":"Coal!AL262","v":5469.3469863352429},{"$f":"Coal!AM262","v":5435.7486730549736},{"$f":"Coal!AN262","v":5414.995793028349},{"$f":"Coal!AO262","v":5383.5437067320372},{"$f":"Coal!AP262","v":5357.1174504651362},{"$f":"Coal!AQ262","v":5330.6014341581567},{"$f":"Coal!AR262","v":5303.6083854141061},{"$f":"Coal!AS262","v":5235.9448026240761}]
["RL3CoCCS30HF","RD","Low",30,"Coal","CCS30HighCF",{"$f":"Coal!L263","v":5632.6360825055963},{"$f":"Coal!M263","v":5596.6653850812572},{"$f":"Coal!N263","v":5560.6946876569191},{"$f":"Coal!O263","v":5524.7239902325819},{"$f":"Coal!P263","v":5488.7532928082437},{"$f":"Coal!Q263","v":5452.7825953839056},{"$f":"Coal!R263","v":5416.8118979595683},{"$f":"Coal!S263","v":5383.420235517201},{"$f":"Coal!T263","v":5372.2065665959844},{"$f":"Coal!U263","v":5358.8483647986013},{"$f":"Coal!V263","v":5342.6683842837429},{"$f":"Coal!W263","v":5320.9405411813777},{"$f":"Coal!X263","v":5288.1975814463331},{"$f":"Coal!Y263","v":5264.0643639134087},{"$f":"Coal!Z263","v":5240.0721470898525},{"$f":"Coal!AA263","v":5213.2146935918554},{"$f":"Coal!AB263","v":5188.5449164309975},{"$f":"Coal!AC263","v":5167.9540202030385},{"$f":"Coal!AD263","v":5140.8587615046808},{"$f":"Coal!AE263","v":5115.9650063350955},{"$f":"Coal!AF263","v":5089.8454404882732},{"$f":"Coal!AG263","v":5066.5268297287357},{"$f":"Coal!AH263","v":5040.509687682149},{"$f":"Coal!AI263","v":5015.1320380415837},{"$f":"Coal!AJ263","v":4994.9141228250855},{"$f":"Coal!AK263","v":4963.4394690384088},{"$f":"Coal!AL263","v":4945.7927534126593},{"$f":"Coal!AM263","v":4915.4112208465913},{"$f":"Coal!AN263","v":4896.6445203607827},{"$f":"Coal!AO263","v":4868.203374878768},{"$f":"Coal!AP263","v":4844.306182175661},{"$f":"Coal!AQ263","v":4820.3290958843236},{"$f":"Coal!AR263","v":4795.9197466754413},{"$f":"Coal!AS263","v":4734.7330998890011}]
["RM3CoCCS30HF","RD","Mid",30,"Coal","CCS30HighCF",{"$f":"Coal!L264","v":5632.6360825055963},{"$f":"Coal!M264","v":5596.6653850812572},{"$f":"Coal!N264","v":5560.6946876569191},{"$f":"Coal!O264","v":5524.7239902325819},{"$f":"Coal!P264","v":5488.7532928082437},{"$f":"Coal!Q264","v":5452.7825953839056},{"$f":"Coal!R264","v":5416.8118979595683},{"$f":"Coal!S264","v":5383.420235517201},{"$f":"Coal!T264","v":5372.2065665959844},{"$f":"Coal!U264","v":5358.8483647986013},{"$f":"Coal!V264","v":5342.6683842837429},{"$f":"Coal!W264","v":5320.9405411813777},{"$f":"Coal!X264","v":5288.1975814463331},{"$f":"Coal!Y264","v":5264.0643639134087},{"$f":"Coal!Z264","v":5240.0721470898525},{"$f":"Coal!AA264","v":5213.2146935918554},{"$f":"Coal!AB264","v":5188.5449164309975},{"$f":"Coal!AC264","v":5167.9540202030385},{"$f":"Coal!AD264","v":5140.8587615046808},{"$f":"Coal!AE264","v":5115.9650063350955},{"$f":"Coal!AF264","v":5089.8454404882732},{"$f":"Coal!AG264","v":5066.5268297287357},{"$f":"Coal!AH264","v":5040.509687682149},{"$f":"Coal!AI264","v":5015.1320380415837},{"$f":"Coal!AJ264","v":4994.9141228250855},{"$f":"Coal!AK264","v":4963.4394690384088},{"$f":"Coal!AL264","v":4945.7927534126593},{"$f":"Coal!AM264","v":4915.4112208465913},{"$f":"Coal!AN264","v":4896.6445203607827},{"$f":"Coal!AO264","v":4868.203374878768},{"$f":"Coal!AP264","v":4844.306182175661},{"$f":"Coal!AQ264","v":4820.3290958843236},{"$f":"Coal!AR264","v":4795.9197466754413},{"$f":"Coal!AS264","v":4734.7330998890011}]
["RC3CoCCS30HF","RD","Constant",30,"Coal","CCS30HighCF",{"$f":"Coal!L265","v":5632.6360825055963},{"$f":"Coal!M265","v":5596.6653850812572},{"$f":"Coal!N265","v":5560.6946876569191},{"$f":"Coal!O265","v":5524.7239902325819},{"$f":"Coal!P265","v":5488.7532928082437},{"$f":"Coal!Q265","v":5452.7825953839056},{"$f":"Coal!R265","v":5416.8118979595683},{"$f":"Coal!S265","v":5383.420235517201},{"$f":"Coal!T265","v":5372.2065665959844},{"$f":"Coal!U265","v":5358.8483647986013},{"$f":"Coal!V265","v":5342.6683842837429},{"$f":"Coal!W265","v":5320.9405411813777},{"$f":"Coal!X265","v":5288.1975814463331},{"$f":"Coal!Y265","v":5264.0643639134087},{"$f":"Coal!Z265","v":5240.0721470898525},{"$f":"Coal!AA265","v":5213.2146935918554},{"$f":"Coal!AB265","v":5188.5449164309975},{"$f":"Coal!AC265","v":5167.9540202030385},{"$f":"Coal!AD265","v":5140.8587615046808},{"$f":"Coal!AE265","v":5115.9650063350955},{"$f":"Coal!AF265","v":5089.8454404882732},{"$f":"Coal!AG265","v":5066.5268297287357},{"$f":"Coal!AH265","v":5040.509687682149},{"$f":"Coal!AI265","v":5015.1320380415837},{"$f":"Coal!AJ265","v":4994.9141228250855},{"$f":"Coal!AK265","v":4963.4394690384088},{"$f":"Coal!AL265","v":4945.7927534126593},{"$f":"Coal!AM265","v":4915.4112208465913},{"$f":"Coal!AN265","v":4896.6445203607827},{"$f":"Coal!AO265","v":4868.203374878768},{"$f":"Coal!AP265","v":4844.306182175661},{"$f":"Coal!AQ265","v":4820.3290958843236},{"$f":"Coal!AR265","v":4795.9197466754413},{"$f":"Coal!AS265","v":4734.7330998890011}]
["RL3CoCCS90HF","RD","Low",30,"Coal","CCS90HighCF",{"$f":"Coal!L266","v":6228.8973334853417},{"$f":"Coal!M266","v":6189.1189313630166},{"$f":"Coal!N266","v":6149.3405292406933},{"$f":"Coal!O266","v":6109.5621271183691},{"$f":"Coal!P266","v":6069.7837249960439},{"$f":"Coal!Q266","v":6030.0053228737206},{"$f":"Coal!R266","v":5990.2269207513955},{"$f":"Coal!S266","v":5953.3009311908791},{"$f":"Coal!T266","v":5940.9001622316673},{"$f":"Coal!U266","v":5926.1269529439278},{"$f":"Coal!V266","v":5908.2346481044287},{"$f":"Coal!W266","v":5884.207298791187},{"$f":"Coal!X266","v":5847.9985043245706},{"$f":"Coal!Y266","v":5821.3100158753678},{"$f":"Coal!Z266","v":5794.7784253636719},{"$f":"Coal!AA266","v":5765.077279585812},{"$f":"Coal!AB266","v":5737.7957457180255},{"$f":"Coal!AC266","v":5715.0253691123216},{"$f":"Coal!AD266","v":5685.061586688912},{"$f":"Coal!AE266","v":5657.5324239815372},{"$f":"Coal!AF266","v":5628.6485033273539},{"$f":"Coal!AG266","v":5602.8617247576112},{"$f":"Coal!AH266","v":5574.0898559658872},{"$f":"Coal!AI266","v":5546.0259174855855},{"$f":"Coal!AJ266","v":5523.6684617063156},{"$f":"Coal!AK266","v":5488.8617842140511},{"$f":"Coal!AL266","v":5469.3469863352429},{"$f":"Coal!AM266","v":5435.7486730549736},{"$f":"Coal!AN266","v":5414.995793028349},{"$f":"Coal!AO266","v":5383.5437067320372},{"$f":"Coal!AP266","v":5357.1174504651362},{"$f":"Coal!AQ266","v":5330.6014341581567},{"$f":"Coal!AR266","v":5303.6083854141061},{"$f":"Coal!AS266","v":5235.9448026240761}]
["RM3CoCCS90HF","RD","Mid",30,"Coal","CCS90HighCF",{"$f":"Coal!L267","v":6228.8973334853417},{"$f":"Coal!M267","v":6189.1189313630166},{"$f":"Coal!N267","v":6149.3405292406933},{"$f":"Coal!O267","v":6109.5621271183691},{"$f":"Coal!P267","v":6069.7837249960439},{"$f":"Coal!Q267","v":6030.0053228737206},{"$f":"Coal!R267","v":5990.2269207513955},{"$f":"Coal!S267","v":5953.3009311908791},{"$f":"Coal!T267","v":5940.9001622316673},{"$f":"Coal!U267","v":5926.1269529439278},{"$f":"Coal!V267","v":5908.2346481044287},{"$f":"Coal!W267","v":5884.207298791187},{"$f":"Coal!X267","v":5847.9985043245706},{"$f":"Coal!Y267","v":5821.3100158753678},{"$f":"Coal!Z267","v":5794.7784253636719},{"$f":"Coal!AA267","v":5765.077279585812},{"$f":"Coal!AB267","v":5737.7957457180255},{"$f":"Coal!AC267","v":5715.0253691123216},{"$f":"Coal!AD267","v":5685.061586688912},{"$f":"Coal!AE267","v":5657.5324239815372},{"$f":"Coal!AF267","v":5628.6485033273539},{"$f":"Coal!AG267","v":5602.8617247576112},{"$f":"Coal!AH267","v":5574.0898559658872},{"$f":"Coal!AI267","v":5546.0259174855855},{"$f":"Coal!AJ267","v":5523.6684617063156},{"$f":"Coal!AK267","v":5488.8617842140511},{"$f":"Coal!AL267","v":5469.3469863352429},{"$f":"Coal!AM267","v":5435.7486730549736},{"$f":"Coal!AN267","v":5414.995793028349},{"$f":"Coal!AO267","v":5383.5437067320372},{"$f":"Coal!AP267","v":5357.1174504651362},{"$f":"Coal!AQ267","v":5330.6014341581567},{"$f":"Coal!AR267","v":5303.6083854141061},{"$f":"Coal!AS267","v":5235.9448026240761}]
["RC3CoCCS90HF","RD","Constant",30,"Coal","CCS90HighCF",{"$f":"Coal!L268","v":6228.8973334853417},{"$f":"Coal!M268","v":6189.1189313630166},{"$f":"Coal!N268","v":6149.3405292406933},{"$f":"Coal!O268","v":6109.5621271183691},{"$f":"Coal!P268","v":6069.7837249960439},{"$f":"Coal!Q268","v":6030.0053228737206},{"$f":"Coal!R268","v":5990.2269207513955},{"$f":"Coal!S268","v":5953.3009311908791},{"$f":"Coal!T268","v":5940.9001622316673},{"$f":"Coal!U268","v":5926.1269529439278},{"$f":"Coal!V268","v":5908.2346481044287},{"$f":"Coal!W268","v":5884.207298791187},{"$f":"Coal!X268","v":5847.9985043245706},{"$f":"Coal!Y268","v":5821.3100158753678},{"$f":"Coal!Z268","v":5794.7784253636719},{"$f":"Coal!AA268","v":5765.077279585812},{"$f":"Coal!AB268","v":5737.7957457180255},{"$f":"Coal!AC268","v":5715.0253691123216},{"$f":"Coal!AD268","v":5685.061586688912},{"$f":"Coal!AE268","v":5657.5324239815372},{"$f":"Coal!AF268","v":5628.6485033273539},{"$f":"Coal!AG268","v":5602.8617247576112},{"$f":"Coal!AH268","v":5574.0898559658872},{"$f":"Coal!AI268","v":5546.0259174855855},{"$f":"Coal!AJ268","v":5523.6684617063156},{"$f":"Coal!AK268","v":5488.8617842140511},{"$f":"Coal!AL268","v":5469.3469863352429},{"$f":"Coal!AM268","v":5435.7486730549736},{"$f":"Coal!AN268","v":5414.995793028349},{"$f":"Coal!AO268","v":5383.5437067320372},{"$f":"Coal!AP268","v":5357.1174504651362},{"$f":"Coal!AQ268","v":5330.6014341581567},{"$f":"Coal!AR268","v":5303.6083854141061},{"$f":"Coal!AS268","v":5235.9448026240761}]
["RL3NaCTAvgCF","RD","Low",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L195","v":919.15481893037781},{"$f":"'Natural Gas'!M195","v":917.71394457624228},{"$f":"'Natural Gas'!N195","v":916.27307022210687},{"$f":"'Natural Gas'!O195","v":922.83636570573026},{"$f":"'Natural Gas'!P195","v":911.74235914595272},{"$f":"'Natural Gas'!Q195","v":904.94111246769751},{"$f":"'Natural Gas'!R195","v":887.10389066572225},{"$f":"'Natural Gas'!S195","v":878.85207763871836},{"$f":"'Natural Gas'!T195","v":873.95013614856987},{"$f":"'Natural Gas'!U195","v":869.09847981977975},{"$f":"'Natural Gas'!V195","v":864.176702492662},{"$f":"'Natural Gas'!W195","v":860.42414698332607},{"$f":"'Natural Gas'!X195","v":854.92447280280703},{"$f":"'Natural Gas'!Y195","v":851.86671940366182},{"$f":"'Natural Gas'!Z195","v":849.08999713600861},{"$f":"'Natural Gas'!AA195","v":845.20124394086974},{"$f":"'Natural Gas'!AB195","v":842.23322108218997},{"$f":"'Natural Gas'!AC195","v":839.5124039544213},{"$f":"'Natural Gas'!AD195","v":836.25946001099453},{"$f":"'Natural Gas'!AE195","v":833.0498306240047},{"$f":"'Natural Gas'!AF195","v":830.29778656913948},{"$f":"'Natural Gas'!AG195","v":828.62847241027998},{"$f":"'Natural Gas'!AH195","v":826.51745707226598},{"$f":"'Natural Gas'!AI195","v":824.51035887907494},{"$f":"'Natural Gas'!AJ195","v":823.35306542695173},{"$f":"'Natural Gas'!AK195","v":820.33908262513114},{"$f":"'Natural Gas'!AL195","v":819.61048460291499},{"$f":"'Natural Gas'!AM195","v":816.77193714616135},{"$f":"'Natural Gas'!AN195","v":815.86319782930468},{"$f":"'Natural Gas'!AO195","v":813.34362223162896},{"$f":"'Natural Gas'!AP195","v":811.58164081320388},{"$f":"'Natural Gas'!AQ195","v":809.80665767442179},{"$f":"'Natural Gas'!AR195","v":807.95940085821701},{"$f":"'Natural Gas'!AS195","v":799.89907049366457}]
["RM3NaCTAvgCF","RD","Mid",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L196","v":919.15481893037781},{"$f":"'Natural Gas'!M196","v":917.71394457624228},{"$f":"'Natural Gas'!N196","v":916.27307022210687},{"$f":"'Natural Gas'!O196","v":922.83636570573026},{"$f":"'Natural Gas'!P196","v":911.74235914595272},{"$f":"'Natural Gas'!Q196","v":904.94111246769751},{"$f":"'Natural Gas'!R196","v":887.10389066572225},{"$f":"'Natural Gas'!S196","v":878.85207763871836},{"$f":"'Natural Gas'!T196","v":873.95013614856987},{"$f":"'Natural Gas'!U196","v":869.09847981977975},{"$f":"'Natural Gas'!V196","v":864.176702492662},{"$f":"'Natural Gas'!W196","v":860.42414698332607},{"$f":"'Natural Gas'!X196","v":854.92447280280703},{"$f":"'Natural Gas'!Y196","v":851.86671940366182},{"$f":"'Natural Gas'!Z196","v":849.08999713600861},{"$f":"'Natural Gas'!AA196","v":845.20124394086974},{"$f":"'Natural Gas'!AB196","v":842.23322108218997},{"$f":"'Natural Gas'!AC196","v":839.5124039544213},{"$f":"'Natural Gas'!AD196","v":836.25946001099453},{"$f":"'Natural Gas'!AE196","v":833.0498306240047},{"$f":"'Natural Gas'!AF196","v":830.29778656913948},{"$f":"'Natural Gas'!AG196","v":828.62847241027998},{"$f":"'Natural Gas'!AH196","v":826.51745707226598},{"$f":"'Natural Gas'!AI196","v":824.51035887907494},{"$f":"'Natural Gas'!AJ196","v":823.35306542695173},{"$f":"'Natural Gas'!AK196","v":820.33908262513114},{"$f":"'Natural Gas'!AL196","v":819.61048460291499},{"$f":"'Natural Gas'!AM196","v":816.77193714616135},{"$f":"'Natural Gas'!AN196","v":815.86319782930468},{"$f":"'Natural Gas'!AO196","v":813.34362223162896},{"$f":"'Natural Gas'!AP196","v":811.58164081320388},{"$f":"'Natural Gas'!AQ196","v":809.80665767442179},{"$f":"'Natural Gas'!AR196","v":807.95940085821701},{"$f":"'Natural Gas'!AS196","v":799.89907049366457}]
["RH3NaCTAvgCF","RD","High",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L197","v":919.15481893037781},{"$f":"'Natural Gas'!M197","v":917.71394457624228},{"$f":"'Natural Gas'!N197","v":916.27307022210687},{"$f":"'Natural Gas'!O197","v":922.83636570573026},{"$f":"'Natural Gas'!P197","v":911.74235914595272},{"$f":"'Natural Gas'!Q197","v":904.94111246769751},{"$f":"'Natural Gas'!R197","v":887.10389066572225},{"$f":"'Natural Gas'!S197","v":878.85207763871836},{"$f":"'Natural Gas'!T197","v":873.95013614856987},{"$f":"'Natural Gas'!U197","v":869.09847981977975},{"$f":"'Natural Gas'!V197","v":864.176702492662},{"$f":"'Natural Gas'!W197","v":860.42414698332607},{"$f":"'Natural Gas'!X197","v":854.92447280280703},{"$f":"'Natural Gas'!Y197","v":851.86671940366182},{"$f":"'Natural Gas'!Z197","v":849.08999713600861},{"$f":"'Natural Gas'!AA197","v":845.20124394086974},{"$f":"'Natural Gas'!AB197","v":842.23322108218997},{"$f":"'Natural Gas'!AC197","v":839.5124039544213},{"$f":"'Natural Gas'!AD197","v":836.25946001099453},{"$f":"'Natural Gas'!AE197","v":833.0498306240047},{"$f":"'Natural Gas'!AF197","v":830.29778656913948},{"$f":"'Natural Gas'!AG197","v":828.62847241027998},{"$f":"'Natural Gas'!AH197","v":826.51745707226598},{"$f":"'Natural Gas'!AI197","v":824.51035887907494},{"$f":"'Natural Gas'!AJ197","v":823.35306542695173},{"$f":"'Natural Gas'!AK197","v":820.33908262513114},{"$f":"'Natural Gas'!AL197","v":819.61048460291499},{"$f":"'Natural Gas'!AM197","v":816.77193714616135},{"$f":"'Natural Gas'!AN197","v":815.86319782930468},{"$f":"'Natural Gas'!AO197","v":813.34362223162896},{"$f":"'Natural Gas'!AP197","v":811.58164081320388},{"$f":"'Natural Gas'!AQ197","v":809.80665767442179},{"$f":"'Natural Gas'!AR197","v":807.95940085821701},{"$f":"'Natural Gas'!AS197","v":799.89907049366457}]
["RL3NaCTHighF","RD","Low",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L198","v":919.15481893037781},{"$f":"'Natural Gas'!M198","v":917.71394457624228},{"$f":"'Natural Gas'!N198","v":916.27307022210687},{"$f":"'Natural Gas'!O198","v":922.83636570573026},{"$f":"'Natural Gas'!P198","v":911.74235914595272},{"$f":"'Natural Gas'!Q198","v":904.94111246769751},{"$f":"'Natural Gas'!R198","v":887.10389066572225},{"$f":"'Natural Gas'!S198","v":878.85207763871836},{"$f":"'Natural Gas'!T198","v":873.95013614856987},{"$f":"'Natural Gas'!U198","v":869.09847981977975},{"$f":"'Natural Gas'!V198","v":864.176702492662},{"$f":"'Natural Gas'!W198","v":860.42414698332607},{"$f":"'Natural Gas'!X198","v":854.92447280280703},{"$f":"'Natural Gas'!Y198","v":851.86671940366182},{"$f":"'Natural Gas'!Z198","v":849.08999713600861},{"$f":"'Natural Gas'!AA198","v":845.20124394086974},{"$f":"'Natural Gas'!AB198","v":842.23322108218997},{"$f":"'Natural Gas'!AC198","v":839.5124039544213},{"$f":"'Natural Gas'!AD198","v":836.25946001099453},{"$f":"'Natural Gas'!AE198","v":833.0498306240047},{"$f":"'Natural Gas'!AF198","v":830.29778656913948},{"$f":"'Natural Gas'!AG198","v":828.62847241027998},{"$f":"'Natural Gas'!AH198","v":826.51745707226598},{"$f":"'Natural Gas'!AI198","v":824.51035887907494},{"$f":"'Natural Gas'!AJ198","v":823.35306542695173},{"$f":"'Natural Gas'!AK198","v":820.33908262513114},{"$f":"'Natural Gas'!AL198","v":819.61048460291499},{"$f":"'Natural Gas'!AM198","v":816.77193714616135},{"$f":"'Natural Gas'!AN198","v":815.86319782930468},{"$f":"'Natural Gas'!AO198","v":813.34362223162896},{"$f":"'Natural Gas'!AP198","v":811.58164081320388},{"$f":"'Natural Gas'!AQ198","v":809.80665767442179},{"$f":"'Natural Gas'!AR198","v":807.95940085821701},{"$f":"'Natural Gas'!AS198","v":799.89907049366457}]
["RM3NaCTHighF","RD","Mid",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L199","v":919.15481893037781},{"$f":"'Natural Gas'!M199","v":917.71394457624228},{"$f":"'Natural Gas'!N199","v":916.27307022210687},{"$f":"'Natural Gas'!O199","v":922.83636570573026},{"$f":"'Natural Gas'!P199","v":911.74235914595272},{"$f":"'Natural Gas'!Q199","v":904.94111246769751},{"$f":"'Natural Gas'!R199","v":887.10389066572225},{"$f":"'Natural Gas'!S199","v":878.85207763871836},{"$f":"'Natural Gas'!T199","v":873.95013614856987},{"$f":"'Natural Gas'!U199","v":869.09847981977975},{"$f":"'Natural Gas'!V199","v":864.176702492662},{"$f":"'Natural Gas'!W199","v":860.42414698332607},{"$f":"'Natural Gas'!X199","v":854.92447280280703},{"$f":"'Natural Gas'!Y199","v":851.86671940366182},{"$f":"'Natural Gas'!Z199","v":849.08999713600861},{"$f":"'Natural Gas'!AA199","v":845.20124394086974},{"$f":"'Natural Gas'!AB199","v":842.23322108218997},{"$f":"'Natural Gas'!AC199","v":839.5124039544213},{"$f":"'Natural Gas'!AD199","v":836.25946001099453},{"$f":"'Natural Gas'!AE199","v":833.0498306240047},{"$f":"'Natural Gas'!AF199","v":830.29778656913948},{"$f":"'Natural Gas'!AG199","v":828.62847241027998},{"$f":"'Natural Gas'!AH199","v":826.51745707226598},{"$f":"'Natural Gas'!AI199","v":824.51035887907494},{"$f":"'Natural Gas'!AJ199","v":823.35306542695173},{"$f":"'Natural Gas'!AK199","v":820.33908262513114},{"$f":"'Natural Gas'!AL199","v":819.61048460291499},{"$f":"'Natural Gas'!AM199","v":816.77193714616135},{"$f":"'Natural Gas'!AN199","v":815.86319782930468},{"$f":"'Natural Gas'!AO199","v":813.34362223162896},{"$f":"'Natural Gas'!AP199","v":811.58164081320388},{"$f":"'Natural Gas'!AQ199","v":809.80665767442179},{"$f":"'Natural Gas'!AR199","v":807.95940085821701},{"$f":"'Natural Gas'!AS199","v":799.89907049366457}]
["RH3NaCTHighF","RD","High",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L200","v":919.15481893037781},{"$f":"'Natural Gas'!M200","v":917.71394457624228},{"$f":"'Natural Gas'!N200","v":916.27307022210687},{"$f":"'Natural Gas'!O200","v":922.83636570573026},{"$f":"'Natural Gas'!P200","v":911.74235914595272},{"$f":"'Natural Gas'!Q200","v":904.94111246769751},{"$f":"'Natural Gas'!R200","v":887.10389066572225},{"$f":"'Natural Gas'!S200","v":878.85207763871836},{"$f":"'Natural Gas'!T200","v":873.95013614856987},{"$f":"'Natural Gas'!U200","v":869.09847981977975},{"$f":"'Natural Gas'!V200","v":864.176702492662},{"$f":"'Natural Gas'!W200","v":860.42414698332607},{"$f":"'Natural Gas'!X200","v":854.92447280280703},{"$f":"'Natural Gas'!Y200","v":851.86671940366182},{"$f":"'Natural Gas'!Z200","v":849.08999713600861},{"$f":"'Natural Gas'!AA200","v":845.20124394086974},{"$f":"'Natural Gas'!AB200","v":842.23322108218997},{"$f":"'Natural Gas'!AC200","v":839.5124039544213},{"$f":"'Natural Gas'!AD200","v":836.25946001099453},{"$f":"'Natural Gas'!AE200","v":833.0498306240047},{"$f":"'Natural Gas'!AF200","v":830.29778656913948},{"$f":"'Natural Gas'!AG200","v":828.62847241027998},{"$f":"'Natural Gas'!AH200","v":826.51745707226598},{"$f":"'Natural Gas'!AI200","v":824.51035887907494},{"$f":"'Natural Gas'!AJ200","v":823.35306542695173},{"$f":"'Natural Gas'!AK200","v":820.33908262513114},{"$f":"'Natural Gas'!AL200","v":819.61048460291499},{"$f":"'Natural Gas'!AM200","v":816.77193714616135},{"$f":"'Natural Gas'!AN200","v":815.86319782930468},{"$f":"'Natural Gas'!AO200","v":813.34362223162896},{"$f":"'Natural Gas'!AP200","v":811.58164081320388},{"$f":"'Natural Gas'!AQ200","v":809.80665767442179},{"$f":"'Natural Gas'!AR200","v":807.95940085821701},{"$f":"'Natural Gas'!AS200","v":799.89907049366457}]
["RL3NaCCAvgCF","RD","Low",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L201","v":926.64308230605752},{"$f":"'Natural Gas'!M201","v":920.05989110199448},{"$f":"'Natural Gas'!N201","v":913.47669989793155},{"$f":"'Natural Gas'!O201","v":906.89350869386863},{"$f":"'Natural Gas'!P201","v":900.31031748980547},{"$f":"'Natural Gas'!Q201","v":893.72712628574254},{"$f":"'Natural Gas'!R201","v":880.18592163739925},{"$f":"'Natural Gas'!S201","v":873.37252721787161},{"$f":"'Natural Gas'!T201","v":869.97090246570701},{"$f":"'Natural Gas'!U201","v":866.49936934831635},{"$f":"'Natural Gas'!V201","v":862.84046715502154},{"$f":"'Natural Gas'!W201","v":859.70988833130775},{"$f":"'Natural Gas'!X201","v":854.82272240253508},{"$f":"'Natural Gas'!Y201","v":852.04941188846919},{"$f":"'Natural Gas'!Z201","v":849.47691792199703},{"$f":"'Natural Gas'!AA201","v":845.99356544930481},{"$f":"'Natural Gas'!AB201","v":843.25496758233885},{"$f":"'Natural Gas'!AC201","v":840.89381031730045},{"$f":"'Natural Gas'!AD201","v":837.83569513203599},{"$f":"'Natural Gas'!AE201","v":834.91923005424678},{"$f":"'Natural Gas'!AF201","v":832.25515938099738},{"$f":"'Natural Gas'!AG201","v":830.48005306962114},{"$f":"'Natural Gas'!AH201","v":828.26229110689326},{"$f":"'Natural Gas'!AI201","v":826.1486545172429},{"$f":"'Natural Gas'!AJ201","v":824.88649852291314},{"$f":"'Natural Gas'!AK201","v":821.76417431532411},{"$f":"'Natural Gas'!AL201","v":820.93124163949585},{"$f":"'Natural Gas'!AM201","v":817.98495349301083},{"$f":"'Natural Gas'!AN201","v":816.97139352978456},{"$f":"'Natural Gas'!AO201","v":814.34469806005166},{"$f":"'Natural Gas'!AP201","v":812.47662509081295},{"$f":"'Natural Gas'!AQ201","v":810.59545823375129},{"$f":"'Natural Gas'!AR201","v":808.6420798519149},{"$f":"'Natural Gas'!AS201","v":800.4710628792642}]
["RM3NaCCAvgCF","RD","Mid",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L202","v":926.64308230605752},{"$f":"'Natural Gas'!M202","v":920.05989110199448},{"$f":"'Natural Gas'!N202","v":913.47669989793155},{"$f":"'Natural Gas'!O202","v":906.89350869386863},{"$f":"'Natural Gas'!P202","v":900.31031748980547},{"$f":"'Natural Gas'!Q202","v":893.72712628574254},{"$f":"'Natural Gas'!R202","v":880.18592163739925},{"$f":"'Natural Gas'!S202","v":873.37252721787161},{"$f":"'Natural Gas'!T202","v":869.97090246570701},{"$f":"'Natural Gas'!U202","v":866.49936934831635},{"$f":"'Natural Gas'!V202","v":862.84046715502154},{"$f":"'Natural Gas'!W202","v":859.70988833130775},{"$f":"'Natural Gas'!X202","v":854.82272240253508},{"$f":"'Natural Gas'!Y202","v":852.04941188846919},{"$f":"'Natural Gas'!Z202","v":849.47691792199703},{"$f":"'Natural Gas'!AA202","v":845.99356544930481},{"$f":"'Natural Gas'!AB202","v":843.25496758233885},{"$f":"'Natural Gas'!AC202","v":840.89381031730045},{"$f":"'Natural Gas'!AD202","v":837.83569513203599},{"$f":"'Natural Gas'!AE202","v":834.91923005424678},{"$f":"'Natural Gas'!AF202","v":832.25515938099738},{"$f":"'Natural Gas'!AG202","v":830.48005306962114},{"$f":"'Natural Gas'!AH202","v":828.26229110689326},{"$f":"'Natural Gas'!AI202","v":826.1486545172429},{"$f":"'Natural Gas'!AJ202","v":824.88649852291314},{"$f":"'Natural Gas'!AK202","v":821.76417431532411},{"$f":"'Natural Gas'!AL202","v":820.93124163949585},{"$f":"'Natural Gas'!AM202","v":817.98495349301083},{"$f":"'Natural Gas'!AN202","v":816.97139352978456},{"$f":"'Natural Gas'!AO202","v":814.34469806005166},{"$f":"'Natural Gas'!AP202","v":812.47662509081295},{"$f":"'Natural Gas'!AQ202","v":810.59545823375129},{"$f":"'Natural Gas'!AR202","v":808.6420798519149},{"$f":"'Natural Gas'!AS202","v":800.4710628792642}]
["RH3NaCCAvgCF","RD","High",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L203","v":926.64308230605752},{"$f":"'Natural Gas'!M203","v":920.05989110199448},{"$f":"'Natural Gas'!N203","v":913.47669989793155},{"$f":"'Natural Gas'!O203","v":906.89350869386863},{"$f":"'Natural Gas'!P203","v":900.31031748980547},{"$f":"'Natural Gas'!Q203","v":893.72712628574254},{"$f":"'Natural Gas'!R203","v":880.18592163739925},{"$f":"'Natural Gas'!S203","v":873.37252721787161},{"$f":"'Natural Gas'!T203","v":869.97090246570701},{"$f":"'Natural Gas'!U203","v":866.49936934831635},{"$f":"'Natural Gas'!V203","v":862.84046715502154},{"$f":"'Natural Gas'!W203","v":859.70988833130775},{"$f":"'Natural Gas'!X203","v":854.82272240253508},{"$f":"'Natural Gas'!Y203","v":852.04941188846919},{"$f":"'Natural Gas'!Z203","v":849.47691792199703},{"$f":"'Natural Gas'!AA203","v":845.99356544930481},{"$f":"'Natural Gas'!AB203","v":843.25496758233885},{"$f":"'Natural Gas'!AC203","v":840.89381031730045},{"$f":"'Natural Gas'!AD203","v":837.83569513203599},{"$f":"'Natural Gas'!AE203","v":834.91923005424678},{"$f":"'Natural Gas'!AF203","v":832.25515938099738},{"$f":"'Natural Gas'!AG203","v":830.48005306962114},{"$f":"'Natural Gas'!AH203","v":828.26229110689326},{"$f":"'Natural Gas'!AI203","v":826.1486545172429},{"$f":"'Natural Gas'!AJ203","v":824.88649852291314},{"$f":"'Natural Gas'!AK203","v":821.76417431532411},{"$f":"'Natural Gas'!AL203","v":820.93124163949585},{"$f":"'Natural Gas'!AM203","v":817.98495349301083},{"$f":"'Natural Gas'!AN203","v":816.97139352978456},{"$f":"'Natural Gas'!AO203","v":814.34469806005166},{"$f":"'Natural Gas'!AP203","v":812.47662509081295},{"$f":"'Natural Gas'!AQ203","v":810.59545823375129},{"$f":"'Natural Gas'!AR203","v":808.6420798519149},{"$f":"'Natural Gas'!AS203","v":800.4710628792642}]
["RL3NaCCHighF","RD","Low",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L204","v":926.64308230605752},{"$f":"'Natural Gas'!M204","v":920.05989110199448},{"$f":"'Natural Gas'!N204","v":913.47669989793155},{"$f":"'Natural Gas'!O204","v":906.89350869386863},{"$f":"'Natural Gas'!P204","v":900.31031748980547},{"$f":"'Natural Gas'!Q204","v":893.72712628574254},{"$f":"'Natural Gas'!R204","v":880.18592163739925},{"$f":"'Natural Gas'!S204","v":873.37252721787161},{"$f":"'Natural Gas'!T204","v":869.97090246570701},{"$f":"'Natural Gas'!U204","v":866.49936934831635},{"$f":"'Natural Gas'!V204","v":862.84046715502154},{"$f":"'Natural Gas'!W204","v":859.70988833130775},{"$f":"'Natural Gas'!X204","v":854.82272240253508},{"$f":"'Natural Gas'!Y204","v":852.04941188846919},{"$f":"'Natural Gas'!Z204","v":849.47691792199703},{"$f":"'Natural Gas'!AA204","v":845.99356544930481},{"$f":"'Natural Gas'!AB204","v":843.25496758233885},{"$f":"'Natural Gas'!AC204","v":840.89381031730045},{"$f":"'Natural Gas'!AD204","v":837.83569513203599},{"$f":"'Natural Gas'!AE204","v":834.91923005424678},{"$f":"'Natural Gas'!AF204","v":832.25515938099738},{"$f":"'Natural Gas'!AG204","v":830.48005306962114},{"$f":"'Natural Gas'!AH204","v":828.26229110689326},{"$f":"'Natural Gas'!AI204","v":826.1486545172429},{"$f":"'Natural Gas'!AJ204","v":824.88649852291314},{"$f":"'Natural Gas'!AK204","v":821.76417431532411},{"$f":"'Natural Gas'!AL204","v":820.93124163949585},{"$f":"'Natural Gas'!AM204","v":817.98495349301083},{"$f":"'Natural Gas'!AN204","v":816.97139352978456},{"$f":"'Natural Gas'!AO204","v":814.34469806005166},{"$f":"'Natural Gas'!AP204","v":812.47662509081295},{"$f":"'Natural Gas'!AQ204","v":810.59545823375129},{"$f":"'Natural Gas'!AR204","v":808.6420798519149},{"$f":"'Natural Gas'!AS204","v":800.4710628792642}]
["RM3NaCCHighF","RD","Mid",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L205","v":926.64308230605752},{"$f":"'Natural Gas'!M205","v":920.05989110199448},{"$f":"'Natural Gas'!N205","v":913.47669989793155},{"$f":"'Natural Gas'!O205","v":906.89350869386863},{"$f":"'Natural Gas'!P205","v":900.31031748980547},{"$f":"'Natural Gas'!Q205","v":893.72712628574254},{"$f":"'Natural Gas'!R205","v":880.18592163739925},{"$f":"'Natural Gas'!S205","v":873.37252721787161},{"$f":"'Natural Gas'!T205","v":869.97090246570701},{"$f":"'Natural Gas'!U205","v":866.49936934831635},{"$f":"'Natural Gas'!V205","v":862.84046715502154},{"$f":"'Natural Gas'!W205","v":859.70988833130775},{"$f":"'Natural Gas'!X205","v":854.82272240253508},{"$f":"'Natural Gas'!Y205","v":852.04941188846919},{"$f":"'Natural Gas'!Z205","v":849.47691792199703},{"$f":"'Natural Gas'!AA205","v":845.99356544930481},{"$f":"'Natural Gas'!AB205","v":843.25496758233885},{"$f":"'Natural Gas'!AC205","v":840.89381031730045},{"$f":"'Natural Gas'!AD205","v":837.83569513203599},{"$f":"'Natural Gas'!AE205","v":834.91923005424678},{"$f":"'Natural Gas'!AF205","v":832.25515938099738},{"$f":"'Natural Gas'!AG205","v":830.48005306962114},{"$f":"'Natural Gas'!AH205","v":828.26229110689326},{"$f":"'Natural Gas'!AI205","v":826.1486545172429},{"$f":"'Natural Gas'!AJ205","v":824.88649852291314},{"$f":"'Natural Gas'!AK205","v":821.76417431532411},{"$f":"'Natural Gas'!AL205","v":820.93124163949585},{"$f":"'Natural Gas'!AM205","v":817.98495349301083},{"$f":"'Natural Gas'!AN205","v":816.97139352978456},{"$f":"'Natural Gas'!AO205","v":814.34469806005166},{"$f":"'Natural Gas'!AP205","v":812.47662509081295},{"$f":"'Natural Gas'!AQ205","v":810.59545823375129},{"$f":"'Natural Gas'!AR205","v":808.6420798519149},{"$f":"'Natural Gas'!AS205","v":800.4710628792642}]
["RH3NaCCHighF","RD","High",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L206","v":926.64308230605752},{"$f":"'Natural Gas'!M206","v":920.05989110199448},{"$f":"'Natural Gas'!N206","v":913.47669989793155},{"$f":"'Natural Gas'!O206","v":906.89350869386863},{"$f":"'Natural Gas'!P206","v":900.31031748980547},{"$f":"'Natural Gas'!Q206","v":893.72712628574254},{"$f":"'Natural Gas'!R206","v":880.18592163739925},{"$f":"'Natural Gas'!S206","v":873.37252721787161},{"$f":"'Natural Gas'!T206","v":869.97090246570701},{"$f":"'Natural Gas'!U206","v":866.49936934831635},{"$f":"'Natural Gas'!V206","v":862.84046715502154},{"$f":"'Natural Gas'!W206","v":859.70988833130775},{"$f":"'Natural Gas'!X206","v":854.82272240253508},{"$f":"'Natural Gas'!Y206","v":852.04941188846919},{"$f":"'Natural Gas'!Z206","v":849.47691792199703},{"$f":"'Natural Gas'!AA206","v":845.99356544930481},{"$f":"'Natural Gas'!AB206","v":843.25496758233885},{"$f":"'Natural Gas'!AC206","v":840.89381031730045},{"$f":"'Natural Gas'!AD206","v":837.83569513203599},{"$f":"'Natural Gas'!AE206","v":834.91923005424678},{"$f":"'Natural Gas'!AF206","v":832.25515938099738},{"$f":"'Natural Gas'!AG206","v":830.48005306962114},{"$f":"'Natural Gas'!AH206","v":828.26229110689326},{"$f":"'Natural Gas'!AI206","v":826.1486545172429},{"$f":"'Natural Gas'!AJ206","v":824.88649852291314},{"$f":"'Natural Gas'!AK206","v":821.76417431532411},{"$f":"'Natural Gas'!AL206","v":820.93124163949585},{"$f":"'Natural Gas'!AM206","v":817.98495349301083},{"$f":"'Natural Gas'!AN206","v":816.97139352978456},{"$f":"'Natural Gas'!AO206","v":814.34469806005166},{"$f":"'Natural Gas'!AP206","v":812.47662509081295},{"$f":"'Natural Gas'!AQ206","v":810.59545823375129},{"$f":"'Natural Gas'!AR206","v":808.6420798519149},{"$f":"'Natural Gas'!AS206","v":800.4710628792642}]
["RL3NaCCCCSAF","RD","Low",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L207","v":2292.0026298555649},{"$f":"'Natural Gas'!M207","v":2268.6755257301024},{"$f":"'Natural Gas'!N207","v":2245.3484216046404},{"$f":"'Natural Gas'!O207","v":2222.0213174791784},{"$f":"'Natural Gas'!P207","v":2198.6942133537159},{"$f":"'Natural Gas'!Q207","v":2175.3671092282539},{"$f":"'Natural Gas'!R207","v":2123.3682333303191},{"$f":"'Natural Gas'!S207","v":2095.9547088672211},{"$f":"'Natural Gas'!T207","v":2076.4743456063684},{"$f":"'Natural Gas'!U207","v":2057.1579467163224},{"$f":"'Natural Gas'!V207","v":2037.7277463111354},{"$f":"'Natural Gas'!W207","v":2021.4763986268056},{"$f":"'Natural Gas'!X207","v":2001.136127603093},{"$f":"'Natural Gas'!Y207","v":1986.7624192987025},{"$f":"'Natural Gas'!Z207","v":1973.1046807278556},{"$f":"'Natural Gas'!AA207","v":1956.7055575489912},{"$f":"'Natural Gas'!AB207","v":1942.586075021519},{"$f":"'Natural Gas'!AC207","v":1928.9218567081732},{"$f":"'Natural Gas'!AD207","v":1914.1757824809915},{"$f":"'Natural Gas'!AE207","v":1899.4446540989948},{"$f":"'Natural Gas'!AF207","v":1885.9502817428354},{"$f":"'Natural Gas'!AG207","v":1875.102351661209},{"$f":"'Natural Gas'!AH207","v":1863.2554799957434},{"$f":"'Natural Gas'!AI207","v":1851.6461438934457},{"$f":"'Natural Gas'!AJ207","v":1841.9402246018137},{"$f":"'Natural Gas'!AK207","v":1828.084931494815},{"$f":"'Natural Gas'!AL207","v":1819.3224169821226},{"$f":"'Natural Gas'!AM207","v":1805.8742631219586},{"$f":"'Natural Gas'!AN207","v":1796.6936608278872},{"$f":"'Natural Gas'!AO207","v":1783.962946359133},{"$f":"'Natural Gas'!AP207","v":1772.8988481141166},{"$f":"'Natural Gas'!AQ207","v":1761.8041497002571},{"$f":"'Natural Gas'!AR207","v":1750.5517741258354},{"$f":"'Natural Gas'!AS207","v":1725.8931311041131}]
["RM3NaCCCCSAF","RD","Mid",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L208","v":2292.0026298555649},{"$f":"'Natural Gas'!M208","v":2268.6755257301024},{"$f":"'Natural Gas'!N208","v":2245.3484216046404},{"$f":"'Natural Gas'!O208","v":2222.0213174791784},{"$f":"'Natural Gas'!P208","v":2198.6942133537159},{"$f":"'Natural Gas'!Q208","v":2175.3671092282539},{"$f":"'Natural Gas'!R208","v":2123.3682333303191},{"$f":"'Natural Gas'!S208","v":2095.9547088672211},{"$f":"'Natural Gas'!T208","v":2076.4743456063684},{"$f":"'Natural Gas'!U208","v":2057.1579467163224},{"$f":"'Natural Gas'!V208","v":2037.7277463111354},{"$f":"'Natural Gas'!W208","v":2021.4763986268056},{"$f":"'Natural Gas'!X208","v":2001.136127603093},{"$f":"'Natural Gas'!Y208","v":1986.7624192987025},{"$f":"'Natural Gas'!Z208","v":1973.1046807278556},{"$f":"'Natural Gas'!AA208","v":1956.7055575489912},{"$f":"'Natural Gas'!AB208","v":1942.586075021519},{"$f":"'Natural Gas'!AC208","v":1928.9218567081732},{"$f":"'Natural Gas'!AD208","v":1914.1757824809915},{"$f":"'Natural Gas'!AE208","v":1899.4446540989948},{"$f":"'Natural Gas'!AF208","v":1885.9502817428354},{"$f":"'Natural Gas'!AG208","v":1875.102351661209},{"$f":"'Natural Gas'!AH208","v":1863.2554799957434},{"$f":"'Natural Gas'!AI208","v":1851.6461438934457},{"$f":"'Natural Gas'!AJ208","v":1841.9402246018137},{"$f":"'Natural Gas'!AK208","v":1828.084931494815},{"$f":"'Natural Gas'!AL208","v":1819.3224169821226},{"$f":"'Natural Gas'!AM208","v":1805.8742631219586},{"$f":"'Natural Gas'!AN208","v":1796.6936608278872},{"$f":"'Natural Gas'!AO208","v":1783.962946359133},{"$f":"'Natural Gas'!AP208","v":1772.8988481141166},{"$f":"'Natural Gas'!AQ208","v":1761.8041497002571},{"$f":"'Natural Gas'!AR208","v":1750.5517741258354},{"$f":"'Natural Gas'!AS208","v":1725.8931311041131}]
["RH3NaCCCCSAF","RD","High",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L209","v":2292.0026298555649},{"$f":"'Natural Gas'!M209","v":2268.6755257301024},{"$f":"'Natural Gas'!N209","v":2245.3484216046404},{"$f":"'Natural Gas'!O209","v":2222.0213174791784},{"$f":"'Natural Gas'!P209","v":2198.6942133537159},{"$f":"'Natural Gas'!Q209","v":2175.3671092282539},{"$f":"'Natural Gas'!R209","v":2123.3682333303191},{"$f":"'Natural Gas'!S209","v":2095.9547088672211},{"$f":"'Natural Gas'!T209","v":2076.4743456063684},{"$f":"'Natural Gas'!U209","v":2057.1579467163224},{"$f":"'Natural Gas'!V209","v":2037.7277463111354},{"$f":"'Natural Gas'!W209","v":2021.4763986268056},{"$f":"'Natural Gas'!X209","v":2001.136127603093},{"$f":"'Natural Gas'!Y209","v":1986.7624192987025},{"$f":"'Natural Gas'!Z209","v":1973.1046807278556},{"$f":"'Natural Gas'!AA209","v":1956.7055575489912},{"$f":"'Natural Gas'!AB209","v":1942.586075021519},{"$f":"'Natural Gas'!AC209","v":1928.9218567081732},{"$f":"'Natural Gas'!AD209","v":1914.1757824809915},{"$f":"'Natural Gas'!AE209","v":1899.4446540989948},{"$f":"'Natural Gas'!AF209","v":1885.9502817428354},{"$f":"'Natural Gas'!AG209","v":1875.102351661209},{"$f":"'Natural Gas'!AH209","v":1863.2554799957434},{"$f":"'Natural Gas'!AI209","v":1851.6461438934457},{"$f":"'Natural Gas'!AJ209","v":1841.9402246018137},{"$f":"'Natural Gas'!AK209","v":1828.084931494815},{"$f":"'Natural Gas'!AL209","v":1819.3224169821226},{"$f":"'Natural Gas'!AM209","v":1805.8742631219586},{"$f":"'Natural Gas'!AN209","v":1796.6936608278872},{"$f":"'Natural Gas'!AO209","v":1783.962946359133},{"$f":"'Natural Gas'!AP209","v":1772.8988481141166},{"$f":"'Natural Gas'!AQ209","v":1761.8041497002571},{"$f":"'Natural Gas'!AR209","v":1750.5517741258354},{"$f":"'Natural Gas'!AS209","v":1725.8931311041131}]
["RL3NaCCCCSHF","RD","Low",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L210","v":2292.0026298555649},{"$f":"'Natural Gas'!M210","v":2268.6755257301024},{"$f":"'Natural Gas'!N210","v":2245.3484216046404},{"$f":"'Natural Gas'!O210","v":2222.0213174791784},{"$f":"'Natural Gas'!P210","v":2198.6942133537159},{"$f":"'Natural Gas'!Q210","v":2175.3671092282539},{"$f":"'Natural Gas'!R210","v":2123.3682333303191},{"$f":"'Natural Gas'!S210","v":2095.9547088672211},{"$f":"'Natural Gas'!T210","v":2076.4743456063684},{"$f":"'Natural Gas'!U210","v":2057.1579467163224},{"$f":"'Natural Gas'!V210","v":2037.7277463111354},{"$f":"'Natural Gas'!W210","v":2021.4763986268056},{"$f":"'Natural Gas'!X210","v":2001.136127603093},{"$f":"'Natural Gas'!Y210","v":1986.7624192987025},{"$f":"'Natural Gas'!Z210","v":1973.1046807278556},{"$f":"'Natural Gas'!AA210","v":1956.7055575489912},{"$f":"'Natural Gas'!AB210","v":1942.586075021519},{"$f":"'Natural Gas'!AC210","v":1928.9218567081732},{"$f":"'Natural Gas'!AD210","v":1914.1757824809915},{"$f":"'Natural Gas'!AE210","v":1899.4446540989948},{"$f":"'Natural Gas'!AF210","v":1885.9502817428354},{"$f":"'Natural Gas'!AG210","v":1875.102351661209},{"$f":"'Natural Gas'!AH210","v":1863.2554799957434},{"$f":"'Natural Gas'!AI210","v":1851.6461438934457},{"$f":"'Natural Gas'!AJ210","v":1841.9402246018137},{"$f":"'Natural Gas'!AK210","v":1828.084931494815},{"$f":"'Natural Gas'!AL210","v":1819.3224169821226},{"$f":"'Natural Gas'!AM210","v":1805.8742631219586},{"$f":"'Natural Gas'!AN210","v":1796.6936608278872},{"$f":"'Natural Gas'!AO210","v":1783.962946359133},{"$f":"'Natural Gas'!AP210","v":1772.8988481141166},{"$f":"'Natural Gas'!AQ210","v":1761.8041497002571},{"$f":"'Natural Gas'!AR210","v":1750.5517741258354},{"$f":"'Natural Gas'!AS210","v":1725.8931311041131}]
["RM3NaCCCCSHF","RD","Mid",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L211","v":2292.0026298555649},{"$f":"'Natural Gas'!M211","v":2268.6755257301024},{"$f":"'Natural Gas'!N211","v":2245.3484216046404},{"$f":"'Natural Gas'!O211","v":2222.0213174791784},{"$f":"'Natural Gas'!P211","v":2198.6942133537159},{"$f":"'Natural Gas'!Q211","v":2175.3671092282539},{"$f":"'Natural Gas'!R211","v":2123.3682333303191},{"$f":"'Natural Gas'!S211","v":2095.9547088672211},{"$f":"'Natural Gas'!T211","v":2076.4743456063684},{"$f":"'Natural Gas'!U211","v":2057.1579467163224},{"$f":"'Natural Gas'!V211","v":2037.7277463111354},{"$f":"'Natural Gas'!W211","v":2021.4763986268056},{"$f":"'Natural Gas'!X211","v":2001.136127603093},{"$f":"'Natural Gas'!Y211","v":1986.7624192987025},{"$f":"'Natural Gas'!Z211","v":1973.1046807278556},{"$f":"'Natural Gas'!AA211","v":1956.7055575489912},{"$f":"'Natural Gas'!AB211","v":1942.586075021519},{"$f":"'Natural Gas'!AC211","v":1928.9218567081732},{"$f":"'Natural Gas'!AD211","v":1914.1757824809915},{"$f":"'Natural Gas'!AE211","v":1899.4446540989948},{"$f":"'Natural Gas'!AF211","v":1885.9502817428354},{"$f":"'Natural Gas'!AG211","v":1875.102351661209},{"$f":"'Natural Gas'!AH211","v":1863.2554799957434},{"$f":"'Natural Gas'!AI211","v":1851.6461438934457},{"$f":"'Natural Gas'!AJ211","v":1841.9402246018137},{"$f":"'Natural Gas'!AK211","v":1828.084931494815},{"$f":"'Natural Gas'!AL211","v":1819.3224169821226},{"$f":"'Natural Gas'!AM211","v":1805.8742631219586},{"$f":"'Natural Gas'!AN211","v":1796.6936608278872},{"$f":"'Natural Gas'!AO211","v":1783.962946359133},{"$f":"'Natural Gas'!AP211","v":1772.8988481141166},{"$f":"'Natural Gas'!AQ211","v":1761.8041497002571},{"$f":"'Natural Gas'!AR211","v":1750.5517741258354},{"$f":"'Natural Gas'!AS211","v":1725.8931311041131}]
["RH3NaCCCCSHF","RD","High",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L212","v":2292.0026298555649},{"$f":"'Natural Gas'!M212","v":2268.6755257301024},{"$f":"'Natural Gas'!N212","v":2245.3484216046404},{"$f":"'Natural Gas'!O212","v":2222.0213174791784},{"$f":"'Natural Gas'!P212","v":2198.6942133537159},{"$f":"'Natural Gas'!Q212","v":2175.3671092282539},{"$f":"'Natural Gas'!R212","v":2123.3682333303191},{"$f":"'Natural Gas'!S212","v":2095.9547088672211},{"$f":"'Natural Gas'!T212","v":2076.4743456063684},{"$f":"'Natural Gas'!U212","v":2057.1579467163224},{"$f":"'Natural Gas'!V212","v":2037.7277463111354},{"$f":"'Natural Gas'!W212","v":2021.4763986268056},{"$f":"'Natural Gas'!X212","v":2001.136127603093},{"$f":"'Natural Gas'!Y212","v":1986.7624192987025},{"$f":"'Natural Gas'!Z212","v":1973.1046807278556},{"$f":"'Natural Gas'!AA212","v":1956.7055575489912},{"$f":"'Natural Gas'!AB212","v":1942.586075021519},{"$f":"'Natural Gas'!AC212","v":1928.9218567081732},{"$f":"'Natural Gas'!AD212","v":1914.1757824809915},{"$f":"'Natural Gas'!AE212","v":1899.4446540989948},{"$f":"'Natural Gas'!AF212","v":1885.9502817428354},{"$f":"'Natural Gas'!AG212","v":1875.102351661209},{"$f":"'Natural Gas'!AH212","v":1863.2554799957434},{"$f":"'Natural Gas'!AI212","v":1851.6461438934457},{"$f":"'Natural Gas'!AJ212","v":1841.9402246018137},{"$f":"'Natural Gas'!AK212","v":1828.084931494815},{"$f":"'Natural Gas'!AL212","v":1819.3224169821226},{"$f":"'Natural Gas'!AM212","v":1805.8742631219586},{"$f":"'Natural Gas'!AN212","v":1796.6936608278872},{"$f":"'Natural Gas'!AO212","v":1783.962946359133},{"$f":"'Natural Gas'!AP212","v":1772.8988481141166},{"$f":"'Natural Gas'!AQ212","v":1761.8041497002571},{"$f":"'Natural Gas'!AR212","v":1750.5517741258354},{"$f":"'Natural Gas'!AS212","v":1725.8931311041131}]
["RM3Nu**","RD","Mid",30,"Nuclear","*",{"$f":"Nuclear!L102","v":6742.105118916671},{"$f":"Nuclear!M102","v":6694.8905830988351},{"$f":"Nuclear!N102","v":6647.6760472809992},{"$f":"Nuclear!O102","v":6600.4615114631633},{"$f":"Nuclear!P102","v":6553.2469756453274},{"$f":"Nuclear!Q102","v":6506.0324398274915},{"$f":"Nuclear!R102","v":6458.8179040096556},{"$f":"Nuclear!S102","v":6414.6951909577674},{"$f":"Nuclear!T102","v":6396.9947340608287},{"$f":"Nuclear!U102","v":6376.720804438025},{"$f":"Nuclear!V102","v":6353.0731916467585},{"$f":"Nuclear!W102","v":6322.820293978627},{"$f":"Nuclear!X102","v":6279.4823967064212},{"$f":"Nuclear!Y102","v":6246.3746789767602},{"$f":"Nuclear!Z102","v":6213.4327113541203},{"$f":"Nuclear!AA102","v":6177.0947633460864},{"$f":"Nuclear!AB102","v":6143.351633451799},{"$f":"Nuclear!AC102","v":6114.434382906159},{"$f":"Nuclear!AD102","v":6077.8207171581944},{"$f":"Nuclear!AE102","v":6043.8118806535849},{"$f":"Nuclear!AF102","v":6008.3572198493903},{"$f":"Nuclear!AG102","v":5976.210832959976},{"$f":"Nuclear!AH102","v":5940.8794751941023},{"$f":"Nuclear!AI102","v":5906.3042247495259},{"$f":"Nuclear!AJ102","v":5877.8021517099287},{"$f":"Nuclear!AK102","v":5836.0573310896534},{"$f":"Nuclear!AL102","v":5810.5708415799854},{"$f":"Nuclear!AM102","v":5770.121243208042},{"$f":"Nuclear!AN102","v":5743.3064061325222},{"$f":"Nuclear!AO102","v":5705.144291402582},{"$f":"Nuclear!AP102","v":5672.3104150417221},{"$f":"Nuclear!AQ102","v":5639.3793074299247},{"$f":"Nuclear!AR102","v":5605.9431703757409},{"$f":"Nuclear!AS102","v":5529.5558840370504}]
["RL3BiDedicad","RD","Low",30,"Biopower","Dedicated",{"$f":"Biopower!L119","v":3989.8176251074042},{"$f":"Biopower!M119","v":3963.7002417278786},{"$f":"Biopower!N119","v":3937.582858348354},{"$f":"Biopower!O119","v":3908.0297409770656},{"$f":"Biopower!P119","v":4035.8060346008619},{"$f":"Biopower!Q119","v":3939.1151309562679},{"$f":"Biopower!R119","v":3915.6751351917223},{"$f":"Biopower!S119","v":3894.0899312378456},{"$f":"Biopower!T119","v":3888.5485660911772},{"$f":"Biopower!U119","v":3881.4665482084411},{"$f":"Biopower!V119","v":3872.3502967665704},{"$f":"Biopower!W119","v":3859.2192730366955},{"$f":"Biopower!X119","v":3838.0955529073062},{"$f":"Biopower!Y119","v":3823.2172858846507},{"$f":"Biopower!Z119","v":3808.4416149333547},{"$f":"Biopower!AA119","v":3791.5824087664905},{"$f":"Biopower!AB119","v":3776.3132406287982},{"$f":"Biopower!AC119","v":3764.014458374244},{"$f":"Biopower!AD119","v":3746.9791422819571},{"$f":"Biopower!AE119","v":3731.5469678488212},{"$f":"Biopower!AF119","v":3715.2197469473522},{"$f":"Biopower!AG119","v":3700.9375196951896},{"$f":"Biopower!AH119","v":3684.6827801034142},{"$f":"Biopower!AI119","v":3668.8946706009738},{"$f":"Biopower!AJ119","v":3656.8830661153015},{"$f":"Biopower!AK119","v":3636.6285966033811},{"$f":"Biopower!AL119","v":3626.5063863344476},{"$f":"Biopower!AM119","v":3607.0456508242291},{"$f":"Biopower!AN119","v":3596.108868163918},{"$f":"Biopower!AO119","v":3578.068191994706},{"$f":"Biopower!AP119","v":3563.3654835601305},{"$f":"Biopower!AQ119","v":3548.6043119556139},{"$f":"Biopower!AR119","v":3533.5251377928935},{"$f":"Biopower!AS119","v":3491.3271833971144}]
["RM3BiDedicad","RD","Mid",30,"Biopower","Dedicated",{"$f":"Biopower!L120","v":3989.8176251074042},{"$f":"Biopower!M120","v":3963.7002417278786},{"$f":"Biopower!N120","v":3937.582858348354},{"$f":"Biopower!O120","v":3908.0297409770656},{"$f":"Biopower!P120","v":4035.8060346008619},{"$f":"Biopower!Q120","v":3939.1151309562679},{"$f":"Biopower!R120","v":3915.6751351917223},{"$f":"Biopower!S120","v":3894.0899312378456},{"$f":"Biopower!T120","v":3888.5485660911772},{"$f":"Biopower!U120","v":3881.4665482084411},{"$f":"Biopower!V120","v":3872.3502967665704},{"$f":"Biopower!W120","v":3859.2192730366955},{"$f":"Biopower!X120","v":3838.0955529073062},{"$f":"Biopower!Y120","v":3823.2172858846507},{"$f":"Biopower!Z120","v":3808.4416149333547},{"$f":"Biopower!AA120","v":3791.5824087664905},{"$f":"Biopower!AB120","v":3776.3132406287982},{"$f":"Biopower!AC120","v":3764.014458374244},{"$f":"Biopower!AD120","v":3746.9791422819571},{"$f":"Biopower!AE120","v":3731.5469678488212},{"$f":"Biopower!AF120","v":3715.2197469473522},{"$f":"Biopower!AG120","v":3700.9375196951896},{"$f":"Biopower!AH120","v":3684.6827801034142},{"$f":"Biopower!AI120","v":3668.8946706009738},{"$f":"Biopower!AJ120","v":3656.8830661153015},{"$f":"Biopower!AK120","v":3636.6285966033811},{"$f":"Biopower!AL120","v":3626.5063863344476},{"$f":"Biopower!AM120","v":3607.0456508242291},{"$f":"Biopower!AN120","v":3596.108868163918},{"$f":"Biopower!AO120","v":3578.068191994706},{"$f":"Biopower!AP120","v":3563.3654835601305},{"$f":"Biopower!AQ120","v":3548.6043119556139},{"$f":"Biopower!AR120","v":3533.5251377928935},{"$f":"Biopower!AS120","v":3491.3271833971144}]
["RC3BiDedicad","RD","Constant",30,"Biopower","Dedicated",{"$f":"Biopower!L121","v":3989.8176251074042},{"$f":"Biopower!M121","v":3963.7002417278786},{"$f":"Biopower!N121","v":3937.582858348354},{"$f":"Biopower!O121","v":3908.0297409770656},{"$f":"Biopower!P121","v":4035.8060346008619},{"$f":"Biopower!Q121","v":3939.1151309562679},{"$f":"Biopower!R121","v":3915.6751351917223},{"$f":"Biopower!S121","v":3894.0899312378456},{"$f":"Biopower!T121","v":3888.5485660911772},{"$f":"Biopower!U121","v":3881.4665482084411},{"$f":"Biopower!V121","v":3872.3502967665704},{"$f":"Biopower!W121","v":3859.2192730366955},{"$f":"Biopower!X121","v":3838.0955529073062},{"$f":"Biopower!Y121","v":3823.2172858846507},{"$f":"Biopower!Z121","v":3808.4416149333547},{"$f":"Biopower!AA121","v":3791.5824087664905},{"$f":"Biopower!AB121","v":3776.3132406287982},{"$f":"Biopower!AC121","v":3764.014458374244},{"$f":"Biopower!AD121","v":3746.9791422819571},{"$f":"Biopower!AE121","v":3731.5469678488212},{"$f":"Biopower!AF121","v":3715.2197469473522},{"$f":"Biopower!AG121","v":3700.9375196951896},{"$f":"Biopower!AH121","v":3684.6827801034142},{"$f":"Biopower!AI121","v":3668.8946706009738},{"$f":"Biopower!AJ121","v":3656.8830661153015},{"$f":"Biopower!AK121","v":3636.6285966033811},{"$f":"Biopower!AL121","v":3626.5063863344476},{"$f":"Biopower!AM121","v":3607.0456508242291},{"$f":"Biopower!AN121","v":3596.108868163918},{"$f":"Biopower!AO121","v":3578.068191994706},{"$f":"Biopower!AP121","v":3563.3654835601305},{"$f":"Biopower!AQ121","v":3548.6043119556139},{"$f":"Biopower!AR121","v":3533.5251377928935},{"$f":"Biopower!AS121","v":3491.3271833971144}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RL3BiCofired"},"RD","Low",30,"Biopower","CofireOld",{"$f":"Biopower!L122","v":4183.5829570798514},{"$f":"Biopower!M122","v":4188.4061227944849},{"$f":"Biopower!N122","v":4193.2292885091201},{"$f":"Biopower!O122","v":4198.0524542237545},{"$f":"Biopower!P122","v":4202.8756199383897},{"$f":"Biopower!Q122","v":4091.5110554538533},{"$f":"Biopower!R122","v":4073.945552049091},{"$f":"Biopower!S122","v":4058.1434308854937},{"$f":"Biopower!T122","v":4057.7859536664164},{"$f":"Biopower!U122","v":4055.9659186013387},{"$f":"Biopower!V122","v":4052.2015954842923},{"$f":"Biopower!W122","v":4044.5681541619479},{"$f":"Biopower!X122","v":4029.1974459817734},{"$f":"Biopower!Y122","v":4019.8694895955005},{"$f":"Biopower!Z122","v":4010.6417766352506},{"$f":"Biopower!AA122","v":3999.3885044567842},{"$f":"Biopower!AB122","v":3989.6796874933898},{"$f":"Biopower!AC122","v":3982.8686561779673},{"$f":"Biopower!AD122","v":3971.4378794699769},{"$f":"Biopower!AE122","v":3961.5700965294459},{"$f":"Biopower!AF122","v":3950.8248989383269},{"$f":"Biopower!AG122","v":3942.0829779828764},{"$f":"Biopower!AH122","v":3931.4048308138085},{"$f":"Biopower!AI122","v":3921.1828926078297},{"$f":"Biopower!AJ122","v":3914.6815653386457},{"$f":"Biopower!AK122","v":3900.0534814102793},{"$f":"Biopower!AL122","v":3895.4258198265798},{"$f":"Biopower!AM122","v":3881.5680230918138},{"$f":"Biopower!AN122","v":3876.1487011457671},{"$f":"Biopower!AO122","v":3863.688412428221},{"$f":"Biopower!AP122","v":3854.5389522492314},{"$f":"Biopower!AQ122","v":3845.3322351301108},{"$f":"Biopower!AR122","v":3835.8101196675971},{"$f":"Biopower!AS122","v":3799.1915648516165}]
["RM3BiCofired","RD","Mid",30,"Biopower","CofireOld",{"$f":"Biopower!L123","v":4183.5829570798514},{"$f":"Biopower!M123","v":4188.4061227944849},{"$f":"Biopower!N123","v":4193.2292885091201},{"$f":"Biopower!O123","v":4198.0524542237545},{"$f":"Biopower!P123","v":4202.8756199383897},{"$f":"Biopower!Q123","v":4091.5110554538533},{"$f":"Biopower!R123","v":4073.945552049091},{"$f":"Biopower!S123","v":4058.1434308854937},{"$f":"Biopower!T123","v":4057.7859536664164},{"$f":"Biopower!U123","v":4055.9659186013387},{"$f":"Biopower!V123","v":4052.2015954842923},{"$f":"Biopower!W123","v":4044.5681541619479},{"$f":"Biopower!X123","v":4029.1974459817734},{"$f":"Biopower!Y123","v":4019.8694895955005},{"$f":"Biopower!Z123","v":4010.6417766352506},{"$f":"Biopower!AA123","v":3999.3885044567842},{"$f":"Biopower!AB123","v":3989.6796874933898},{"$f":"Biopower!AC123","v":3982.8686561779673},{"$f":"Biopower!AD123","v":3971.4378794699769},{"$f":"Biopower!AE123","v":3961.5700965294459},{"$f":"Biopower!AF123","v":3950.8248989383269},{"$f":"Biopower!AG123","v":3942.0829779828764},{"$f":"Biopower!AH123","v":3931.4048308138085},{"$f":"Biopower!AI123","v":3921.1828926078297},{"$f":"Biopower!AJ123","v":3914.6815653386457},{"$f":"Biopower!AK123","v":3900.0534814102793},{"$f":"Biopower!AL123","v":3895.4258198265798},{"$f":"Biopower!AM123","v":3881.5680230918138},{"$f":"Biopower!AN123","v":3876.1487011457671},{"$f":"Biopower!AO123","v":3863.688412428221},{"$f":"Biopower!AP123","v":3854.5389522492314},{"$f":"Biopower!AQ123","v":3845.3322351301108},{"$f":"Biopower!AR123","v":3835.8101196675971},{"$f":"Biopower!AS123","v":3799.1915648516165}]
["RC3BiCofired","RD","Constant",30,"Biopower","CofireOld",{"$f":"Biopower!L124","v":4183.5829570798514},{"$f":"Biopower!M124","v":4188.4061227944849},{"$f":"Biopower!N124","v":4193.2292885091201},{"$f":"Biopower!O124","v":4198.0524542237545},{"$f":"Biopower!P124","v":4202.8756199383897},{"$f":"Biopower!Q124","v":4091.5110554538533},{"$f":"Biopower!R124","v":4073.945552049091},{"$f":"Biopower!S124","v":4058.1434308854937},{"$f":"Biopower!T124","v":4057.7859536664164},{"$f":"Biopower!U124","v":4055.9659186013387},{"$f":"Biopower!V124","v":4052.2015954842923},{"$f":"Biopower!W124","v":4044.5681541619479},{"$f":"Biopower!X124","v":4029.1974459817734},{"$f":"Biopower!Y124","v":4019.8694895955005},{"$f":"Biopower!Z124","v":4010.6417766352506},{"$f":"Biopower!AA124","v":3999.3885044567842},{"$f":"Biopower!AB124","v":3989.6796874933898},{"$f":"Biopower!AC124","v":3982.8686561779673},{"$f":"Biopower!AD124","v":3971.4378794699769},{"$f":"Biopower!AE124","v":3961.5700965294459},{"$f":"Biopower!AF124","v":3950.8248989383269},{"$f":"Biopower!AG124","v":3942.0829779828764},{"$f":"Biopower!AH124","v":3931.4048308138085},{"$f":"Biopower!AI124","v":3921.1828926078297},{"$f":"Biopower!AJ124","v":3914.6815653386457},{"$f":"Biopower!AK124","v":3900.0534814102793},{"$f":"Biopower!AL124","v":3895.4258198265798},{"$f":"Biopower!AM124","v":3881.5680230918138},{"$f":"Biopower!AN124","v":3876.1487011457671},{"$f":"Biopower!AO124","v":3863.688412428221},{"$f":"Biopower!AP124","v":3854.5389522492314},{"$f":"Biopower!AQ124","v":3845.3322351301108},{"$f":"Biopower!AR124","v":3835.8101196675971},{"$f":"Biopower!AS124","v":3799.1915648516165}]
["RL3BiCofirew","RD","Low",30,"Biopower","CofireNew",{"$f":"Biopower!L125","v":4183.5829570798514},{"$f":"Biopower!M125","v":4188.4061227944849},{"$f":"Biopower!N125","v":4193.2292885091201},{"$f":"Biopower!O125","v":4198.0524542237545},{"$f":"Biopower!P125","v":4202.8756199383897},{"$f":"Biopower!Q125","v":4091.5110554538533},{"$f":"Biopower!R125","v":4073.945552049091},{"$f":"Biopower!S125","v":4058.1434308854937},{"$f":"Biopower!T125","v":4057.7859536664164},{"$f":"Biopower!U125","v":4055.9659186013387},{"$f":"Biopower!V125","v":4052.2015954842923},{"$f":"Biopower!W125","v":4044.5681541619479},{"$f":"Biopower!X125","v":4029.1974459817734},{"$f":"Biopower!Y125","v":4019.8694895955005},{"$f":"Biopower!Z125","v":4010.6417766352506},{"$f":"Biopower!AA125","v":3999.3885044567842},{"$f":"Biopower!AB125","v":3989.6796874933898},{"$f":"Biopower!AC125","v":3982.8686561779673},{"$f":"Biopower!AD125","v":3971.4378794699769},{"$f":"Biopower!AE125","v":3961.5700965294459},{"$f":"Biopower!AF125","v":3950.8248989383269},{"$f":"Biopower!AG125","v":3942.0829779828764},{"$f":"Biopower!AH125","v":3931.4048308138085},{"$f":"Biopower!AI125","v":3921.1828926078297},{"$f":"Biopower!AJ125","v":3914.6815653386457},{"$f":"Biopower!AK125","v":3900.0534814102793},{"$f":"Biopower!AL125","v":3895.4258198265798},{"$f":"Biopower!AM125","v":3881.5680230918138},{"$f":"Biopower!AN125","v":3876.1487011457671},{"$f":"Biopower!AO125","v":3863.688412428221},{"$f":"Biopower!AP125","v":3854.5389522492314},{"$f":"Biopower!AQ125","v":3845.3322351301108},{"$f":"Biopower!AR125","v":3835.8101196675971},{"$f":"Biopower!AS125","v":3799.1915648516165}]
["RM3BiCofirew","RD","Mid",30,"Biopower","CofireNew",{"$f":"Biopower!L126","v":4183.5829570798514},{"$f":"Biopower!M126","v":4188.4061227944849},{"$f":"Biopower!N126","v":4193.2292885091201},{"$f":"Biopower!O126","v":4198.0524542237545},{"$f":"Biopower!P126","v":4202.8756199383897},{"$f":"Biopower!Q126","v":4091.5110554538533},{"$f":"Biopower!R126","v":4073.945552049091},{"$f":"Biopower!S126","v":4058.1434308854937},{"$f":"Biopower!T126","v":4057.7859536664164},{"$f":"Biopower!U126","v":4055.9659186013387},{"$f":"Biopower!V126","v":4052.2015954842923},{"$f":"Biopower!W126","v":4044.5681541619479},{"$f":"Biopower!X126","v":4029.1974459817734},{"$f":"Biopower!Y126","v":4019.8694895955005},{"$f":"Biopower!Z126","v":4010.6417766352506},{"$f":"Biopower!AA126","v":3999.3885044567842},{"$f":"Biopower!AB126","v":3989.6796874933898},{"$f":"Biopower!AC126","v":3982.8686561779673},{"$f":"Biopower!AD126","v":3971.4378794699769},{"$f":"Biopower!AE126","v":3961.5700965294459},{"$f":"Biopower!AF126","v":3950.8248989383269},{"$f":"Biopower!AG126","v":3942.0829779828764},{"$f":"Biopower!AH126","v":3931.4048308138085},{"$f":"Biopower!AI126","v":3921.1828926078297},{"$f":"Biopower!AJ126","v":3914.6815653386457},{"$f":"Biopower!AK126","v":3900.0534814102793},{"$f":"Biopower!AL126","v":3895.4258198265798},{"$f":"Biopower!AM126","v":3881.5680230918138},{"$f":"Biopower!AN126","v":3876.1487011457671},{"$f":"Biopower!AO126","v":3863.688412428221},{"$f":"Biopower!AP126","v":3854.5389522492314},{"$f":"Biopower!AQ126","v":3845.3322351301108},{"$f":"Biopower!AR126","v":3835.8101196675971},{"$f":"Biopower!AS126","v":3799.1915648516165}]
["RC3BiCofirew","RD","Constant",30,"Biopower","CofireNew",{"$f":"Biopower!L127","v":4183.5829570798514},{"$f":"Biopower!M127","v":4188.4061227944849},{"$f":"Biopower!N127","v":4193.2292885091201},{"$f":"Biopower!O127","v":4198.0524542237545},{"$f":"Biopower!P127","v":4202.8756199383897},{"$f":"Biopower!Q127","v":4091.5110554538533},{"$f":"Biopower!R127","v":4073.945552049091},{"$f":"Biopower!S127","v":4058.1434308854937},{"$f":"Biopower!T127","v":4057.7859536664164},{"$f":"Biopower!U127","v":4055.9659186013387},{"$f":"Biopower!V127","v":4052.2015954842923},{"$f":"Biopower!W127","v":4044.5681541619479},{"$f":"Biopower!X127","v":4029.1974459817734},{"$f":"Biopower!Y127","v":4019.8694895955005},{"$f":"Biopower!Z127","v":4010.6417766352506},{"$f":"Biopower!AA127","v":3999.3885044567842},{"$f":"Biopower!AB127","v":3989.6796874933898},{"$f":"Biopower!AC127","v":3982.8686561779673},{"$f":"Biopower!AD127","v":3971.4378794699769},{"$f":"Biopower!AE127","v":3961.5700965294459},{"$f":"Biopower!AF127","v":3950.8248989383269},{"$f":"Biopower!AG127","v":3942.0829779828764},{"$f":"Biopower!AH127","v":3931.4048308138085},{"$f":"Biopower!AI127","v":3921.1828926078297},{"$f":"Biopower!AJ127","v":3914.6815653386457},{"$f":"Biopower!AK127","v":3900.0534814102793},{"$f":"Biopower!AL127","v":3895.4258198265798},{"$f":"Biopower!AM127","v":3881.5680230918138},{"$f":"Biopower!AN127","v":3876.1487011457671},{"$f":"Biopower!AO127","v":3863.688412428221},{"$f":"Biopower!AP127","v":3854.5389522492314},{"$f":"Biopower!AQ127","v":3845.3322351301108},{"$f":"Biopower!AR127","v":3835.8101196675971},{"$f":"Biopower!AS127","v":3799.1915648516165}]
["RL3Ba**","RD","Low",30,"Battery","*","*",{"$f":"Storage!M10","v":1484.375},{"$f":"Storage!N10","v":1323.09646390336},{"$f":"Storage!O10","v":1161.81792780672},{"$f":"Storage!P10","v":1073.097286046934},{"$f":"Storage!Q10","v":984.37664428714811},{"$f":"Storage!R10","v":895.65600252736203},{"$f":"Storage!S10","v":806.93536076757619},{"$f":"Storage!T10","v":718.21471900779056},{"$f":"Storage!U10","v":671.74200189552175},{"$f":"Storage!V10","v":625.26928478325294},{"$f":"Storage!W10","v":578.79656767098413},{"$f":"Storage!X10","v":532.32385055871543},{"$f":"Storage!Y10","v":485.85113344644657},{"$f":"Storage!Z10","v":476.34535040075514},{"$f":"Storage!AA10","v":466.83956735506376},{"$f":"Storage!AB10","v":457.33378430937245},{"$f":"Storage!AC10","v":447.82800126368102},{"$f":"Storage!AD10","v":438.32221821798964},{"$f":"Storage!AE10","v":428.81643517229827},{"$f":"Storage!AF10","v":419.3106521266069},{"$f":"Storage!AG10","v":409.80486908091552},{"$f":"Storage!AH10","v":400.29908603522415},{"$f":"Storage!AI10","v":390.79330298953272},{"$f":"Storage!AJ10","v":381.2875199438414},{"$f":"Storage!AK10","v":371.78173689815003},{"$f":"Storage!AL10","v":362.27595385245866},{"$f":"Storage!AM10","v":352.77017080676728},{"$f":"Storage!AN10","v":343.26438776107591},{"$f":"Storage!AO10","v":333.75860471538465},{"$f":"Storage!AP10","v":324.25282166969328},{"$f":"Storage!AQ10","v":314.7470386240019},{"$f":"Storage!AR10","v":305.24125557831064},{"$f":"Storage!AS10","v":295.73547253261972}]
["RM3Ba**","RD","Mid",30,"Battery","*","*",{"$f":"Storage!M11","v":1484.375},{"$f":"Storage!N11","v":1384.2199618045338},{"$f":"Storage!O11","v":1284.064923609068},{"$f":"Storage!P11","v":1220.7636690925328},{"$f":"Storage!Q11","v":1157.4624145759976},{"$f":"Storage!R11","v":1094.1611600594629},{"$f":"Storage!S11","v":1030.8599055429277},{"$f":"Storage!T11","v":967.55865102639291},{"$f":"Storage!U11","v":936.11500870384475},{"$f":"Storage!V11","v":904.67136638129648},{"$f":"Storage!W11","v":873.22772405874832},{"$f":"Storage!X11","v":841.78408173620028},{"$f":"Storage!Y11","v":810.34043941365223},{"$f":"Storage!Z11","v":800.21118392098151},{"$f":"Storage!AA11","v":790.08192842831079},{"$f":"Storage!AB11","v":779.95267293564007},{"$f":"Storage!AC11","v":769.82341744296946},{"$f":"Storage!AD11","v":759.69416195029862},{"$f":"Storage!AE11","v":749.56490645762801},{"$f":"Storage!AF11","v":739.4356509649574},{"$f":"Storage!AG11","v":729.30639547228668},{"$f":"Storage!AH11","v":719.17713997961619},{"$f":"Storage!AI11","v":709.04788448694546},{"$f":"Storage!AJ11","v":698.91862899427485},{"$f":"Storage!AK11","v":688.78937350160425},{"$f":"Storage!AL11","v":678.66011800893364},{"$f":"Storage!AM11","v":668.53086251626291},{"$f":"Storage!AN11","v":658.40160702359231},{"$f":"Storage!AO11","v":648.2723515309217},{"$f":"Storage!AP11","v":638.14309603825109},{"$f":"Storage!AQ11","v":628.01384054558048},{"$f":"Storage!AR11","v":617.88458505290987},{"$f":"Storage!AS11","v":607.75532956023926}]
["RC3Ba**","RD","Constant",30,"Battery","*","*",{"$f":"Storage!M12","v":1484.375},{"$f":"Storage!N12","v":1484.375},{"$f":"Storage!O12","v":1438.595210280374},{"$f":"Storage!P12","v":1426.1567592172078},{"$f":"Storage!Q12","v":1413.7183081540416},{"$f":"Storage!R12","v":1401.2798570908753},{"$f":"Storage!S12","v":1388.8414060277091},{"$f":"Storage!T12","v":1376.4029549645429},{"$f":"Storage!U12","v":1363.9645039013767},{"$f":"Storage!V12","v":1351.5260528382105},{"$f":"Storage!W12","v":1339.0876017750443},{"$f":"Storage!X12","v":1326.6491507118781},{"$f":"Storage!Y12","v":1314.2106996487119},{"$f":"Storage!Z12","v":1310.1716874634074},{"$f":"Storage!AA12","v":1306.1326752781029},{"$f":"Storage!AB12","v":1302.0936630927986},{"$f":"Storage!AC12","v":1298.0546509074941},{"$f":"Storage!AD12","v":1294.0156387221896},{"$f":"Storage!AE12","v":1289.9766265368853},{"$f":"Storage!AF12","v":1285.9376143515808},{"$f":"Storage!AG12","v":1281.8986021662763},{"$f":"Storage!AH12","v":1277.859589980972},{"$f":"Storage!AI12","v":1273.8205777956673},{"$f":"Storage!AJ12","v":1269.781565610363},{"$f":"Storage!AK12","v":1265.7425534250585},{"$f":"Storage!AL12","v":1261.703541239754},{"$f":"Storage!AM12","v":1257.6645290544498},{"$f":"Storage!AN12","v":1253.6255168691453},{"$f":"Storage!AO12","v":1249.5865046838408},{"$f":"Storage!AP12","v":1245.5474924985365},{"$f":"Storage!AQ12","v":1241.5084803132318},{"$f":"Storage!AR12","v":1237.4694681279275},{"$f":"Storage!AS12","v":1233.4304559426228}]
["RL3HyNPD11","RD","Low",30,"Hydropower","NPD1",{"$f":"Hydropower!L231","v":6178.9863820328428},{"$f":"Hydropower!M231","v":6083.4350462282118},{"$f":"Hydropower!N231","v":5987.8837104235799},{"$f":"Hydropower!O231","v":5892.332374618949},{"$f":"Hydropower!P231","v":5796.7810388143171},{"$f":"Hydropower!Q231","v":5701.229703009687},{"$f":"Hydropower!R231","v":5605.6783672050542},{"$f":"Hydropower!S231","v":5510.1270314004223},{"$f":"Hydropower!T231","v":5414.5756955957895},{"$f":"Hydropower!U231","v":5319.0243597911594},{"$f":"Hydropower!V231","v":5223.4730239865276},{"$f":"Hydropower!W231","v":5127.9216881818957},{"$f":"Hydropower!X231","v":5032.3703523772638},{"$f":"Hydropower!Y231","v":4936.8190165726328},{"$f":"Hydropower!Z231","v":4841.2676807680009},{"$f":"Hydropower!AA231","v":4745.716344963369},{"$f":"Hydropower!AB231","v":4650.1650091587389},{"$f":"Hydropower!AC231","v":4554.613673354107},{"$f":"Hydropower!AD231","v":4459.0623375494743},{"$f":"Hydropower!AE231","v":4436.5546895599382},{"$f":"Hydropower!AF231","v":4414.0470415704049},{"$f":"Hydropower!AG231","v":4391.5393935808688},{"$f":"Hydropower!AH231","v":4369.0317455913328},{"$f":"Hydropower!AI231","v":4346.5240976017976},{"$f":"Hydropower!AJ231","v":4324.0164496122625},{"$f":"Hydropower!AK231","v":4301.5088016227273},{"$f":"Hydropower!AL231","v":4279.0011536331913},{"$f":"Hydropower!AM231","v":4256.4935056436561},{"$f":"Hydropower!AN231","v":4233.985857654121},{"$f":"Hydropower!AO231","v":4211.4782096645849},{"$f":"Hydropower!AP231","v":4188.9705616750489},{"$f":"Hydropower!AQ231","v":4166.4629136855137},{"$f":"Hydropower!AR231","v":4143.9552656959786},{"$f":"Hydropower!AS231","v":4121.4476177064435}]
["RM3HyNPD11","RD","Mid",30,"Hydropower","NPD1",{"$f":"Hydropower!L232","v":6370.0890536421075},{"$f":"Hydropower!M232","v":6370.0890536421075},{"$f":"Hydropower!N232","v":6370.0890536421075},{"$f":"Hydropower!O232","v":6370.0890536421075},{"$f":"Hydropower!P232","v":6370.0890536421075},{"$f":"Hydropower!Q232","v":6370.0890536421075},{"$f":"Hydropower!R232","v":6370.0890536421075},{"$f":"Hydropower!S232","v":6370.0890536421075},{"$f":"Hydropower!T232","v":6370.0890536421075},{"$f":"Hydropower!U232","v":6370.0890536421075},{"$f":"Hydropower!V232","v":6370.0890536421075},{"$f":"Hydropower!W232","v":6370.0890536421075},{"$f":"Hydropower!X232","v":6370.0890536421075},{"$f":"Hydropower!Y232","v":6370.0890536421075},{"$f":"Hydropower!Z232","v":6370.0890536421075},{"$f":"Hydropower!AA232","v":6370.0890536421075},{"$f":"Hydropower!AB232","v":6370.0890536421075},{"$f":"Hydropower!AC232","v":6370.0890536421075},{"$f":"Hydropower!AD232","v":6370.0890536421075},{"$f":"Hydropower!AE232","v":6370.0890536421075},{"$f":"Hydropower!AF232","v":6370.0890536421075},{"$f":"Hydropower!AG232","v":6370.0890536421075},{"$f":"Hydropower!AH232","v":6370.0890536421075},{"$f":"Hydropower!AI232","v":6370.0890536421075},{"$f":"Hydropower!AJ232","v":6370.0890536421075},{"$f":"Hydropower!AK232","v":6370.0890536421075},{"$f":"Hydropower!AL232","v":6370.0890536421075},{"$f":"Hydropower!AM232","v":6370.0890536421075},{"$f":"Hydropower!AN232","v":6370.0890536421075},{"$f":"Hydropower!AO232","v":6370.0890536421075},{"$f":"Hydropower!AP232","v":6370.0890536421075},{"$f":"Hydropower!AQ232","v":6370.0890536421075},{"$f":"Hydropower!AR232","v":6370.0890536421075},{"$f":"Hydropower!AS232","v":6370.0890536421075}]
["RC3HyNPD11","RD","Constant",30,"Hydropower","NPD1",{"$f":"Hydropower!L233","v":6370.0890536421075},{"$f":"Hydropower!M233","v":6370.0890536421075},{"$f":"Hydropower!N233","v":6370.0890536421075},{"$f":"Hydropower!O233","v":6370.0890536421075},{"$f":"Hydropower!P233","v":6370.0890536421075},{"$f":"Hydropower!Q233","v":6370.0890536421075},{"$f":"Hydropower!R233","v":6370.0890536421075},{"$f":"Hydropower!S233","v":6370.0890536421075},{"$f":"Hydropower!T233","v":6370.0890536421075},{"$f":"Hydropower!U233","v":6370.0890536421075},{"$f":"Hydropower!V233","v":6370.0890536421075},{"$f":"Hydropower!W233","v":6370.0890536421075},{"$f":"Hydropower!X233","v":6370.0890536421075},{"$f":"Hydropower!Y233","v":6370.0890536421075},{"$f":"Hydropower!Z233","v":6370.0890536421075},{"$f":"Hydropower!AA233","v":6370.0890536421075},{"$f":"Hydropower!AB233","v":6370.0890536421075},{"$f":"Hydropower!AC233","v":6370.0890536421075},{"$f":"Hydropower!AD233","v":6370.0890536421075},{"$f":"Hydropower!AE233","v":6370.0890536421075},{"$f":"Hydropower!AF233","v":6370.0890536421075},{"$f":"Hydropower!AG233","v":6370.0890536421075},{"$f":"Hydropower!AH233","v":6370.0890536421075},{"$f":"Hydropower!AI233","v":6370.0890536421075},{"$f":"Hydropower!AJ233","v":6370.0890536421075},{"$f":"Hydropower!AK233","v":6370.0890536421075},{"$f":"Hydropower!AL233","v":6370.0890536421075},{"$f":"Hydropower!AM233","v":6370.0890536421075},{"$f":"Hydropower!AN233","v":6370.0890536421075},{"$f":"Hydropower!AO233","v":6370.0890536421075},{"$f":"Hydropower!AP233","v":6370.0890536421075},{"$f":"Hydropower!AQ233","v":6370.0890536421075},{"$f":"Hydropower!AR233","v":6370.0890536421075},{"$f":"Hydropower!AS233","v":6370.0890536421075}]
["RL3HyNPD22","RD","Low",30,"Hydropower","NPD2",{"$f":"Hydropower!L234","v":5624.0609123697459},{"$f":"Hydropower!M234","v":5537.0908982609362},{"$f":"Hydropower!N234","v":5450.1208841521247},{"$f":"Hydropower!O234","v":5363.1508700433169},{"$f":"Hydropower!P234","v":5276.1808559345045},{"$f":"Hydropower!Q234","v":5189.2108418256948},{"$f":"Hydropower!R234","v":5102.2408277168843},{"$f":"Hydropower!S234","v":5015.2708136080737},{"$f":"Hydropower!T234","v":4928.3007994992622},{"$f":"Hydropower!U234","v":4841.3307853904525},{"$f":"Hydropower!V234","v":4754.360771281642},{"$f":"Hydropower!W234","v":4667.3907571728296},{"$f":"Hydropower!X234","v":4580.4207430640199},{"$f":"Hydropower!Y234","v":4493.4507289552084},{"$f":"Hydropower!Z234","v":4406.4807148463988},{"$f":"Hydropower!AA234","v":4319.5107007375891},{"$f":"Hydropower!AB234","v":4232.5406866287785},{"$f":"Hydropower!AC234","v":4145.570672519968},{"$f":"Hydropower!AD234","v":4058.6006584111569},{"$f":"Hydropower!AE234","v":4038.1143884210824},{"$f":"Hydropower!AF234","v":4017.6281184310064},{"$f":"Hydropower!AG234","v":3997.1418484409319},{"$f":"Hydropower!AH234","v":3976.6555784508555},{"$f":"Hydropower!AI234","v":3956.1693084607809},{"$f":"Hydropower!AJ234","v":3935.683038470705},{"$f":"Hydropower!AK234","v":3915.19676848063},{"$f":"Hydropower!AL234","v":3894.7104984905532},{"$f":"Hydropower!AM234","v":3874.2242285004795},{"$f":"Hydropower!AN234","v":3853.737958510404},{"$f":"Hydropower!AO234","v":3833.2516885203281},{"$f":"Hydropower!AP234","v":3812.7654185302536},{"$f":"Hydropower!AQ234","v":3792.2791485401776},{"$f":"Hydropower!AR234","v":3771.7928785501031},{"$f":"Hydropower!AS234","v":3751.3066085600267}]
["RM3HyNPD22","RD","Mid",30,"Hydropower","NPD2",{"$f":"Hydropower!L235","v":5798.0009405873689},{"$f":"Hydropower!M235","v":5798.0009405873689},{"$f":"Hydropower!N235","v":5798.0009405873689},{"$f":"Hydropower!O235","v":5798.0009405873689},{"$f":"Hydropower!P235","v":5798.0009405873689},{"$f":"Hydropower!Q235","v":5798.0009405873689},{"$f":"Hydropower!R235","v":5798.0009405873689},{"$f":"Hydropower!S235","v":5798.0009405873689},{"$f":"Hydropower!T235","v":5798.0009405873689},{"$f":"Hydropower!U235","v":5798.0009405873689},{"$f":"Hydropower!V235","v":5798.0009405873689},{"$f":"Hydropower!W235","v":5798.0009405873689},{"$f":"Hydropower!X235","v":5798.0009405873689},{"$f":"Hydropower!Y235","v":5798.0009405873689},{"$f":"Hydropower!Z235","v":5798.0009405873689},{"$f":"Hydropower!AA235","v":5798.0009405873689},{"$f":"Hydropower!AB235","v":5798.0009405873689},{"$f":"Hydropower!AC235","v":5798.0009405873689},{"$f":"Hydropower!AD235","v":5798.0009405873689},{"$f":"Hydropower!AE235","v":5798.0009405873689},{"$f":"Hydropower!AF235","v":5798.0009405873689},{"$f":"Hydropower!AG235","v":5798.0009405873689},{"$f":"Hydropower!AH235","v":5798.0009405873689},{"$f":"Hydropower!AI235","v":5798.0009405873689},{"$f":"Hydropower!AJ235","v":5798.0009405873689},{"$f":"Hydropower!AK235","v":5798.0009405873689},{"$f":"Hydropower!AL235","v":5798.0009405873689},{"$f":"Hydropower!AM235","v":5798.0009405873689},{"$f":"Hydropower!AN235","v":5798.0009405873689},{"$f":"Hydropower!AO235","v":5798.0009405873689},{"$f":"Hydropower!AP235","v":5798.0009405873689},{"$f":"Hydropower!AQ235","v":5798.0009405873689},{"$f":"Hydropower!AR235","v":5798.0009405873689},{"$f":"Hydropower!AS235","v":5798.0009405873689}]
["RC3HyNPD22","RD","Constant",30,"Hydropower","NPD2",{"$f":"Hydropower!L236","v":5798.0009405873689},{"$f":"Hydropower!M236","v":5798.0009405873689},{"$f":"Hydropower!N236","v":5798.0009405873689},{"$f":"Hydropower!O236","v":5798.0009405873689},{"$f":"Hydropower!P236","v":5798.0009405873689},{"$f":"Hydropower!Q236","v":5798.0009405873689},{"$f":"Hydropower!R236","v":5798.0009405873689},{"$f":"Hydropower!S236","v":5798.0009405873689},{"$f":"Hydropower!T236","v":5798.0009405873689},{"$f":"Hydropower!U236","v":5798.0009405873689},{"$f":"Hydropower!V236","v":5798.0009405873689},{"$f":"Hydropower!W236","v":5798.0009405873689},{"$f":"Hydropower!X236","v":5798.0009405873689},{"$f":"Hydropower!Y236","v":5798.0009405873689},{"$f":"Hydropower!Z236","v":5798.0009405873689},{"$f":"Hydropower!AA236","v":5798.0009405873689},{"$f":"Hydropower!AB236","v":5798.0009405873689},{"$f":"Hydropower!AC236","v":5798.0009405873689},{"$f":"Hydropower!AD236","v":5798.0009405873689},{"$f":"Hydropower!AE236","v":5798.0009405873689},{"$f":"Hydropower!AF236","v":5798.0009405873689},{"$f":"Hydropower!AG236","v":5798.0009405873689},{"$f":"Hydropower!AH236","v":5798.0009405873689},{"$f":"Hydropower!AI236","v":5798.0009405873689},{"$f":"Hydropower!AJ236","v":5798.0009405873689},{"$f":"Hydropower!AK236","v":5798.0009405873689},{"$f":"Hydropower!AL236","v":5798.0009405873689},{"$f":"Hydropower!AM236","v":5798.0009405873689},{"$f":"Hydropower!AN236","v":5798.0009405873689},{"$f":"Hydropower!AO236","v":5798.0009405873689},{"$f":"Hydropower!AP236","v":5798.0009405873689},{"$f":"Hydropower!AQ236","v":5798.0009405873689},{"$f":"Hydropower!AR236","v":5798.0009405873689},{"$f":"Hydropower!AS236","v":5798.0009405873689}]
["RL3HyNPD33","RD","Low",30,"Hydropower","NPD3",{"$f":"Hydropower!L237","v":4159.5315542291301},{"$f":"Hydropower!M237","v":4106.2042266108083},{"$f":"Hydropower!N237","v":4052.8768989924856},{"$f":"Hydropower!O237","v":3999.5495713741639},{"$f":"Hydropower!P237","v":3946.2222437558421},{"$f":"Hydropower!Q237","v":3892.8949161375199},{"$f":"Hydropower!R237","v":3839.5675885191972},{"$f":"Hydropower!S237","v":3786.240260900875},{"$f":"Hydropower!T237","v":3732.9129332825532},{"$f":"Hydropower!U237","v":3679.5856056642306},{"$f":"Hydropower!V237","v":3626.2582780459088},{"$f":"Hydropower!W237","v":3572.9309504275866},{"$f":"Hydropower!X237","v":3519.6036228092635},{"$f":"Hydropower!Y237","v":3466.2762951909417},{"$f":"Hydropower!Z237","v":3412.9489675726199},{"$f":"Hydropower!AA237","v":3359.6216399542973},{"$f":"Hydropower!AB237","v":3306.294312335976},{"$f":"Hydropower!AC237","v":3252.9669847176533},{"$f":"Hydropower!AD237","v":3199.6396570993311},{"$f":"Hydropower!AE237","v":3177.7399012240735},{"$f":"Hydropower!AF237","v":3155.8401453488154},{"$f":"Hydropower!AG237","v":3133.9403894735578},{"$f":"Hydropower!AH237","v":3112.0406335983002},{"$f":"Hydropower!AI237","v":3090.1408777230426},{"$f":"Hydropower!AJ237","v":3068.241121847786},{"$f":"Hydropower!AK237","v":3046.3413659725275},{"$f":"Hydropower!AL237","v":3024.4416100972699},{"$f":"Hydropower!AM237","v":3002.5418542220123},{"$f":"Hydropower!AN237","v":2980.6420983467542},{"$f":"Hydropower!AO237","v":2958.7423424714975},{"$f":"Hydropower!AP237","v":2936.842586596239},{"$f":"Hydropower!AQ237","v":2914.9428307209819},{"$f":"Hydropower!AR237","v":2893.0430748457238},{"$f":"Hydropower!AS237","v":2871.1433189704662}]
["RM3HyNPD33","RD","Mid",30,"Hydropower","NPD3",{"$f":"Hydropower!L238","v":4266.1862094657745},{"$f":"Hydropower!M238","v":4266.1862094657745},{"$f":"Hydropower!N238","v":4266.1862094657745},{"$f":"Hydropower!O238","v":4266.1862094657745},{"$f":"Hydropower!P238","v":4266.1862094657745},{"$f":"Hydropower!Q238","v":4266.1862094657745},{"$f":"Hydropower!R238","v":4266.1862094657745},{"$f":"Hydropower!S238","v":4266.1862094657745},{"$f":"Hydropower!T238","v":4266.1862094657745},{"$f":"Hydropower!U238","v":4266.1862094657745},{"$f":"Hydropower!V238","v":4266.1862094657745},{"$f":"Hydropower!W238","v":4266.1862094657745},{"$f":"Hydropower!X238","v":4266.1862094657745},{"$f":"Hydropower!Y238","v":4266.1862094657745},{"$f":"Hydropower!Z238","v":4266.1862094657745},{"$f":"Hydropower!AA238","v":4266.1862094657745},{"$f":"Hydropower!AB238","v":4266.1862094657745},{"$f":"Hydropower!AC238","v":4266.1862094657745},{"$f":"Hydropower!AD238","v":4266.1862094657745},{"$f":"Hydropower!AE238","v":4266.1862094657745},{"$f":"Hydropower!AF238","v":4266.1862094657745},{"$f":"Hydropower!AG238","v":4266.1862094657745},{"$f":"Hydropower!AH238","v":4266.1862094657745},{"$f":"Hydropower!AI238","v":4266.1862094657745},{"$f":"Hydropower!AJ238","v":4266.1862094657745},{"$f":"Hydropower!AK238","v":4266.1862094657745},{"$f":"Hydropower!AL238","v":4266.1862094657745},{"$f":"Hydropower!AM238","v":4266.1862094657745},{"$f":"Hydropower!AN238","v":4266.1862094657745},{"$f":"Hydropower!AO238","v":4266.1862094657745},{"$f":"Hydropower!AP238","v":4266.1862094657745},{"$f":"Hydropower!AQ238","v":4266.1862094657745},{"$f":"Hydropower!AR238","v":4266.1862094657745},{"$f":"Hydropower!AS238","v":4266.1862094657745}]
["RC3HyNPD33","RD","Constant",30,"Hydropower","NPD3",{"$f":"Hydropower!L239","v":4266.1862094657745},{"$f":"Hydropower!M239","v":4266.1862094657745},{"$f":"Hydropower!N239","v":4266.1862094657745},{"$f":"Hydropower!O239","v":4266.1862094657745},{"$f":"Hydropower!P239","v":4266.1862094657745},{"$f":"Hydropower!Q239","v":4266.1862094657745},{"$f":"Hydropower!R239","v":4266.1862094657745},{"$f":"Hydropower!S239","v":4266.1862094657745},{"$f":"Hydropower!T239","v":4266.1862094657745},{"$f":"Hydropower!U239","v":4266.1862094657745},{"$f":"Hydropower!V239","v":4266.1862094657745},{"$f":"Hydropower!W239","v":4266.1862094657745},{"$f":"Hydropower!X239","v":4266.1862094657745},{"$f":"Hydropower!Y239","v":4266.1862094657745},{"$f":"Hydropower!Z239","v":4266.1862094657745},{"$f":"Hydropower!AA239","v":4266.1862094657745},{"$f":"Hydropower!AB239","v":4266.1862094657745},{"$f":"Hydropower!AC239","v":4266.1862094657745},{"$f":"Hydropower!AD239","v":4266.1862094657745},{"$f":"Hydropower!AE239","v":4266.1862094657745},{"$f":"Hydropower!AF239","v":4266.1862094657745},{"$f":"Hydropower!AG239","v":4266.1862094657745},{"$f":"Hydropower!AH239","v":4266.1862094657745},{"$f":"Hydropower!AI239","v":4266.1862094657745},{"$f":"Hydropower!AJ239","v":4266.1862094657745},{"$f":"Hydropower!AK239","v":4266.1862094657745},{"$f":"Hydropower!AL239","v":4266.1862094657745},{"$f":"Hydropower!AM239","v":4266.1862094657745},{"$f":"Hydropower!AN239","v":4266.1862094657745},{"$f":"Hydropower!AO239","v":4266.1862094657745},{"$f":"Hydropower!AP239","v":4266.1862094657745},{"$f":"Hydropower!AQ239","v":4266.1862094657745},{"$f":"Hydropower!AR239","v":4266.1862094657745},{"$f":"Hydropower!AS239","v":4266.1862094657745}]
["RL3HyNPD44","RD","Low",30,"Hydropower","NPD4",{"$f":"Hydropower!L240","v":3921.7094189310769},{"$f":"Hydropower!M240","v":3871.4310930473457},{"$f":"Hydropower!N240","v":3821.1527671636131},{"$f":"Hydropower!O240","v":3770.8744412798819},{"$f":"Hydropower!P240","v":3720.5961153961503},{"$f":"Hydropower!Q240","v":3670.3177895124181},{"$f":"Hydropower!R240","v":3620.0394636286865},{"$f":"Hydropower!S240","v":3569.7611377449543},{"$f":"Hydropower!T240","v":3519.4828118612231},{"$f":"Hydropower!U240","v":3469.2044859774919},{"$f":"Hydropower!V240","v":3418.9261600937598},{"$f":"Hydropower!W240","v":3368.6478342100281},{"$f":"Hydropower!X240","v":3318.369508326296},{"$f":"Hydropower!Y240","v":3268.0911824425648},{"$f":"Hydropower!Z240","v":3217.8128565588331},{"$f":"Hydropower!AA240","v":3167.5345306751005},{"$f":"Hydropower!AB240","v":3117.2562047913693},{"$f":"Hydropower!AC240","v":3066.9778789076377},{"$f":"Hydropower!AD240","v":3016.699553023906},{"$f":"Hydropower!AE240","v":2996.0519205276532},{"$f":"Hydropower!AF240","v":2975.4042880314009},{"$f":"Hydropower!AG240","v":2954.7566555351477},{"$f":"Hydropower!AH240","v":2934.1090230388959},{"$f":"Hydropower!AI240","v":2913.4613905426436},{"$f":"Hydropower!AJ240","v":2892.8137580463913},{"$f":"Hydropower!AK240","v":2872.1661255501381},{"$f":"Hydropower!AL240","v":2851.5184930538858},{"$f":"Hydropower!AM240","v":2830.8708605576326},{"$f":"Hydropower!AN240","v":2810.2232280613812},{"$f":"Hydropower!AO240","v":2789.575595565128},{"$f":"Hydropower!AP240","v":2768.9279630688757},{"$f":"Hydropower!AQ240","v":2748.2803305726229},{"$f":"Hydropower!AR240","v":2727.6326980763706},{"$f":"Hydropower!AS240","v":2706.9850655801179}]
["RM3HyNPD44","RD","Mid",30,"Hydropower","NPD4",{"$f":"Hydropower!L241","v":4022.2660706985412},{"$f":"Hydropower!M241","v":4022.2660706985412},{"$f":"Hydropower!N241","v":4022.2660706985412},{"$f":"Hydropower!O241","v":4022.2660706985412},{"$f":"Hydropower!P241","v":4022.2660706985412},{"$f":"Hydropower!Q241","v":4022.2660706985412},{"$f":"Hydropower!R241","v":4022.2660706985412},{"$f":"Hydropower!S241","v":4022.2660706985412},{"$f":"Hydropower!T241","v":4022.2660706985412},{"$f":"Hydropower!U241","v":4022.2660706985412},{"$f":"Hydropower!V241","v":4022.2660706985412},{"$f":"Hydropower!W241","v":4022.2660706985412},{"$f":"Hydropower!X241","v":4022.2660706985412},{"$f":"Hydropower!Y241","v":4022.2660706985412},{"$f":"Hydropower!Z241","v":4022.2660706985412},{"$f":"Hydropower!AA241","v":4022.2660706985412},{"$f":"Hydropower!AB241","v":4022.2660706985412},{"$f":"Hydropower!AC241","v":4022.2660706985412},{"$f":"Hydropower!AD241","v":4022.2660706985412},{"$f":"Hydropower!AE241","v":4022.2660706985412},{"$f":"Hydropower!AF241","v":4022.2660706985412},{"$f":"Hydropower!AG241","v":4022.2660706985412},{"$f":"Hydropower!AH241","v":4022.2660706985412},{"$f":"Hydropower!AI241","v":4022.2660706985412},{"$f":"Hydropower!AJ241","v":4022.2660706985412},{"$f":"Hydropower!AK241","v":4022.2660706985412},{"$f":"Hydropower!AL241","v":4022.2660706985412},{"$f":"Hydropower!AM241","v":4022.2660706985412},{"$f":"Hydropower!AN241","v":4022.2660706985412},{"$f":"Hydropower!AO241","v":4022.2660706985412},{"$f":"Hydropower!AP241","v":4022.2660706985412},{"$f":"Hydropower!AQ241","v":4022.2660706985412},{"$f":"Hydropower!AR241","v":4022.2660706985412},{"$f":"Hydropower!AS241","v":4022.2660706985412}]
["RC3HyNPD44","RD","Constant",30,"Hydropower","NPD4",{"$f":"Hydropower!L242","v":4022.2660706985412},{"$f":"Hydropower!M242","v":4022.2660706985412},{"$f":"Hydropower!N242","v":4022.2660706985412},{"$f":"Hydropower!O242","v":4022.2660706985412},{"$f":"Hydropower!P242","v":4022.2660706985412},{"$f":"Hydropower!Q242","v":4022.2660706985412},{"$f":"Hydropower!R242","v":4022.2660706985412},{"$f":"Hydropower!S242","v":4022.2660706985412},{"$f":"Hydropower!T242","v":4022.2660706985412},{"$f":"Hydropower!U242","v":4022.2660706985412},{"$f":"Hydropower!V242","v":4022.2660706985412},{"$f":"Hydropower!W242","v":4022.2660706985412},{"$f":"Hydropower!X242","v":4022.2660706985412},{"$f":"Hydropower!Y242","v":4022.2660706985412},{"$f":"Hydropower!Z242","v":4022.2660706985412},{"$f":"Hydropower!AA242","v":4022.2660706985412},{"$f":"Hydropower!AB242","v":4022.2660706985412},{"$f":"Hydropower!AC242","v":4022.2660706985412},{"$f":"Hydropower!AD242","v":4022.2660706985412},{"$f":"Hydropower!AE242","v":4022.2660706985412},{"$f":"Hydropower!AF242","v":4022.2660706985412},{"$f":"Hydropower!AG242","v":4022.2660706985412},{"$f":"Hydropower!AH242","v":4022.2660706985412},{"$f":"Hydropower!AI242","v":4022.2660706985412},{"$f":"Hydropower!AJ242","v":4022.2660706985412},{"$f":"Hydropower!AK242","v":4022.2660706985412},{"$f":"Hydropower!AL242","v":4022.2660706985412},{"$f":"Hydropower!AM242","v":4022.2660706985412},{"$f":"Hydropower!AN242","v":4022.2660706985412},{"$f":"Hydropower!AO242","v":4022.2660706985412},{"$f":"Hydropower!AP242","v":4022.2660706985412},{"$f":"Hydropower!AQ242","v":4022.2660706985412},{"$f":"Hydropower!AR242","v":4022.2660706985412},{"$f":"Hydropower!AS242","v":4022.2660706985412}]
[{"$f":"_xlfn.CONCAT(LEFT(B216,1), LEFT(C216,1), LEFT(D216,1),LEFT(E216,2),LEFT(F216,6),RIGHT(F216,1))","v":"RL3HyNSD11"},"RD","Low",30,"Hydropower","NSD1",{"$f":"Hydropower!L246","v":7281.8847626177021},{"$f":"Hydropower!M246","v":7169.2782972163968},{"$f":"Hydropower!N246","v":7056.6718318150924},{"$f":"Hydropower!O246","v":6944.0653664137872},{"$f":"Hydropower!P246","v":6831.4589010124828},{"$f":"Hydropower!Q246","v":6718.8524356111793},{"$f":"Hydropower!R246","v":6606.245970209874},{"$f":"Hydropower!S246","v":6493.6395048085687},{"$f":"Hydropower!T246","v":6381.0330394072653},{"$f":"Hydropower!U246","v":6268.4265740059582},{"$f":"Hydropower!V246","v":6155.8201086046538},{"$f":"Hydropower!W246","v":6043.2136432033503},{"$f":"Hydropower!X246","v":5930.607177802046},{"$f":"Hydropower!Y246","v":5818.0007124007407},{"$f":"Hydropower!Z246","v":5705.3942469994381},{"$f":"Hydropower!AA246","v":5592.787781598131},{"$f":"Hydropower!AB246","v":5480.1813161968266},{"$f":"Hydropower!AC246","v":5367.5748507955223},{"$f":"Hydropower!AD246","v":5254.9683853942161},{"$f":"Hydropower!AE246","v":5228.4433068774651},{"$f":"Hydropower!AF246","v":5201.9182283607151},{"$f":"Hydropower!AG246","v":5175.3931498439633},{"$f":"Hydropower!AH246","v":5148.8680713272097},{"$f":"Hydropower!AI246","v":5122.3429928104597},{"$f":"Hydropower!AJ246","v":5095.817914293707},{"$f":"Hydropower!AK246","v":5069.2928357769551},{"$f":"Hydropower!AL246","v":5042.7677572602015},{"$f":"Hydropower!AM246","v":5016.2426787434524},{"$f":"Hydropower!AN246","v":4989.7176002266997},{"$f":"Hydropower!AO246","v":4963.1925217099479},{"$f":"Hydropower!AP246","v":4936.667443193197},{"$f":"Hydropower!AQ246","v":4910.1423646764451},{"$f":"Hydropower!AR246","v":4883.6172861596924},{"$f":"Hydropower!AS246","v":4857.0922076429424}]
["RM3HyNSD11","RD","Mid",30,"Hydropower","NSD1",{"$f":"Hydropower!L247","v":7468.7144659461801},{"$f":"Hydropower!M247","v":7449.5597683620217},{"$f":"Hydropower!N247","v":7430.5030384027623},{"$f":"Hydropower!O247","v":7411.4463084435047},{"$f":"Hydropower!P247","v":7392.4871332187713},{"$f":"Hydropower!Q247","v":7373.5279579940388},{"$f":"Hydropower!R247","v":7354.6657369360155},{"$f":"Hydropower!S247","v":7335.803515877993},{"$f":"Hydropower!T247","v":7317.0377985608184},{"$f":"Hydropower!U247","v":7298.2720812436464},{"$f":"Hydropower!V247","v":7279.6023797059725},{"$f":"Hydropower!W247","v":7260.9326781682967},{"$f":"Hydropower!X247","v":7242.3585044487709},{"$f":"Hydropower!Y247","v":7223.784330729246},{"$f":"Hydropower!Z247","v":7205.3051968665177},{"$f":"Hydropower!AA247","v":7186.8260630037903},{"$f":"Hydropower!AB247","v":7168.4414435010221},{"$f":"Hydropower!AC247","v":7150.0568239982549},{"$f":"Hydropower!AD247","v":7131.7662684295865},{"$f":"Hydropower!AE247","v":7113.4757128609208},{"$f":"Hydropower!AF247","v":7095.2787332649987},{"$f":"Hydropower!AG247","v":7077.0817536690793},{"$f":"Hydropower!AH247","v":7058.9778996200466},{"$f":"Hydropower!AI247","v":7040.8740455710122},{"$f":"Hydropower!AJ247","v":7022.8627915720263},{"$f":"Hydropower!AK247","v":7004.8515375730431},{"$f":"Hydropower!AL247","v":6986.9324331982443},{"$f":"Hydropower!AM247","v":6969.0133288234465},{"$f":"Hydropower!AN247","v":6951.1859236469745},{"$f":"Hydropower!AO247","v":6933.3585184705007},{"$f":"Hydropower!AP247","v":6915.6222869955154},{"$f":"Hydropower!AQ247","v":6897.8860555205283},{"$f":"Hydropower!AR247","v":6880.2405848566559},{"$f":"Hydropower!AS247","v":6862.5951141927835}]
["RC3HyNSD11","RD","Constant",30,"Hydropower","NSD1",{"$f":"Hydropower!L248","v":7507.0976934203109},{"$f":"Hydropower!M248","v":7507.0976934203109},{"$f":"Hydropower!N248","v":7507.0976934203109},{"$f":"Hydropower!O248","v":7507.0976934203109},{"$f":"Hydropower!P248","v":7507.0976934203109},{"$f":"Hydropower!Q248","v":7507.0976934203109},{"$f":"Hydropower!R248","v":7507.0976934203109},{"$f":"Hydropower!S248","v":7507.0976934203109},{"$f":"Hydropower!T248","v":7507.0976934203109},{"$f":"Hydropower!U248","v":7507.0976934203109},{"$f":"Hydropower!V248","v":7507.0976934203109},{"$f":"Hydropower!W248","v":7507.0976934203109},{"$f":"Hydropower!X248","v":7507.0976934203109},{"$f":"Hydropower!Y248","v":7507.0976934203109},{"$f":"Hydropower!Z248","v":7507.0976934203109},{"$f":"Hydropower!AA248","v":7507.0976934203109},{"$f":"Hydropower!AB248","v":7507.0976934203109},{"$f":"Hydropower!AC248","v":7507.0976934203109},{"$f":"Hydropower!AD248","v":7507.0976934203109},{"$f":"Hydropower!AE248","v":7507.0976934203109},{"$f":"Hydropower!AF248","v":7507.0976934203109},{"$f":"Hydropower!AG248","v":7507.0976934203109},{"$f":"Hydropower!AH248","v":7507.0976934203109},{"$f":"Hydropower!AI248","v":7507.0976934203109},{"$f":"Hydropower!AJ248","v":7507.0976934203109},{"$f":"Hydropower!AK248","v":7507.0976934203109},{"$f":"Hydropower!AL248","v":7507.0976934203109},{"$f":"Hydropower!AM248","v":7507.0976934203109},{"$f":"Hydropower!AN248","v":7507.0976934203109},{"$f":"Hydropower!AO248","v":7507.0976934203109},{"$f":"Hydropower!AP248","v":7507.0976934203109},{"$f":"Hydropower!AQ248","v":7507.0976934203109},{"$f":"Hydropower!AR248","v":7507.0976934203109},{"$f":"Hydropower!AS248","v":7507.0976934203109}]
["RL3HyNSD22","RD","Low",30,"Hydropower","NSD2",{"$f":"Hydropower!L249","v":6500.719417094826},{"$f":"Hydropower!M249","v":6400.1928281706787},{"$f":"Hydropower!N249","v":6299.6662392465314},{"$f":"Hydropower!O249","v":6199.1396503223859},{"$f":"Hydropower!P249","v":6098.6130613982386},{"$f":"Hydropower!Q249","v":5998.0864724740923},{"$f":"Hydropower!R249","v":5897.559883549945},{"$f":"Hydropower!S249","v":5797.0332946257986},{"$f":"Hydropower!T249","v":5696.5067057016513},{"$f":"Hydropower!U249","v":5595.9801167775049},{"$f":"Hydropower!V249","v":5495.4535278533576},{"$f":"Hydropower!W249","v":5394.9269389292103},{"$f":"Hydropower!X249","v":5294.400350005064},{"$f":"Hydropower!Y249","v":5193.8737610809158},{"$f":"Hydropower!Z249","v":5093.3471721567712},{"$f":"Hydropower!AA249","v":4992.8205832326221},{"$f":"Hydropower!AB249","v":4892.2939943084775},{"$f":"Hydropower!AC249","v":4791.7674053843311},{"$f":"Hydropower!AD249","v":4691.2408164601829},{"$f":"Hydropower!AE249","v":4667.5612199580519},{"$f":"Hydropower!AF249","v":4643.881623455919},{"$f":"Hydropower!AG249","v":4620.2020269537879},{"$f":"Hydropower!AH249","v":4596.5224304516532},{"$f":"Hydropower!AI249","v":4572.8428339495213},{"$f":"Hydropower!AJ249","v":4549.1632374473902},{"$f":"Hydropower!AK249","v":4525.4836409452573},{"$f":"Hydropower!AL249","v":4501.8040444431253},{"$f":"Hydropower!AM249","v":4478.1244479409925},{"$f":"Hydropower!AN249","v":4454.4448514388605},{"$f":"Hydropower!AO249","v":4430.7652549367276},{"$f":"Hydropower!AP249","v":4407.0856584345947},{"$f":"Hydropower!AQ249","v":4383.4060619324628},{"$f":"Hydropower!AR249","v":4359.7264654303308},{"$f":"Hydropower!AS249","v":4336.0468689281988}]
["RM3HyNSD22","RD","Mid",30,"Hydropower","NSD2",{"$f":"Hydropower!L250","v":6667.5069342981196},{"$f":"Hydropower!M250","v":6650.4070599423567},{"$f":"Hydropower!N250","v":6633.3946437189561},{"$f":"Hydropower!O250","v":6616.3822274955564},{"$f":"Hydropower!P250","v":6599.4569008070266},{"$f":"Hydropower!Q250","v":6582.5315741184977},{"$f":"Hydropower!R250","v":6565.6928008230325},{"$f":"Hydropower!S250","v":6548.8540275275664},{"$f":"Hydropower!T250","v":6532.1014055188098},{"$f":"Hydropower!U250","v":6515.3487835100523},{"$f":"Hydropower!V250","v":6498.6818771727849},{"$f":"Hydropower!W250","v":6482.0149708355166},{"$f":"Hydropower!X250","v":6465.4333445545199},{"$f":"Hydropower!Y250","v":6448.8517182735231},{"$f":"Hydropower!Z250","v":6432.3549364335786},{"$f":"Hydropower!AA250","v":6415.858154593634},{"$f":"Hydropower!AB250","v":6399.4457480706569},{"$f":"Hydropower!AC250","v":6383.0333415476825},{"$f":"Hydropower!AD250","v":6366.7049082353233},{"$f":"Hydropower!AE250","v":6350.3764749229622},{"$f":"Hydropower!AF250","v":6334.1315792059968},{"$f":"Hydropower!AG250","v":6317.8866834890341},{"$f":"Hydropower!AH250","v":6301.7249232611102},{"$f":"Hydropower!AI250","v":6285.5631630331864},{"$f":"Hydropower!AJ250","v":6269.4840691702202},{"$f":"Hydropower!AK250","v":6253.4049753072559},{"$f":"Hydropower!AL250","v":6237.4081457028924},{"$f":"Hydropower!AM250","v":6221.4113160985307},{"$f":"Hydropower!AN250","v":6205.4963486464158},{"$f":"Hydropower!AO250","v":6189.5813811942999},{"$f":"Hydropower!AP250","v":6173.7478067703505},{"$f":"Hydropower!AQ250","v":6157.9142323464011},{"$f":"Hydropower!AR250","v":6142.161682353124},{"$f":"Hydropower!AS250","v":6126.4091323598459}]
["RC3HyNSD22","RD","Constant",30,"Hydropower","NSD2",{"$f":"Hydropower!L251","v":6701.7725949431197},{"$f":"Hydropower!M251","v":6701.7725949431197},{"$f":"Hydropower!N251","v":6701.7725949431197},{"$f":"Hydropower!O251","v":6701.7725949431197},{"$f":"Hydropower!P251","v":6701.7725949431197},{"$f":"Hydropower!Q251","v":6701.7725949431197},{"$f":"Hydropower!R251","v":6701.7725949431197},{"$f":"Hydropower!S251","v":6701.7725949431197},{"$f":"Hydropower!T251","v":6701.7725949431197},{"$f":"Hydropower!U251","v":6701.7725949431197},{"$f":"Hydropower!V251","v":6701.7725949431197},{"$f":"Hydropower!W251","v":6701.7725949431197},{"$f":"Hydropower!X251","v":6701.7725949431197},{"$f":"Hydropower!Y251","v":6701.7725949431197},{"$f":"Hydropower!Z251","v":6701.7725949431197},{"$f":"Hydropower!AA251","v":6701.7725949431197},{"$f":"Hydropower!AB251","v":6701.7725949431197},{"$f":"Hydropower!AC251","v":6701.7725949431197},{"$f":"Hydropower!AD251","v":6701.7725949431197},{"$f":"Hydropower!AE251","v":6701.7725949431197},{"$f":"Hydropower!AF251","v":6701.7725949431197},{"$f":"Hydropower!AG251","v":6701.7725949431197},{"$f":"Hydropower!AH251","v":6701.7725949431197},{"$f":"Hydropower!AI251","v":6701.7725949431197},{"$f":"Hydropower!AJ251","v":6701.7725949431197},{"$f":"Hydropower!AK251","v":6701.7725949431197},{"$f":"Hydropower!AL251","v":6701.7725949431197},{"$f":"Hydropower!AM251","v":6701.7725949431197},{"$f":"Hydropower!AN251","v":6701.7725949431197},{"$f":"Hydropower!AO251","v":6701.7725949431197},{"$f":"Hydropower!AP251","v":6701.7725949431197},{"$f":"Hydropower!AQ251","v":6701.7725949431197},{"$f":"Hydropower!AR251","v":6701.7725949431197},{"$f":"Hydropower!AS251","v":6701.7725949431197}]
["RL3HyNSD33","RD","Low",30,"Hydropower","NSD3",{"$f":"Hydropower!L252","v":6367.0805694376586},{"$f":"Hydropower!M252","v":6268.6205606319199},{"$f":"Hydropower!N252","v":6170.1605518261849},{"$f":"Hydropower!O252","v":6071.7005430204472},{"$f":"Hydropower!P252","v":5973.2405342147094},{"$f":"Hydropower!Q252","v":5874.7805254089744},{"$f":"Hydropower!R252","v":5776.3205166032367},{"$f":"Hydropower!S252","v":5677.8605077974989},{"$f":"Hydropower!T252","v":5579.400498991763},{"$f":"Hydropower!U252","v":5480.9404901860253},{"$f":"Hydropower!V252","v":5382.4804813802884},{"$f":"Hydropower!W252","v":5284.0204725745516},{"$f":"Hydropower!X252","v":5185.560463768812},{"$f":"Hydropower!Y252","v":5087.100454963077},{"$f":"Hydropower!Z252","v":4988.640446157342},{"$f":"Hydropower!AA252","v":4890.1804373516015},{"$f":"Hydropower!AB252","v":4791.7204285458665},{"$f":"Hydropower!AC252","v":4693.2604197401306},{"$f":"Hydropower!AD252","v":4594.8004109343929},{"$f":"Hydropower!AE252","v":4571.6076088601521},{"$f":"Hydropower!AF252","v":4548.4148067859123},{"$f":"Hydropower!AG252","v":4525.2220047116707},{"$f":"Hydropower!AH252","v":4502.0292026374309},{"$f":"Hydropower!AI252","v":4478.836400563192},{"$f":"Hydropower!AJ252","v":4455.6435984889513},{"$f":"Hydropower!AK252","v":4432.4507964147106},{"$f":"Hydropower!AL252","v":4409.2579943404708},{"$f":"Hydropower!AM252","v":4386.0651922662319},{"$f":"Hydropower!AN252","v":4362.8723901919893},{"$f":"Hydropower!AO252","v":4339.6795881177495},{"$f":"Hydropower!AP252","v":4316.4867860435088},{"$f":"Hydropower!AQ252","v":4293.2939839692699},{"$f":"Hydropower!AR252","v":4270.1011818950292},{"$f":"Hydropower!AS252","v":4246.9083798207885}]
["RM3HyNSD33","RD","Mid",30,"Hydropower","NSD3",{"$f":"Hydropower!L253","v":6530.4393443475947},{"$f":"Hydropower!M253","v":6513.6910014697123},{"$f":"Hydropower!N253","v":6497.028318799491},{"$f":"Hydropower!O253","v":6480.3656361292697},{"$f":"Hydropower!P253","v":6463.7882526466774},{"$f":"Hydropower!Q253","v":6447.2108691640842},{"$f":"Hydropower!R253","v":6430.7182597490737},{"$f":"Hydropower!S253","v":6414.2256503340614},{"$f":"Hydropower!T253","v":6397.8174211465985},{"$f":"Hydropower!U253","v":6381.4091919591328},{"$f":"Hydropower!V253","v":6365.0849163391786},{"$f":"Hydropower!W253","v":6348.7606407192216},{"$f":"Hydropower!X253","v":6332.519892006736},{"$f":"Hydropower!Y253","v":6316.2791432942513},{"$f":"Hydropower!Z253","v":6300.1214948291963},{"$f":"Hydropower!AA253","v":6283.9638463641422},{"$f":"Hydropower!AB253","v":6267.8888386664803},{"$f":"Hydropower!AC253","v":6251.8138309688175},{"$f":"Hydropower!AD253","v":6235.8210701985099},{"$f":"Hydropower!AE253","v":6219.8283094282033},{"$f":"Hydropower!AF253","v":6203.9173689252139},{"$f":"Hydropower!AG253","v":6188.0064284222244},{"$f":"Hydropower!AH253","v":6172.1769143465172},{"$f":"Hydropower!AI253","v":6156.3474002708099},{"$f":"Hydropower!AJ253","v":6140.5988531423436},{"$f":"Hydropower!AK253","v":6124.8503060138773},{"$f":"Hydropower!AL253","v":6109.1823319926189},{"$f":"Hydropower!AM253","v":6093.5143579713576},{"$f":"Hydropower!AN253","v":6077.9265632172683},{"$f":"Hydropower!AO253","v":6062.3387684631807},{"$f":"Hydropower!AP253","v":6046.830693496222},{"$f":"Hydropower!AQ253","v":6031.3226185292606},{"$f":"Hydropower!AR253","v":6015.8939023293997},{"$f":"Hydropower!AS253","v":6000.4651861295379}]
["RC3HyNSD33","RD","Constant",30,"Hydropower","NSD3",{"$f":"Hydropower!L254","v":6564.0005870491332},{"$f":"Hydropower!M254","v":6564.0005870491332},{"$f":"Hydropower!N254","v":6564.0005870491332},{"$f":"Hydropower!O254","v":6564.0005870491332},{"$f":"Hydropower!P254","v":6564.0005870491332},{"$f":"Hydropower!Q254","v":6564.0005870491332},{"$f":"Hydropower!R254","v":6564.0005870491332},{"$f":"Hydropower!S254","v":6564.0005870491332},{"$f":"Hydropower!T254","v":6564.0005870491332},{"$f":"Hydropower!U254","v":6564.0005870491332},{"$f":"Hydropower!V254","v":6564.0005870491332},{"$f":"Hydropower!W254","v":6564.0005870491332},{"$f":"Hydropower!X254","v":6564.0005870491332},{"$f":"Hydropower!Y254","v":6564.0005870491332},{"$f":"Hydropower!Z254","v":6564.0005870491332},{"$f":"Hydropower!AA254","v":6564.0005870491332},{"$f":"Hydropower!AB254","v":6564.0005870491332},{"$f":"Hydropower!AC254","v":6564.0005870491332},{"$f":"Hydropower!AD254","v":6564.0005870491332},{"$f":"Hydropower!AE254","v":6564.0005870491332},{"$f":"Hydropower!AF254","v":6564.0005870491332},{"$f":"Hydropower!AG254","v":6564.0005870491332},{"$f":"Hydropower!AH254","v":6564.0005870491332},{"$f":"Hydropower!AI254","v":6564.0005870491332},{"$f":"Hydropower!AJ254","v":6564.0005870491332},{"$f":"Hydropower!AK254","v":6564.0005870491332},{"$f":"Hydropower!AL254","v":6564.0005870491332},{"$f":"Hydropower!AM254","v":6564.0005870491332},{"$f":"Hydropower!AN254","v":6564.0005870491332},{"$f":"Hydropower!AO254","v":6564.0005870491332},{"$f":"Hydropower!AP254","v":6564.0005870491332},{"$f":"Hydropower!AQ254","v":6564.0005870491332},{"$f":"Hydropower!AR254","v":6564.0005870491332},{"$f":"Hydropower!AS254","v":6564.0005870491332}]
["RL3HyNSD44","RD","Low",30,"Hydropower","NSD4",{"$f":"Hydropower!L255","v":5731.8192618238972},{"$f":"Hydropower!M255","v":5643.1828814864157},{"$f":"Hydropower!N255","v":5554.5465011489314},{"$f":"Hydropower!O255","v":5465.9101208114498},{"$f":"Hydropower!P255","v":5377.2737404739646},{"$f":"Hydropower!Q255","v":5288.637360136483},{"$f":"Hydropower!R255","v":5200.0009797990015},{"$f":"Hydropower!S255","v":5111.3645994615181},{"$f":"Hydropower!T255","v":5022.7282191240347},{"$f":"Hydropower!U255","v":4934.0918387865513},{"$f":"Hydropower!V255","v":4845.4554584490688},{"$f":"Hydropower!W255","v":4756.8190781115854},{"$f":"Hydropower!X255","v":4668.1826977741021},{"$f":"Hydropower!Y255","v":4579.5463174366196},{"$f":"Hydropower!Z255","v":4490.9099370991362},{"$f":"Hydropower!AA255","v":4402.2735567616537},{"$f":"Hydropower!AB255","v":4313.6371764241703},{"$f":"Hydropower!AC255","v":4225.0007960866878},{"$f":"Hydropower!AD255","v":4136.3644157492045},{"$f":"Hydropower!AE255","v":4115.4856239363753},{"$f":"Hydropower!AF255","v":4094.6068321235466},{"$f":"Hydropower!AG255","v":4073.728040310717},{"$f":"Hydropower!AH255","v":4052.8492484978874},{"$f":"Hydropower!AI255","v":4031.9704566850592},{"$f":"Hydropower!AJ255","v":4011.0916648722296},{"$f":"Hydropower!AK255","v":3990.2128730594},{"$f":"Hydropower!AL255","v":3969.3340812465708},{"$f":"Hydropower!AM255","v":3948.4552894337412},{"$f":"Hydropower!AN255","v":3927.5764976209116},{"$f":"Hydropower!AO255","v":3906.697705808082},{"$f":"Hydropower!AP255","v":3885.8189139952533},{"$f":"Hydropower!AQ255","v":3864.9401221824241},{"$f":"Hydropower!AR255","v":3844.061330369595},{"$f":"Hydropower!AS255","v":3823.1825385567654}]
["RM3HyNSD44","RD","Mid",30,"Hydropower","NSD4",{"$f":"Hydropower!L256","v":5878.8792781697293},{"$f":"Hydropower!M256","v":5863.801963965182},{"$f":"Hydropower!N256","v":5848.8017634115295},{"$f":"Hydropower!O256","v":5833.8015628578769},{"$f":"Hydropower!P256","v":5818.8781509550563},{"$f":"Hydropower!Q256","v":5803.9547390522348},{"$f":"Hydropower!R256","v":5789.1076430728835},{"$f":"Hydropower!S256","v":5774.2605470935332},{"$f":"Hydropower!T256","v":5759.4894124921329},{"$f":"Hydropower!U256","v":5744.7182778907309},{"$f":"Hydropower!V256","v":5730.0227205762994},{"$f":"Hydropower!W256","v":5715.3271632618644},{"$f":"Hydropower!X256","v":5700.7067991434169},{"$f":"Hydropower!Y256","v":5686.0864350249713},{"$f":"Hydropower!Z256","v":5671.5408800115283},{"$f":"Hydropower!AA256","v":5656.9953249980863},{"$f":"Hydropower!AB256","v":5642.5241654532065},{"$f":"Hydropower!AC256","v":5628.0530059083285},{"$f":"Hydropower!AD256","v":5613.6558872864925},{"$f":"Hydropower!AE256","v":5599.2587686646548},{"$f":"Hydropower!AF256","v":5584.9353068748769},{"$f":"Hydropower!AG256","v":5570.6118450851027},{"$f":"Hydropower!AH256","v":5556.3616855818636},{"$f":"Hydropower!AI256","v":5542.1115260786282},{"$f":"Hydropower!AJ256","v":5527.9342552254866},{"$f":"Hydropower!AK256","v":5513.7569843723468},{"$f":"Hydropower!AL256","v":5499.6522476237824},{"$f":"Hydropower!AM256","v":5485.5475108752198},{"$f":"Hydropower!AN256","v":5471.5149536857098},{"$f":"Hydropower!AO256","v":5457.4823964962006},{"$f":"Hydropower!AP256","v":5443.5216052293054},{"$f":"Hydropower!AQ256","v":5429.5608139624101},{"$f":"Hydropower!AR256","v":5415.6714636180659},{"$f":"Hydropower!AS256","v":5401.7821132737226}]
["RC3HyNSD44","RD","Constant",30,"Hydropower","NSD4",{"$f":"Hydropower!L257","v":5909.092022498864},{"$f":"Hydropower!M257","v":5909.092022498864},{"$f":"Hydropower!N257","v":5909.092022498864},{"$f":"Hydropower!O257","v":5909.092022498864},{"$f":"Hydropower!P257","v":5909.092022498864},{"$f":"Hydropower!Q257","v":5909.092022498864},{"$f":"Hydropower!R257","v":5909.092022498864},{"$f":"Hydropower!S257","v":5909.092022498864},{"$f":"Hydropower!T257","v":5909.092022498864},{"$f":"Hydropower!U257","v":5909.092022498864},{"$f":"Hydropower!V257","v":5909.092022498864},{"$f":"Hydropower!W257","v":5909.092022498864},{"$f":"Hydropower!X257","v":5909.092022498864},{"$f":"Hydropower!Y257","v":5909.092022498864},{"$f":"Hydropower!Z257","v":5909.092022498864},{"$f":"Hydropower!AA257","v":5909.092022498864},{"$f":"Hydropower!AB257","v":5909.092022498864},{"$f":"Hydropower!AC257","v":5909.092022498864},{"$f":"Hydropower!AD257","v":5909.092022498864},{"$f":"Hydropower!AE257","v":5909.092022498864},{"$f":"Hydropower!AF257","v":5909.092022498864},{"$f":"Hydropower!AG257","v":5909.092022498864},{"$f":"Hydropower!AH257","v":5909.092022498864},{"$f":"Hydropower!AI257","v":5909.092022498864},{"$f":"Hydropower!AJ257","v":5909.092022498864},{"$f":"Hydropower!AK257","v":5909.092022498864},{"$f":"Hydropower!AL257","v":5909.092022498864},{"$f":"Hydropower!AM257","v":5909.092022498864},{"$f":"Hydropower!AN257","v":5909.092022498864},{"$f":"Hydropower!AO257","v":5909.092022498864},{"$f":"Hydropower!AP257","v":5909.092022498864},{"$f":"Hydropower!AQ257","v":5909.092022498864},{"$f":"Hydropower!AR257","v":5909.092022498864},{"$f":"Hydropower!AS257","v":5909.092022498864}]

{"sheet":"Summary_CF","index":18,"n_rows":227,"n_cols":40,"rows_kept":227,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L151","v":2017},{"$f":"'Solar - CSP'!M151","v":2018},{"$f":"'Solar - CSP'!N151","v":2019},{"$f":"'Solar - CSP'!O151","v":2020},{"$f":"'Solar - CSP'!P151","v":2021},{"$f":"'Solar - CSP'!Q151","v":2022},{"$f":"'Solar - CSP'!R151","v":2023},{"$f":"'Solar - CSP'!S151","v":2024},{"$f":"'Solar - CSP'!T151","v":2025},{"$f":"'Solar - CSP'!U151","v":2026},{"$f":"'Solar - CSP'!V151","v":2027},{"$f":"'Solar - CSP'!W151","v":2028},{"$f":"'Solar - CSP'!X151","v":2029},{"$f":"'Solar - CSP'!Y151","v":2030},{"$f":"'Solar - CSP'!Z151","v":2031},{"$f":"'Solar - CSP'!AA151","v":2032},{"$f":"'Solar - CSP'!AB151","v":2033},{"$f":"'Solar - CSP'!AC151","v":2034},{"$f":"'Solar - CSP'!AD151","v":2035},{"$f":"'Solar - CSP'!AE151","v":2036},{"$f":"'Solar - CSP'!AF151","v":2037},{"$f":"'Solar - CSP'!AG151","v":2038},{"$f":"'Solar - CSP'!AH151","v":2039},{"$f":"'Solar - CSP'!AI151","v":2040},{"$f":"'Solar - CSP'!AJ151","v":2041},{"$f":"'Solar - CSP'!AK151","v":2042},{"$f":"'Solar - CSP'!AL151","v":2043},{"$f":"'Solar - CSP'!AM151","v":2044},{"$f":"'Solar - CSP'!AN151","v":2045},{"$f":"'Solar - CSP'!AO151","v":2046},{"$f":"'Solar - CSP'!AP151","v":2047},{"$f":"'Solar - CSP'!AQ151","v":2048},{"$f":"'Solar - CSP'!AR151","v":2049},{"$f":"'Solar - CSP'!AS151","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RL3CSClass11"},"RD","Low",30,"CSP","Class1",{"$f":"'Solar - CSP'!L170","v":0.504},{"$f":"'Solar - CSP'!M170","v":0.504},{"$f":"'Solar - CSP'!N170","v":0.504},{"$f":"'Solar - CSP'!O170","v":0.504},{"$f":"'Solar - CSP'!P170","v":0.504},{"$f":"'Solar - CSP'!Q170","v":0.504},{"$f":"'Solar - CSP'!R170","v":0.504},{"$f":"'Solar - CSP'!S170","v":0.504},{"$f":"'Solar - CSP'!T170","v":0.504},{"$f":"'Solar - CSP'!U170","v":0.504},{"$f":"'Solar - CSP'!V170","v":0.504},{"$f":"'Solar - CSP'!W170","v":0.504},{"$f":"'Solar - CSP'!X170","v":0.504},{"$f":"'Solar - CSP'!Y170","v":0.504},{"$f":"'Solar - CSP'!Z170","v":0.504},{"$f":"'Solar - CSP'!AA170","v":0.504},{"$f":"'Solar - CSP'!AB170","v":0.504},{"$f":"'Solar - CSP'!AC170","v":0.504},{"$f":"'Solar - CSP'!AD170","v":0.504},{"$f":"'Solar - CSP'!AE170","v":0.504},{"$f":"'Solar - CSP'!AF170","v":0.504},{"$f":"'Solar - CSP'!AG170","v":0.504},{"$f":"'Solar - CSP'!AH170","v":0.504},{"$f":"'Solar - CSP'!AI170","v":0.504},{"$f":"'Solar - CSP'!AJ170","v":0.504},{"$f":"'Solar - CSP'!AK170","v":0.504},{"$f":"'Solar - CSP'!AL170","v":0.504},{"$f":"'Solar - CSP'!AM170","v":0.504},{"$f":"'Solar - CSP'!AN170","v":0.504},{"$f":"'Solar - CSP'!AO170","v":0.504},{"$f":"'Solar - CSP'!AP170","v":0.504},{"$f":"'Solar - CSP'!AQ170","v":0.504},{"$f":"'Solar - CSP'!AR170","v":0.504},{"$f":"'Solar - CSP'!AS170","v":0.504}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass11"},"RD","Mid",30,"CSP","Class1",{"$f":"'Solar - CSP'!L171","v":0.504},{"$f":"'Solar - CSP'!M171","v":0.504},{"$f":"'Solar - CSP'!N171","v":0.504},{"$f":"'Solar - CSP'!O171","v":0.504},{"$f":"'Solar - CSP'!P171","v":0.504},{"$f":"'Solar - CSP'!Q171","v":0.504},{"$f":"'Solar - CSP'!R171","v":0.504},{"$f":"'Solar - CSP'!S171","v":0.504},{"$f":"'Solar - CSP'!T171","v":0.504},{"$f":"'Solar - CSP'!U171","v":0.504},{"$f":"'Solar - CSP'!V171","v":0.504},{"$f":"'Solar - CSP'!W171","v":0.504},{"$f":"'Solar - CSP'!X171","v":0.504},{"$f":"'Solar - CSP'!Y171","v":0.504},{"$f":"'Solar - CSP'!Z171","v":0.504},{"$f":"'Solar - CSP'!AA171","v":0.504},{"$f":"'Solar - CSP'!AB171","v":0.504},{"$f":"'Solar - CSP'!AC171","v":0.504},{"$f":"'Solar - CSP'!AD171","v":0.504},{"$f":"'Solar - CSP'!AE171","v":0.504},{"$f":"'Solar - CSP'!AF171","v":0.504},{"$f":"'Solar - CSP'!AG171","v":0.504},{"$f":"'Solar - CSP'!AH171","v":0.504},{"$f":"'Solar - CSP'!AI171","v":0.504},{"$f":"'Solar - CSP'!AJ171","v":0.504},{"$f":"'Solar - CSP'!AK171","v":0.504},{"$f":"'Solar - CSP'!AL171","v":0.504},{"$f":"'Solar - CSP'!AM171","v":0.504},{"$f":"'Solar - CSP'!AN171","v":0.504},{"$f":"'Solar - CSP'!AO171","v":0.504},{"$f":"'Solar - CSP'!AP171","v":0.504},{"$f":"'Solar - CSP'!AQ171","v":0.504},{"$f":"'Solar - CSP'!AR171","v":0.504},{"$f":"'Solar - CSP'!AS171","v":0.504}]
["RC3CSClass11","RD","Constant",30,"CSP","Class1",{"$f":"'Solar - CSP'!L172","v":0.504},{"$f":"'Solar - CSP'!M172","v":0.504},{"$f":"'Solar - CSP'!N172","v":0.504},{"$f":"'Solar - CSP'!O172","v":0.504},{"$f":"'Solar - CSP'!P172","v":0.504},{"$f":"'Solar - CSP'!Q172","v":0.504},{"$f":"'Solar - CSP'!R172","v":0.504},{"$f":"'Solar - CSP'!S172","v":0.504},{"$f":"'Solar - CSP'!T172","v":0.504},{"$f":"'Solar - CSP'!U172","v":0.504},{"$f":"'Solar - CSP'!V172","v":0.504},{"$f":"'Solar - CSP'!W172","v":0.504},{"$f":"'Solar - CSP'!X172","v":0.504},{"$f":"'Solar - CSP'!Y172","v":0.504},{"$f":"'Solar - CSP'!Z172","v":0.504},{"$f":"'Solar - CSP'!AA172","v":0.504},{"$f":"'Solar - CSP'!AB172","v":0.504},{"$f":"'Solar - CSP'!AC172","v":0.504},{"$f":"'Solar - CSP'!AD172","v":0.504},{"$f":"'Solar - CSP'!AE172","v":0.504},{"$f":"'Solar - CSP'!AF172","v":0.504},{"$f":"'Solar - CSP'!AG172","v":0.504},{"$f":"'Solar - CSP'!AH172","v":0.504},{"$f":"'Solar - CSP'!AI172","v":0.504},{"$f":"'Solar - CSP'!AJ172","v":0.504},{"$f":"'Solar - CSP'!AK172","v":0.504},{"$f":"'Solar - CSP'!AL172","v":0.504},{"$f":"'Solar - CSP'!AM172","v":0.504},{"$f":"'Solar - CSP'!AN172","v":0.504},{"$f":"'Solar - CSP'!AO172","v":0.504},{"$f":"'Solar - CSP'!AP172","v":0.504},{"$f":"'Solar - CSP'!AQ172","v":0.504},{"$f":"'Solar - CSP'!AR172","v":0.504},{"$f":"'Solar - CSP'!AS172","v":0.504}]
["RL3CSClass33","RD","Low",30,"CSP","Class3",{"$f":"'Solar - CSP'!L173","v":0.61199999999999999},{"$f":"'Solar - CSP'!M173","v":0.61199999999999999},{"$f":"'Solar - CSP'!N173","v":0.61199999999999999},{"$f":"'Solar - CSP'!O173","v":0.61199999999999999},{"$f":"'Solar - CSP'!P173","v":0.61199999999999999},{"$f":"'Solar - CSP'!Q173","v":0.61199999999999999},{"$f":"'Solar - CSP'!R173","v":0.61199999999999999},{"$f":"'Solar - CSP'!S173","v":0.61199999999999999},{"$f":"'Solar - CSP'!T173","v":0.61199999999999999},{"$f":"'Solar - CSP'!U173","v":0.61199999999999999},{"$f":"'Solar - CSP'!V173","v":0.61199999999999999},{"$f":"'Solar - CSP'!W173","v":0.61199999999999999},{"$f":"'Solar - CSP'!X173","v":0.61199999999999999},{"$f":"'Solar - CSP'!Y173","v":0.61199999999999999},{"$f":"'Solar - CSP'!Z173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AA173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AB173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AC173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AD173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AE173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AF173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AG173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AH173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AI173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AJ173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AK173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AL173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AM173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AN173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AO173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AP173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AQ173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AR173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AS173","v":0.61199999999999999}]
["RM3CSClass33","RD","Mid",30,"CSP","Class3",{"$f":"'Solar - CSP'!L174","v":0.61199999999999999},{"$f":"'Solar - CSP'!M174","v":0.61199999999999999},{"$f":"'Solar - CSP'!N174","v":0.61199999999999999},{"$f":"'Solar - CSP'!O174","v":0.61199999999999999},{"$f":"'Solar - CSP'!P174","v":0.61199999999999999},{"$f":"'Solar - CSP'!Q174","v":0.61199999999999999},{"$f":"'Solar - CSP'!R174","v":0.61199999999999999},{"$f":"'Solar - CSP'!S174","v":0.61199999999999999},{"$f":"'Solar - CSP'!T174","v":0.61199999999999999},{"$f":"'Solar - CSP'!U174","v":0.61199999999999999},{"$f":"'Solar - CSP'!V174","v":0.61199999999999999},{"$f":"'Solar - CSP'!W174","v":0.61199999999999999},{"$f":"'Solar - CSP'!X174","v":0.61199999999999999},{"$f":"'Solar - CSP'!Y174","v":0.61199999999999999},{"$f":"'Solar - CSP'!Z174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AA174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AB174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AC174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AD174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AE174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AF174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AG174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AH174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AI174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AJ174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AK174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AL174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AM174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AN174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AO174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AP174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AQ174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AR174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AS174","v":0.61199999999999999}]
["RC3CSClass33","RD","Constant",30,"CSP","Class3",{"$f":"'Solar - CSP'!L175","v":0.61199999999999999},{"$f":"'Solar - CSP'!M175","v":0.61199999999999999},{"$f":"'Solar - CSP'!N175","v":0.61199999999999999},{"$f":"'Solar - CSP'!O175","v":0.61199999999999999},{"$f":"'Solar - CSP'!P175","v":0.61199999999999999},{"$f":"'Solar - CSP'!Q175","v":0.61199999999999999},{"$f":"'Solar - CSP'!R175","v":0.61199999999999999},{"$f":"'Solar - CSP'!S175","v":0.61199999999999999},{"$f":"'Solar - CSP'!T175","v":0.61199999999999999},{"$f":"'Solar - CSP'!U175","v":0.61199999999999999},{"$f":"'Solar - CSP'!V175","v":0.61199999999999999},{"$f":"'Solar - CSP'!W175","v":0.61199999999999999},{"$f":"'Solar - CSP'!X175","v":0.61199999999999999},{"$f":"'Solar - CSP'!Y175","v":0.61199999999999999},{"$f":"'Solar - CSP'!Z175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AA175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AB175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AC175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AD175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AE175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AF175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AG175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AH175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AI175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AJ175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AK175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AL175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AM175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AN175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AO175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AP175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AQ175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AR175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AS175","v":0.61199999999999999}]
["RL3CSClass55","RD","Low",30,"CSP","Class5",{"$f":"'Solar - CSP'!L176","v":0.63800000000000001},{"$f":"'Solar - CSP'!M176","v":0.63800000000000001},{"$f":"'Solar - CSP'!N176","v":0.63800000000000001},{"$f":"'Solar - CSP'!O176","v":0.63800000000000001},{"$f":"'Solar - CSP'!P176","v":0.63800000000000001},{"$f":"'Solar - CSP'!Q176","v":0.63800000000000001},{"$f":"'Solar - CSP'!R176","v":0.63800000000000001},{"$f":"'Solar - CSP'!S176","v":0.63800000000000001},{"$f":"'Solar - CSP'!T176","v":0.63800000000000001},{"$f":"'Solar - CSP'!U176","v":0.63800000000000001},{"$f":"'Solar - CSP'!V176","v":0.63800000000000001},{"$f":"'Solar - CSP'!W176","v":0.63800000000000001},{"$f":"'Solar - CSP'!X176","v":0.63800000000000001},{"$f":"'Solar - CSP'!Y176","v":0.63800000000000001},{"$f":"'Solar - CSP'!Z176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AA176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AB176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AC176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AD176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AE176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AF176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AG176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AH176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AI176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AJ176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AK176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AL176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AM176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AN176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AO176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AP176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AQ176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AR176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AS176","v":0.63800000000000001}]
["RM3CSClass55","RD","Mid",30,"CSP","Class5",{"$f":"'Solar - CSP'!L177","v":0.63800000000000001},{"$f":"'Solar - CSP'!M177","v":0.63800000000000001},{"$f":"'Solar - CSP'!N177","v":0.63800000000000001},{"$f":"'Solar - CSP'!O177","v":0.63800000000000001},{"$f":"'Solar - CSP'!P177","v":0.63800000000000001},{"$f":"'Solar - CSP'!Q177","v":0.63800000000000001},{"$f":"'Solar - CSP'!R177","v":0.63800000000000001},{"$f":"'Solar - CSP'!S177","v":0.63800000000000001},{"$f":"'Solar - CSP'!T177","v":0.63800000000000001},{"$f":"'Solar - CSP'!U177","v":0.63800000000000001},{"$f":"'Solar - CSP'!V177","v":0.63800000000000001},{"$f":"'Solar - CSP'!W177","v":0.63800000000000001},{"$f":"'Solar - CSP'!X177","v":0.63800000000000001},{"$f":"'Solar - CSP'!Y177","v":0.63800000000000001},{"$f":"'Solar - CSP'!Z177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AA177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AB177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AC177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AD177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AE177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AF177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AG177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AH177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AI177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AJ177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AK177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AL177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AM177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AN177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AO177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AP177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AQ177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AR177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AS177","v":0.63800000000000001}]
["RC3CSClass55","RD","Constant",30,"CSP","Class5",{"$f":"'Solar - CSP'!L178","v":0.63800000000000001},{"$f":"'Solar - CSP'!M178","v":0.63800000000000001},{"$f":"'Solar - CSP'!N178","v":0.63800000000000001},{"$f":"'Solar - CSP'!O178","v":0.63800000000000001},{"$f":"'Solar - CSP'!P178","v":0.63800000000000001},{"$f":"'Solar - CSP'!Q178","v":0.63800000000000001},{"$f":"'Solar - CSP'!R178","v":0.63800000000000001},{"$f":"'Solar - CSP'!S178","v":0.63800000000000001},{"$f":"'Solar - CSP'!T178","v":0.63800000000000001},{"$f":"'Solar - CSP'!U178","v":0.63800000000000001},{"$f":"'Solar - CSP'!V178","v":0.63800000000000001},{"$f":"'Solar - CSP'!W178","v":0.63800000000000001},{"$f":"'Solar - CSP'!X178","v":0.63800000000000001},{"$f":"'Solar - CSP'!Y178","v":0.63800000000000001},{"$f":"'Solar - CSP'!Z178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AA178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AB178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AC178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AD178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AE178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AF178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AG178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AH178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AI178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AJ178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AK178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AL178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AM178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AN178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AO178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AP178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AQ178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AR178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AS178","v":0.63800000000000001}]
["RL3OfOTRG11","RD","Low",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L247","v":0.45011726015028153},{"$f":"'Offshore Wind'!M247","v":0.47513629631212156},{"$f":"'Offshore Wind'!N247","v":0.47766283326308423},{"$f":"'Offshore Wind'!O247","v":0.48020280507266333},{"$f":"'Offshore Wind'!P247","v":0.48275628318071129},{"$f":"'Offshore Wind'!Q247","v":0.48532333940696143},{"$f":"'Offshore Wind'!R247","v":0.48790404595304843},{"$f":"'Offshore Wind'!S247","v":0.49049847540453961},{"$f":"'Offshore Wind'!T247","v":0.49310670073297519},{"$f":"'Offshore Wind'!U247","v":0.49572879529792235},{"$f":"'Offshore Wind'!V247","v":0.49836483284903715},{"$f":"'Offshore Wind'!W247","v":0.50101488752813972},{"$f":"'Offshore Wind'!X247","v":0.50367903387129898},{"$f":"'Offshore Wind'!Y247","v":0.50635734681092992},{"$f":"'Offshore Wind'!Z247","v":0.50904990167789965},{"$f":"'Offshore Wind'!AA247","v":0.51175677420364807},{"$f":"'Offshore Wind'!AB247","v":0.51447804052231616},{"$f":"'Offshore Wind'!AC247","v":0.51721377717288897},{"$f":"'Offshore Wind'!AD247","v":0.51996406110134696},{"$f":"'Offshore Wind'!AE247","v":0.52272896966283089},{"$f":"'Offshore Wind'!AF247","v":0.52550858062381756},{"$f":"'Offshore Wind'!AG247","v":0.52830297216430666},{"$f":"'Offshore Wind'!AH247","v":0.53111222288002069},{"$f":"'Offshore Wind'!AI247","v":0.53393641178461393},{"$f":"'Offshore Wind'!AJ247","v":0.53677561831189657},{"$f":"'Offshore Wind'!AK247","v":0.53962992231806717},{"$f":"'Offshore Wind'!AL247","v":0.54249940408396047},{"$f":"'Offshore Wind'!AM247","v":0.54538414431730375},{"$f":"'Offshore Wind'!AN247","v":0.54828422415498801},{"$f":"'Offshore Wind'!AO247","v":0.55119972516534965},{"$f":"'Offshore Wind'!AP247","v":0.55413072935046426},{"$f":"'Offshore Wind'!AQ247","v":0.55707731914845382},{"$f":"'Offshore Wind'!AR247","v":0.56003957743580468},{"$f":"'Offshore Wind'!AS247","v":0.56301758752969899}]
["RM3OfOTRG11","RD","Mid",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L248","v":0.45011726015028153},{"$f":"'Offshore Wind'!M248","v":0.45251075839249671},{"$f":"'Offshore Wind'!N248","v":0.45491698406008019},{"$f":"'Offshore Wind'!O248","v":0.45733600483110792},{"$f":"'Offshore Wind'!P248","v":0.45976788874353453},{"$f":"'Offshore Wind'!Q248","v":0.46221270419710608},{"$f":"'Offshore Wind'!R248","v":0.46467051995528419},{"$f":"'Offshore Wind'!S248","v":0.46714140514718056},{"$f":"'Offshore Wind'!T248","v":0.46962542926950018},{"$f":"'Offshore Wind'!U248","v":0.47212266218849747},{"$f":"'Offshore Wind'!V248","v":0.47463317414194012},{"$f":"'Offshore Wind'!W248","v":0.47715703574108542},{"$f":"'Offshore Wind'!X248","v":0.47969431797266571},{"$f":"'Offshore Wind'!Y248","v":0.48224509220088557},{"$f":"'Offshore Wind'!Z248","v":0.48480943016942823},{"$f":"'Offshore Wind'!AA248","v":0.4873874040034743},{"$f":"'Offshore Wind'!AB248","v":0.4899790862117297},{"$f":"'Offshore Wind'!AC248","v":0.49258454968846571},{"$f":"'Offshore Wind'!AD248","v":0.49520386771556851},{"$f":"'Offshore Wind'!AE248","v":0.49783711396460084},{"$f":"'Offshore Wind'!AF248","v":0.50048436249887385},{"$f":"'Offshore Wind'!AG248","v":0.50314568777553015},{"$f":"'Offshore Wind'!AH248","v":0.50582116464763871},{"$f":"'Offshore Wind'!AI248","v":0.508510868366299},{"$f":"'Offshore Wind'!AJ248","v":0.5112148745827586},{"$f":"'Offshore Wind'!AK248","v":0.51393325935054013},{"$f":"'Offshore Wind'!AL248","v":0.51666609912758132},{"$f":"'Offshore Wind'!AM248","v":0.51941347077838451},{"$f":"'Offshore Wind'!AN248","v":0.52217545157617906},{"$f":"'Offshore Wind'!AO248","v":0.52495211920509488},{"$f":"'Offshore Wind'!AP248","v":0.52774355176234689},{"$f":"'Offshore Wind'!AQ248","v":0.53054982776043214},{"$f":"'Offshore Wind'!AR248","v":0.53337102612933773},{"$f":"'Offshore Wind'!AS248","v":0.53620722621876094}]
["RC3OfOTRG11","RD","Constant",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L249","v":0.45011726015028153},{"$f":"'Offshore Wind'!M249","v":0.45011726015028153},{"$f":"'Offshore Wind'!N249","v":0.45011726015028153},{"$f":"'Offshore Wind'!O249","v":0.45011726015028153},{"$f":"'Offshore Wind'!P249","v":0.45011726015028153},{"$f":"'Offshore Wind'!Q249","v":0.45011726015028153},{"$f":"'Offshore Wind'!R249","v":0.45011726015028153},{"$f":"'Offshore Wind'!S249","v":0.45011726015028153},{"$f":"'Offshore Wind'!T249","v":0.45011726015028153},{"$f":"'Offshore Wind'!U249","v":0.45011726015028153},{"$f":"'Offshore Wind'!V249","v":0.45011726015028153},{"$f":"'Offshore Wind'!W249","v":0.45011726015028153},{"$f":"'Offshore Wind'!X249","v":0.45011726015028153},{"$f":"'Offshore Wind'!Y249","v":0.45011726015028153},{"$f":"'Offshore Wind'!Z249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AA249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AB249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AC249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AD249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AE249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AF249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AG249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AH249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AI249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AJ249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AK249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AL249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AM249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AN249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AO249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AP249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AQ249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AR249","v":0.45011726015028153},{"$f":"'Offshore Wind'!AS249","v":0.45011726015028153}]
["RL3OfOTRG22","RD","Low",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L250","v":0.43883773652935654},{"$f":"'Offshore Wind'!M250","v":0.46322981870754792},{"$f":"'Offshore Wind'!N250","v":0.46569304297148312},{"$f":"'Offshore Wind'!O250","v":0.46816936542886223},{"$f":"'Offshore Wind'!P250","v":0.47065885572932065},{"$f":"'Offshore Wind'!Q250","v":0.47316158389285534},{"$f":"'Offshore Wind'!R250","v":0.47567762031179467},{"$f":"'Offshore Wind'!S250","v":0.47820703575277856},{"$f":"'Offshore Wind'!T250","v":0.48074990135874773},{"$f":"'Offshore Wind'!U250","v":0.4833062886509461},{"$f":"'Offshore Wind'!V250","v":0.48587626953093138},{"$f":"'Offshore Wind'!W250","v":0.48845991628259816},{"$f":"'Offshore Wind'!X250","v":0.49105730157421001},{"$f":"'Offshore Wind'!Y250","v":0.49366849846044475},{"$f":"'Offshore Wind'!Z250","v":0.49629358038444743},{"$f":"'Offshore Wind'!AA250","v":0.49893262117989778},{"$f":"'Offshore Wind'!AB250","v":0.50158569507308548},{"$f":"'Offshore Wind'!AC250","v":0.50425287668499907},{"$f":"'Offshore Wind'!AD250","v":0.50693424103342377},{"$f":"'Offshore Wind'!AE250","v":0.5096298635350518},{"$f":"'Offshore Wind'!AF250","v":0.5123398200076037},{"$f":"'Offshore Wind'!AG250","v":0.51506418667196041},{"$f":"'Offshore Wind'!AH250","v":0.51780304015430811},{"$f":"'Offshore Wind'!AI250","v":0.52055645748829193},{"$f":"'Offshore Wind'!AJ250","v":0.52332451611718356},{"$f":"'Offshore Wind'!AK250","v":0.52610729389605926},{"$f":"'Offshore Wind'!AL250","v":0.5289048690939897},{"$f":"'Offshore Wind'!AM250","v":0.53171732039624131},{"$f":"'Offshore Wind'!AN250","v":0.53454472690648902},{"$f":"'Offshore Wind'!AO250","v":0.53738716814904208},{"$f":"'Offshore Wind'!AP250","v":0.54024472407107971},{"$f":"'Offshore Wind'!AQ250","v":0.54311747504490027},{"$f":"'Offshore Wind'!AR250","v":0.54600550187018215},{"$f":"'Offshore Wind'!AS250","v":0.54890888577625552}]
["RM3OfOTRG22","RD","Mid",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L251","v":0.43883773652935654},{"$f":"'Offshore Wind'!M251","v":0.44117125591195039},{"$f":"'Offshore Wind'!N251","v":0.44351718378236488},{"$f":"'Offshore Wind'!O251","v":0.44587558612272593},{"$f":"'Offshore Wind'!P251","v":0.44824652926601966},{"$f":"'Offshore Wind'!Q251","v":0.45063007989795745},{"$f":"'Offshore Wind'!R251","v":0.45302630505885205},{"$f":"'Offshore Wind'!S251","v":0.45543527214550339},{"$f":"'Offshore Wind'!T251","v":0.45785704891309303},{"$f":"'Offshore Wind'!U251","v":0.46029170347709153},{"$f":"'Offshore Wind'!V251","v":0.46273930431517274},{"$f":"'Offshore Wind'!W251","v":0.46519992026914109},{"$f":"'Offshore Wind'!X251","v":0.46767362054686668},{"$f":"'Offshore Wind'!Y251","v":0.47016047472423306},{"$f":"'Offshore Wind'!Z251","v":0.47266055274709279},{"$f":"'Offshore Wind'!AA251","v":0.47517392493323596},{"$f":"'Offshore Wind'!AB251","v":0.47770066197436711},{"$f":"'Offshore Wind'!AC251","v":0.48024083493809439},{"$f":"'Offshore Wind'!AD251","v":0.48279451526992739},{"$f":"'Offshore Wind'!AE251","v":0.48536177479528742},{"$f":"'Offshore Wind'!AF251","v":0.48794268572152727},{"$f":"'Offshore Wind'!AG251","v":0.4905373206399623},{"$f":"'Offshore Wind'!AH251","v":0.49314575252791248},{"$f":"'Offshore Wind'!AI251","v":0.49576805475075419},{"$f":"'Offshore Wind'!AJ251","v":0.49840430106398431},{"$f":"'Offshore Wind'!AK251","v":0.50105456561529449},{"$f":"'Offshore Wind'!AL251","v":0.50371892294665688},{"$f":"'Offshore Wind'!AM251","v":0.50639744799642028},{"$f":"'Offshore Wind'!AN251","v":0.50909021610141814},{"$f":"'Offshore Wind'!AO251","v":0.51179730299908766},{"$f":"'Offshore Wind'!AP251","v":0.51451878482959967},{"$f":"'Offshore Wind'!AQ251","v":0.51725473813800027},{"$f":"'Offshore Wind'!AR251","v":0.52000523987636393},{"$f":"'Offshore Wind'!AS251","v":0.52277036740595761}]
["RC3OfOTRG22","RD","Constant",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L252","v":0.43883773652935654},{"$f":"'Offshore Wind'!M252","v":0.43883773652935654},{"$f":"'Offshore Wind'!N252","v":0.43883773652935654},{"$f":"'Offshore Wind'!O252","v":0.43883773652935654},{"$f":"'Offshore Wind'!P252","v":0.43883773652935654},{"$f":"'Offshore Wind'!Q252","v":0.43883773652935654},{"$f":"'Offshore Wind'!R252","v":0.43883773652935654},{"$f":"'Offshore Wind'!S252","v":0.43883773652935654},{"$f":"'Offshore Wind'!T252","v":0.43883773652935654},{"$f":"'Offshore Wind'!U252","v":0.43883773652935654},{"$f":"'Offshore Wind'!V252","v":0.43883773652935654},{"$f":"'Offshore Wind'!W252","v":0.43883773652935654},{"$f":"'Offshore Wind'!X252","v":0.43883773652935654},{"$f":"'Offshore Wind'!Y252","v":0.43883773652935654},{"$f":"'Offshore Wind'!Z252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AA252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AB252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AC252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AD252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AE252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AF252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AG252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AH252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AI252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AJ252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AK252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AL252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AM252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AN252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AO252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AP252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AQ252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AR252","v":0.43883773652935654},{"$f":"'Offshore Wind'!AS252","v":0.43883773652935654}]
["RL3OfOTRG33","RD","Low",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L253","v":0.43774108432553516},{"$f":"'Offshore Wind'!M253","v":0.46207221087377537},{"$f":"'Offshore Wind'!N253","v":0.4645292795587968},{"$f":"'Offshore Wind'!O253","v":0.46699941370497522},{"$f":"'Offshore Wind'!P253","v":0.46948268278789207},{"$f":"'Offshore Wind'!Q253","v":0.47197915665256496},{"$f":"'Offshore Wind'!R253","v":0.47448890551541228},{"$f":"'Offshore Wind'!S253","v":0.47701199996622862},{"$f":"'Offshore Wind'!T253","v":0.4795485109701691},{"$f":"'Offshore Wind'!U253","v":0.48209850986974662},{"$f":"'Offshore Wind'!V253","v":0.4846620683868374},{"$f":"'Offshore Wind'!W253","v":0.48723925862469902},{"$f":"'Offshore Wind'!X253","v":0.48983015306999778},{"$f":"'Offshore Wind'!Y253","v":0.49243482459484822},{"$f":"'Offshore Wind'!Z253","v":0.49505334645886173},{"$f":"'Offshore Wind'!AA253","v":0.49768579231120802},{"$f":"'Offshore Wind'!AB253","v":0.50033223619268608},{"$f":"'Offshore Wind'!AC253","v":0.50299275253780695},{"$f":"'Offshore Wind'!AD253","v":0.50566741617688693},{"$f":"'Offshore Wind'!AE253","v":0.50835630233815254},{"$f":"'Offshore Wind'!AF253","v":0.51105948664985668},{"$f":"'Offshore Wind'!AG253","v":0.51377704514240463},{"$f":"'Offshore Wind'!AH253","v":0.5165090542504942},{"$f":"'Offshore Wind'!AI253","v":0.51925559081526429},{"$f":"'Offshore Wind'!AJ253","v":0.52201673208645616},{"$f":"'Offshore Wind'!AK253","v":0.52479255572458705},{"$f":"'Offshore Wind'!AL253","v":0.52758313980313376},{"$f":"'Offshore Wind'!AM253","v":0.53038856281072877},{"$f":"'Offshore Wind'!AN253","v":0.53320890365336759},{"$f":"'Offshore Wind'!AO253","v":0.53604424165662867},{"$f":"'Offshore Wind'!AP253","v":0.53889465656790403},{"$f":"'Offshore Wind'!AQ253","v":0.54176022855864225},{"$f":"'Offshore Wind'!AR253","v":0.5446410382266037},{"$f":"'Offshore Wind'!AS253","v":0.54753716659812735}]
["RM3OfOTRG33","RD","Mid",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L254","v":0.43774108432553516},{"$f":"'Offshore Wind'!M254","v":0.44006877226073843},{"$f":"'Offshore Wind'!N254","v":0.44240883767504458},{"$f":"'Offshore Wind'!O254","v":0.44476134638569065},{"$f":"'Offshore Wind'!P254","v":0.44712636455989718},{"$f":"'Offshore Wind'!Q254","v":0.44950395871672849},{"$f":"'Offshore Wind'!R254","v":0.45189419572896405},{"$f":"'Offshore Wind'!S254","v":0.45429714282497963},{"$f":"'Offshore Wind'!T254","v":0.45671286759063723},{"$f":"'Offshore Wind'!U254","v":0.45914143797118723},{"$f":"'Offshore Wind'!V254","v":0.46158292227317843},{"$f":"'Offshore Wind'!W254","v":0.46403738916637999},{"$f":"'Offshore Wind'!X254","v":0.46650490768571212},{"$f":"'Offshore Wind'!Y254","v":0.46898554723318875},{"$f":"'Offshore Wind'!Z254","v":0.4714793775798683},{"$f":"'Offshore Wind'!AA254","v":0.47398646886781715},{"$f":"'Offshore Wind'!AB254","v":0.47650689161208193},{"$f":"'Offshore Wind'!AC254","v":0.47904071670267323},{"$f":"'Offshore Wind'!AD254","v":0.48158801540655893},{"$f":"'Offshore Wind'!AE254","v":0.48414885936966912},{"$f":"'Offshore Wind'!AF254","v":0.48672332061891105},{"$f":"'Offshore Wind'!AG254","v":0.48931147156419486},{"$f":"'Offshore Wind'!AH254","v":0.49191338500047066},{"$f":"'Offshore Wind'!AI254","v":0.49452913410977545},{"$f":"'Offshore Wind'!AJ254","v":0.49715879246329159},{"$f":"'Offshore Wind'!AK254","v":0.49980243402341623},{"$f":"'Offshore Wind'!AL254","v":0.5024601331458417},{"$f":"'Offshore Wind'!AM254","v":0.50513196458164644},{"$f":"'Offshore Wind'!AN254","v":0.50781800347939765},{"$f":"'Offshore Wind'!AO254","v":0.51051832538726538},{"$f":"'Offshore Wind'!AP254","v":0.51323300625514667},{"$f":"'Offshore Wind'!AQ254","v":0.51596212243680217},{"$f":"'Offshore Wind'!AR254","v":0.51870575069200353},{"$f":"'Offshore Wind'!AS254","v":0.52146396818869267}]
["RC3OfOTRG33","RD","Constant",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L255","v":0.43774108432553516},{"$f":"'Offshore Wind'!M255","v":0.43774108432553516},{"$f":"'Offshore Wind'!N255","v":0.43774108432553516},{"$f":"'Offshore Wind'!O255","v":0.43774108432553516},{"$f":"'Offshore Wind'!P255","v":0.43774108432553516},{"$f":"'Offshore Wind'!Q255","v":0.43774108432553516},{"$f":"'Offshore Wind'!R255","v":0.43774108432553516},{"$f":"'Offshore Wind'!S255","v":0.43774108432553516},{"$f":"'Offshore Wind'!T255","v":0.43774108432553516},{"$f":"'Offshore Wind'!U255","v":0.43774108432553516},{"$f":"'Offshore Wind'!V255","v":0.43774108432553516},{"$f":"'Offshore Wind'!W255","v":0.43774108432553516},{"$f":"'Offshore Wind'!X255","v":0.43774108432553516},{"$f":"'Offshore Wind'!Y255","v":0.43774108432553516},{"$f":"'Offshore Wind'!Z255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AA255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AB255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AC255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AD255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AE255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AF255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AG255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AH255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AI255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AJ255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AK255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AL255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AM255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AN255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AO255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AP255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AQ255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AR255","v":0.43774108432553516},{"$f":"'Offshore Wind'!AS255","v":0.43774108432553516}]
["RL3OfOTRG44","RD","Low",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L256","v":0.40632660257891706},{"$f":"'Offshore Wind'!M256","v":0.42891160622895586},{"$f":"'Offshore Wind'!N256","v":0.43119234342004237},{"$f":"'Offshore Wind'!O256","v":0.43348520842968002},{"$f":"'Offshore Wind'!P256","v":0.43579026574753615},{"$f":"'Offshore Wind'!Q256","v":0.43810758020620194},{"$f":"'Offshore Wind'!R256","v":0.44043721698301558},{"$f":"'Offshore Wind'!S256","v":0.44277924160189625},{"$f":"'Offshore Wind'!T256","v":0.44513371993518586},{"$f":"'Offshore Wind'!U256","v":0.44750071820550308},{"$f":"'Offshore Wind'!V256","v":0.44988030298760473},{"$f":"'Offshore Wind'!W256","v":0.45227254121025945},{"$f":"'Offshore Wind'!X256","v":0.45467750015812902},{"$f":"'Offshore Wind'!Y256","v":0.45709524747366193},{"$f":"'Offshore Wind'!Z256","v":0.45952585115899469},{"$f":"'Offshore Wind'!AA256","v":0.4619693795778656},{"$f":"'Offshore Wind'!AB256","v":0.46442590145753687},{"$f":"'Offshore Wind'!AC256","v":0.46689548589072821},{"$f":"'Offshore Wind'!AD256","v":0.46937820233755945},{"$f":"'Offshore Wind'!AE256","v":0.47187412062750461},{"$f":"'Offshore Wind'!AF256","v":0.47438331096135616},{"$f":"'Offshore Wind'!AG256","v":0.4769058439131989},{"$f":"'Offshore Wind'!AH256","v":0.47944179043239554},{"$f":"'Offshore Wind'!AI256","v":0.4819912218455818},{"$f":"'Offshore Wind'!AJ256","v":0.48455420985867292},{"$f":"'Offshore Wind'!AK256","v":0.48713082655888013},{"$f":"'Offshore Wind'!AL256","v":0.48972114441673853},{"$f":"'Offshore Wind'!AM256","v":0.49232523628814512},{"$f":"'Offshore Wind'!AN256","v":0.49494317541640787},{"$f":"'Offshore Wind'!AO256","v":0.49757503543430653},{"$f":"'Offshore Wind'!AP256","v":0.50022089036616268},{"$f":"'Offshore Wind'!AQ256","v":0.5028808146299224},{"$f":"'Offshore Wind'!AR256","v":0.505554883039249},{"$f":"'Offshore Wind'!AS256","v":0.50824317080562742}]
["RM3OfOTRG44","RD","Mid",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L257","v":0.40632660257891706},{"$f":"'Offshore Wind'!M257","v":0.40848724402757697},{"$f":"'Offshore Wind'!N257","v":0.41065937468575464},{"$f":"'Offshore Wind'!O257","v":0.41284305564731427},{"$f":"'Offshore Wind'!P257","v":0.41503834833098679},{"$f":"'Offshore Wind'!Q257","v":0.41724531448209706},{"$f":"'Offshore Wind'!R257","v":0.41946401617430051},{"$f":"'Offshore Wind'!S257","v":0.42169451581132972},{"$f":"'Offshore Wind'!T257","v":0.42393687612874842},{"$f":"'Offshore Wind'!U257","v":0.42619116019571718},{"$f":"'Offshore Wind'!V257","v":0.4284574314167664},{"$f":"'Offshore Wind'!W257","v":0.4307357535335804},{"$f":"'Offshore Wind'!X257","v":0.43302619062678954},{"$f":"'Offshore Wind'!Y257","v":0.43532880711777322},{"$f":"'Offshore Wind'!Z257","v":0.43764366777047109},{"$f":"'Offshore Wind'!AA257","v":0.43997083769320533},{"$f":"'Offshore Wind'!AB257","v":0.44231038234051129},{"$f":"'Offshore Wind'!AC257","v":0.44466236751497923},{"$f":"'Offshore Wind'!AD257","v":0.44702685936910419},{"$f":"'Offshore Wind'!AE257","v":0.44940392440714722},{"$f":"'Offshore Wind'!AF257","v":0.45179362948700585},{"$f":"'Offshore Wind'!AG257","v":0.45419604182209417},{"$f":"'Offshore Wind'!AH257","v":0.45661122898323381},{"$f":"'Offshore Wind'!AI257","v":0.45903925890055408},{"$f":"'Offshore Wind'!AJ257","v":0.46148019986540278},{"$f":"'Offshore Wind'!AK257","v":0.46393412053226679},{"$f":"'Offshore Wind'!AL257","v":0.46640108992070334},{"$f":"'Offshore Wind'!AM257","v":0.46888117741728103},{"$f":"'Offshore Wind'!AN257","v":0.47137445277753126},{"$f":"'Offshore Wind'!AO257","v":0.47388098612791096},{"$f":"'Offshore Wind'!AP257","v":0.47640084796777399},{"$f":"'Offshore Wind'!AQ257","v":0.47893410917135465},{"$f":"'Offshore Wind'!AR257","v":0.48148084098976091},{"$f":"'Offshore Wind'!AS257","v":0.48404111505297848}]
["RC3OfOTRG44","RD","Constant",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L258","v":0.40632660257891706},{"$f":"'Offshore Wind'!M258","v":0.40632660257891706},{"$f":"'Offshore Wind'!N258","v":0.40632660257891706},{"$f":"'Offshore Wind'!O258","v":0.40632660257891706},{"$f":"'Offshore Wind'!P258","v":0.40632660257891706},{"$f":"'Offshore Wind'!Q258","v":0.40632660257891706},{"$f":"'Offshore Wind'!R258","v":0.40632660257891706},{"$f":"'Offshore Wind'!S258","v":0.40632660257891706},{"$f":"'Offshore Wind'!T258","v":0.40632660257891706},{"$f":"'Offshore Wind'!U258","v":0.40632660257891706},{"$f":"'Offshore Wind'!V258","v":0.40632660257891706},{"$f":"'Offshore Wind'!W258","v":0.40632660257891706},{"$f":"'Offshore Wind'!X258","v":0.40632660257891706},{"$f":"'Offshore Wind'!Y258","v":0.40632660257891706},{"$f":"'Offshore Wind'!Z258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AA258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AB258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AC258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AD258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AE258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AF258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AG258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AH258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AI258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AJ258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AK258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AL258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AM258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AN258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AO258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AP258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AQ258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AR258","v":0.40632660257891706},{"$f":"'Offshore Wind'!AS258","v":0.40632660257891706}]
["RL3OfOTRG55","RD","Low",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L259","v":0.29727249451015247},{"$f":"'Offshore Wind'!M259","v":0.31379590284954112},{"$f":"'Offshore Wind'!N259","v":0.31546451236172457},{"$f":"'Offshore Wind'!O259","v":0.31714199470391907},{"$f":"'Offshore Wind'!P259","v":0.31882839705739258},{"$f":"'Offshore Wind'!Q259","v":0.32052376685429929},{"$f":"'Offshore Wind'!R259","v":0.32222815177901382},{"$f":"'Offshore Wind'!S259","v":0.32394159976947273},{"$f":"'Offshore Wind'!T259","v":0.32566415901852208},{"$f":"'Offshore Wind'!U259","v":0.32739587797527375},{"$f":"'Offshore Wind'!V259","v":0.32913680534646739},{"$f":"'Offshore Wind'!W259","v":0.33088699009784106},{"$f":"'Offshore Wind'!X259","v":0.33264648145550785},{"$f":"'Offshore Wind'!Y259","v":0.33441532890734088},{"$f":"'Offshore Wind'!Z259","v":0.33619358220436468},{"$f":"'Offshore Wind'!AA259","v":0.33798129136215516},{"$f":"'Offshore Wind'!AB259","v":0.33977850666224574},{"$f":"'Offshore Wind'!AC259","v":0.34158527865354221},{"$f":"'Offshore Wind'!AD259","v":0.34340165815374379},{"$f":"'Offshore Wind'!AE259","v":0.34522769625077299},{"$f":"'Offshore Wind'!AF259","v":0.34706344430421215},{"$f":"'Offshore Wind'!AG259","v":0.34890895394674831},{"$f":"'Offshore Wind'!AH259","v":0.3507642770856253},{"$f":"'Offshore Wind'!AI259","v":0.35262946590410355},{"$f":"'Offshore Wind'!AJ259","v":0.35450457286292797},{"$f":"'Offshore Wind'!AK259","v":0.35638965070180351},{"$f":"'Offshore Wind'!AL259","v":0.35828475244087854},{"$f":"'Offshore Wind'!AM259","v":0.36018993138223593},{"$f":"'Offshore Wind'!AN259","v":0.36210524111139214},{"$f":"'Offshore Wind'!AO259","v":0.36403073549880505},{"$f":"'Offshore Wind'!AP259","v":0.36596646870138833},{"$f":"'Offshore Wind'!AQ259","v":0.36791249516403512},{"$f":"'Offshore Wind'!AR259","v":0.36986886962114918},{"$f":"'Offshore Wind'!AS259","v":0.37183564709818434}]
["RM3OfOTRG55","RD","Mid",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L260","v":0.29727249451015247},{"$f":"'Offshore Wind'!M260","v":0.29885324080908676},{"$f":"'Offshore Wind'!N260","v":0.30044239272545198},{"$f":"'Offshore Wind'!O260","v":0.30203999495611339},{"$f":"'Offshore Wind'!P260","v":0.30364609243561197},{"$f":"'Offshore Wind'!Q260","v":0.3052607303374279},{"$f":"'Offshore Wind'!R260","v":0.30688395407525126},{"$f":"'Offshore Wind'!S260","v":0.30851580930425976},{"$f":"'Offshore Wind'!T260","v":0.31015634192240199},{"$f":"'Offshore Wind'!U260","v":0.31180559807168928},{"$f":"'Offshore Wind'!V260","v":0.31346362413949275},{"$f":"'Offshore Wind'!W260","v":0.31513046675984863},{"$f":"'Offshore Wind'!X260","v":0.31680617281476936},{"$f":"'Offshore Wind'!Y260","v":0.31849078943556275},{"$f":"'Offshore Wind'!Z260","v":0.32018436400415684},{"$f":"'Offshore Wind'!AA260","v":0.32188694415443347},{"$f":"'Offshore Wind'!AB260","v":0.32359857777356738},{"$f":"'Offshore Wind'!AC260","v":0.32531931300337352},{"$f":"'Offshore Wind'!AD260","v":0.32704919824166073},{"$f":"'Offshore Wind'!AE260","v":0.32878828214359329},{"$f":"'Offshore Wind'!AF260","v":0.33053661362305919},{"$f":"'Offshore Wind'!AG260","v":0.33229424185404599},{"$f":"'Offshore Wind'!AH260","v":0.33406121627202406},{"$f":"'Offshore Wind'!AI260","v":0.33583758657533669},{"$f":"'Offshore Wind'!AJ260","v":0.33762340272659808},{"$f":"'Offshore Wind'!AK260","v":0.33941871495409859},{"$f":"'Offshore Wind'!AL260","v":0.34122357375321766},{"$f":"'Offshore Wind'!AM260","v":0.34303802988784371},{"$f":"'Offshore Wind'!AN260","v":0.34486213439180202},{"$f":"'Offshore Wind'!AO260","v":0.34669593857029052},{"$f":"'Offshore Wind'!AP260","v":0.34853949400132223},{"$f":"'Offshore Wind'!AQ260","v":0.35039285253717628},{"$f":"'Offshore Wind'!AR260","v":0.35225606630585632},{"$f":"'Offshore Wind'!AS260","v":0.35412918771255653}]
["RC3OfOTRG55","RD","Constant",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L261","v":0.29727249451015247},{"$f":"'Offshore Wind'!M261","v":0.29727249451015247},{"$f":"'Offshore Wind'!N261","v":0.29727249451015247},{"$f":"'Offshore Wind'!O261","v":0.29727249451015247},{"$f":"'Offshore Wind'!P261","v":0.29727249451015247},{"$f":"'Offshore Wind'!Q261","v":0.29727249451015247},{"$f":"'Offshore Wind'!R261","v":0.29727249451015247},{"$f":"'Offshore Wind'!S261","v":0.29727249451015247},{"$f":"'Offshore Wind'!T261","v":0.29727249451015247},{"$f":"'Offshore Wind'!U261","v":0.29727249451015247},{"$f":"'Offshore Wind'!V261","v":0.29727249451015247},{"$f":"'Offshore Wind'!W261","v":0.29727249451015247},{"$f":"'Offshore Wind'!X261","v":0.29727249451015247},{"$f":"'Offshore Wind'!Y261","v":0.29727249451015247},{"$f":"'Offshore Wind'!Z261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AA261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AB261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AC261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AD261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AE261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AF261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AG261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AH261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AI261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AJ261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AK261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AL261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AM261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AN261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AO261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AP261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AQ261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AR261","v":0.29727249451015247},{"$f":"'Offshore Wind'!AS261","v":0.29727249451015247}]
["RL3OfOTRG66","RD","Low",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L262","v":0.51929187132346377},{"$f":"'Offshore Wind'!M262","v":0.5476087571534517},{"$f":"'Offshore Wind'!N262","v":0.54997119744714007},{"$f":"'Offshore Wind'!O262","v":0.55234382955034256},{"$f":"'Offshore Wind'!P262","v":0.5547266974315701},{"$f":"'Offshore Wind'!Q262","v":0.55711984524901759},{"$f":"'Offshore Wind'!R262","v":0.55952331735138372},{"$f":"'Offshore Wind'!S262","v":0.56193715827869117},{"$f":"'Offshore Wind'!T262","v":0.5643614127631138},{"$f":"'Offshore Wind'!U262","v":0.56679612572980342},{"$f":"'Offshore Wind'!V262","v":0.56924134229772505},{"$f":"'Offshore Wind'!W262","v":0.57169710778049021},{"$f":"'Offshore Wind'!X262","v":0.5741634676871985},{"$f":"'Offshore Wind'!Y262","v":0.5766404677232807},{"$f":"'Offshore Wind'!Z262","v":0.57912815379134519},{"$f":"'Offshore Wind'!AA262","v":0.58162657199202883},{"$f":"'Offshore Wind'!AB262","v":0.58413576862485173},{"$f":"'Offshore Wind'!AC262","v":0.58665579018907454},{"$f":"'Offshore Wind'!AD262","v":0.58918668338456059},{"$f":"'Offshore Wind'!AE262","v":0.59172849511264103},{"$f":"'Offshore Wind'!AF262","v":0.5942812724769847},{"$f":"'Offshore Wind'!AG262","v":0.59684506278446969},{"$f":"'Offshore Wind'!AH262","v":0.5994199135460615},{"$f":"'Offshore Wind'!AI262","v":0.60200587247769266},{"$f":"'Offshore Wind'!AJ262","v":0.60460298750114672},{"$f":"'Offshore Wind'!AK262","v":0.60721130674494717},{"$f":"'Offshore Wind'!AL262","v":0.60983087854524887},{"$f":"'Offshore Wind'!AM262","v":0.61246175144673343},{"$f":"'Offshore Wind'!AN262","v":0.61510397420350937},{"$f":"'Offshore Wind'!AO262","v":0.61775759578001566},{"$f":"'Offshore Wind'!AP262","v":0.62042266535192847},{"$f":"'Offshore Wind'!AQ262","v":0.62309923230707331},{"$f":"'Offshore Wind'!AR262","v":0.62578734624633969},{"$f":"'Offshore Wind'!AS262","v":0.62848705698459995}]
["RM3OfOTRG66","RD","Mid",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L263","v":0.51929187132346377},{"$f":"'Offshore Wind'!M263","v":0.52153214966995398},{"$f":"'Offshore Wind'!N263","v":0.52378209280679999},{"$f":"'Offshore Wind'!O263","v":0.52604174242889767},{"$f":"'Offshore Wind'!P263","v":0.52831114041101912},{"$f":"'Offshore Wind'!Q263","v":0.53059032880858814},{"$f":"'Offshore Wind'!R263","v":0.53287934985846064},{"$f":"'Offshore Wind'!S263","v":0.53517824597970587},{"$f":"'Offshore Wind'!T263","v":0.53748705977439404},{"$f":"'Offshore Wind'!U263","v":0.53980583402838422},{"$f":"'Offshore Wind'!V263","v":0.54213461171211907},{"$f":"'Offshore Wind'!W263","v":0.54447343598141917},{"$f":"'Offshore Wind'!X263","v":0.54682235017828429},{"$f":"'Offshore Wind'!Y263","v":0.54918139783169584},{"$f":"'Offshore Wind'!Z263","v":0.55155062265842392},{"$f":"'Offshore Wind'!AA263","v":0.55393006856383697},{"$f":"'Offshore Wind'!AB263","v":0.55631977964271595},{"$f":"'Offshore Wind'!AC263","v":0.55871980018007095},{"$f":"'Offshore Wind'!AD263","v":0.56113017465196247},{"$f":"'Offshore Wind'!AE263","v":0.56355094772632475},{"$f":"'Offshore Wind'!AF263","v":0.56598216426379488},{"$f":"'Offshore Wind'!AG263","v":0.5684238693185425},{"$f":"'Offshore Wind'!AH263","v":0.57087610813910616},{"$f":"'Offshore Wind'!AI263","v":0.5733389261692311},{"$f":"'Offshore Wind'!AJ263","v":0.57581236904871114},{"$f":"'Offshore Wind'!AK263","v":0.57829648261423539},{"$f":"'Offshore Wind'!AL263","v":0.580791312900237},{"$f":"'Offshore Wind'!AM263","v":0.58329690613974605},{"$f":"'Offshore Wind'!AN263","v":0.58581330876524695},{"$f":"'Offshore Wind'!AO263","v":0.58834056740953866},{"$f":"'Offshore Wind'!AP263","v":0.59087872890659854},{"$f":"'Offshore Wind'!AQ263","v":0.59342784029245077},{"$f":"'Offshore Wind'!AR263","v":0.59598794880603778},{"$f":"'Offshore Wind'!AS263","v":0.5985591018900952}]
["RC3OfOTRG66","RD","Constant",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L264","v":0.51929187132346377},{"$f":"'Offshore Wind'!M264","v":0.51929187132346377},{"$f":"'Offshore Wind'!N264","v":0.51929187132346377},{"$f":"'Offshore Wind'!O264","v":0.51929187132346377},{"$f":"'Offshore Wind'!P264","v":0.51929187132346377},{"$f":"'Offshore Wind'!Q264","v":0.51929187132346377},{"$f":"'Offshore Wind'!R264","v":0.51929187132346377},{"$f":"'Offshore Wind'!S264","v":0.51929187132346377},{"$f":"'Offshore Wind'!T264","v":0.51929187132346377},{"$f":"'Offshore Wind'!U264","v":0.51929187132346377},{"$f":"'Offshore Wind'!V264","v":0.51929187132346377},{"$f":"'Offshore Wind'!W264","v":0.51929187132346377},{"$f":"'Offshore Wind'!X264","v":0.51929187132346377},{"$f":"'Offshore Wind'!Y264","v":0.51929187132346377},{"$f":"'Offshore Wind'!Z264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AA264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AB264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AC264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AD264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AE264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AF264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AG264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AH264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AI264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AJ264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AK264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AL264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AM264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AN264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AO264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AP264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AQ264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AR264","v":0.51929187132346377},{"$f":"'Offshore Wind'!AS264","v":0.51929187132346377}]
["RL3OfOTRG77","RD","Low",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L265","v":0.50943827334956548},{"$f":"'Offshore Wind'!M265","v":0.53721784437789788},{"$f":"'Offshore Wind'!N265","v":0.53953545720908036},{"$f":"'Offshore Wind'!O265","v":0.54186306845951038},{"$f":"'Offshore Wind'!P265","v":0.54420072126339281},{"$f":"'Offshore Wind'!Q265","v":0.54654845894101811},{"$f":"'Offshore Wind'!R265","v":0.54890632499956571},{"$f":"'Offshore Wind'!S265","v":0.55127436313390832},{"$f":"'Offshore Wind'!T265","v":0.55365261722742343},{"$f":"'Offshore Wind'!U265","v":0.55604113135280553},{"$f":"'Offshore Wind'!V265","v":0.55843994977288391},{"$f":"'Offshore Wind'!W265","v":0.56084911694144146},{"$f":"'Offshore Wind'!X265","v":0.56326867750403975},{"$f":"'Offshore Wind'!Y265","v":0.56569867629884552},{"$f":"'Offshore Wind'!Z265","v":0.56813915835746254},{"$f":"'Offshore Wind'!AA265","v":0.57059016890576486},{"$f":"'Offshore Wind'!AB265","v":0.57305175336473602},{"$f":"'Offshore Wind'!AC265","v":0.5755239573513099},{"$f":"'Offshore Wind'!AD265","v":0.57800682667921721},{"$f":"'Offshore Wind'!AE265","v":0.58050040735983288},{"$f":"'Offshore Wind'!AF265","v":0.58300474560303062},{"$f":"'Offshore Wind'!AG265","v":0.58551988781803743},{"$f":"'Offshore Wind'!AH265","v":0.58804588061429486},{"$f":"'Offshore Wind'!AI265","v":0.59058277080232258},{"$f":"'Offshore Wind'!AJ265","v":0.59313060539458518},{"$f":"'Offshore Wind'!AK265","v":0.59568943160636401},{"$f":"'Offshore Wind'!AL265","v":0.59825929685663215},{"$f":"'Offshore Wind'!AM265","v":0.60084024876893261},{"$f":"'Offshore Wind'!AN265","v":0.60343233517226169},{"$f":"'Offshore Wind'!AO265","v":0.60603560410195478},{"$f":"'Offshore Wind'!AP265","v":0.60865010380057616},{"$f":"'Offshore Wind'!AQ265","v":0.61127588271881417},{"$f":"'Offshore Wind'!AR265","v":0.61391298951637796},{"$f":"'Offshore Wind'!AS265","v":0.61656147306289955}]
["RM3OfOTRG77","RD","Mid",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L266","v":0.50943827334956548},{"$f":"'Offshore Wind'!M266","v":0.51163604226466464},{"$f":"'Offshore Wind'!N266","v":0.51384329258007655},{"$f":"'Offshore Wind'!O266","v":0.51606006519953362},{"$f":"'Offshore Wind'!P266","v":0.51828640120323122},{"$f":"'Offshore Wind'!Q266","v":0.5205223418485887},{"$f":"'Offshore Wind'!R266","v":0.52276792857101495},{"$f":"'Offshore Wind'!S266","v":0.52502320298467453},{"$f":"'Offshore Wind'!T266","v":0.52728820688326039},{"$f":"'Offshore Wind'!U266","v":0.52956298224076714},{"$f":"'Offshore Wind'!V266","v":0.53184757121227033},{"$f":"'Offshore Wind'!W266","v":0.53414201613470613},{"$f":"'Offshore Wind'!X266","v":0.53644635952765685},{"$f":"'Offshore Wind'!Y266","v":0.5387606440941386},{"$f":"'Offshore Wind'!Z266","v":0.54108491272139292},{"$f":"'Offshore Wind'!AA266","v":0.54341920848168079},{"$f":"'Offshore Wind'!AB266","v":0.54576357463308189},{"$f":"'Offshore Wind'!AC266","v":0.54811805462029517},{"$f":"'Offshore Wind'!AD266","v":0.55048269207544498},{"$f":"'Offshore Wind'!AE266","v":0.55285753081888844},{"$f":"'Offshore Wind'!AF266","v":0.55524261486002913},{"$f":"'Offshore Wind'!AG266","v":0.55763798839813083},{"$f":"'Offshore Wind'!AH266","v":0.56004369582313795},{"$f":"'Offshore Wind'!AI266","v":0.56245978171649769},{"$f":"'Offshore Wind'!AJ266","v":0.56488629085198583},{"$f":"'Offshore Wind'!AK266","v":0.56732326819653711},{"$f":"'Offshore Wind'!AL266","v":0.5697707589110782},{"$f":"'Offshore Wind'!AM266","v":0.57222880835136436},{"$f":"'Offshore Wind'!AN266","v":0.57469746206882066},{"$f":"'Offshore Wind'!AO266","v":0.57717676581138544},{"$f":"'Offshore Wind'!AP266","v":0.57966676552435825},{"$f":"'Offshore Wind'!AQ266","v":0.58216750735125156},{"$f":"'Offshore Wind'!AR266","v":0.58467903763464568},{"$f":"'Offshore Wind'!AS266","v":0.58720140291704714}]
["RC3OfOTRG77","RD","Constant",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L267","v":0.50943827334956548},{"$f":"'Offshore Wind'!M267","v":0.50943827334956548},{"$f":"'Offshore Wind'!N267","v":0.50943827334956548},{"$f":"'Offshore Wind'!O267","v":0.50943827334956548},{"$f":"'Offshore Wind'!P267","v":0.50943827334956548},{"$f":"'Offshore Wind'!Q267","v":0.50943827334956548},{"$f":"'Offshore Wind'!R267","v":0.50943827334956548},{"$f":"'Offshore Wind'!S267","v":0.50943827334956548},{"$f":"'Offshore Wind'!T267","v":0.50943827334956548},{"$f":"'Offshore Wind'!U267","v":0.50943827334956548},{"$f":"'Offshore Wind'!V267","v":0.50943827334956548},{"$f":"'Offshore Wind'!W267","v":0.50943827334956548},{"$f":"'Offshore Wind'!X267","v":0.50943827334956548},{"$f":"'Offshore Wind'!Y267","v":0.50943827334956548},{"$f":"'Offshore Wind'!Z267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AA267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AB267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AC267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AD267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AE267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AF267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AG267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AH267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AI267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AJ267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AK267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AL267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AM267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AN267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AO267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AP267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AQ267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AR267","v":0.50943827334956548},{"$f":"'Offshore Wind'!AS267","v":0.50943827334956548}]
["RL3OfOTRG88","RD","Low",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L268","v":0.49347205635391822},{"$f":"'Offshore Wind'!M268","v":0.5203809926414249},{"$f":"'Offshore Wind'!N268","v":0.52262596956888696},{"$f":"'Offshore Wind'!O268","v":0.52488063155686449},{"$f":"'Offshore Wind'!P268","v":0.52714502038770106},{"$f":"'Offshore Wind'!Q268","v":0.52941917802399308},{"$f":"'Offshore Wind'!R268","v":0.53170314660936902},{"$f":"'Offshore Wind'!S268","v":0.53399696846926814},{"$f":"'Offshore Wind'!T268","v":0.53630068611172677},{"$f":"'Offshore Wind'!U268","v":0.5386143422281644},{"$f":"'Offshore Wind'!V268","v":0.54093797969417678},{"$f":"'Offshore Wind'!W268","v":0.54327164157032848},{"$f":"'Offshore Wind'!X268","v":0.54561537110295222},{"$f":"'Offshore Wind'!Y268","v":0.54796921172494961},{"$f":"'Offshore Wind'!Z268","v":0.55033320705659639},{"$f":"'Offshore Wind'!AA268","v":0.5527074009063504},{"$f":"'Offshore Wind'!AB268","v":0.555091837271664},{"$f":"'Offshore Wind'!AC268","v":0.55748656033979893},{"$f":"'Offshore Wind'!AD268","v":0.55989161448864522},{"$f":"'Offshore Wind'!AE268","v":0.56230704428754341},{"$f":"'Offshore Wind'!AF268","v":0.56473289449811159},{"$f":"'Offshore Wind'!AG268","v":0.56716921007507315},{"$f":"'Offshore Wind'!AH268","v":0.56961603616709122},{"$f":"'Offshore Wind'!AI268","v":0.57207341811760504},{"$f":"'Offshore Wind'!AJ268","v":0.57454140146566957},{"$f":"'Offshore Wind'!AK268","v":0.57702003194680018},{"$f":"'Offshore Wind'!AL268","v":0.57950935549382021},{"$f":"'Offshore Wind'!AM268","v":0.58200941823771146},{"$f":"'Offshore Wind'!AN268","v":0.58452026650846978},{"$f":"'Offshore Wind'!AO268","v":0.58704194683596334},{"$f":"'Offshore Wind'!AP268","v":0.58957450595079475},{"$f":"'Offshore Wind'!AQ268","v":0.59211799078516747},{"$f":"'Offshore Wind'!AR268","v":0.59467244847375533},{"$f":"'Offshore Wind'!AS268","v":0.59723792635457551}]
["RM3OfOTRG88","RD","Mid",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L269","v":0.49347205635391822},{"$f":"'Offshore Wind'!M269","v":0.49560094537278565},{"$f":"'Offshore Wind'!N269","v":0.49773901863703518},{"$f":"'Offshore Wind'!O269","v":0.49988631576844234},{"$f":"'Offshore Wind'!P269","v":0.50204287655971525},{"$f":"'Offshore Wind'!Q269","v":0.5042087409752315},{"$f":"'Offshore Wind'!R269","v":0.50638394915177998},{"$f":"'Offshore Wind'!S269","v":0.50856854139930296},{"$f":"'Offshore Wind'!T269","v":0.51076255820164451},{"$f":"'Offshore Wind'!U269","v":0.51296604021729941},{"$f":"'Offshore Wind'!V269","v":0.51517902828016837},{"$f":"'Offshore Wind'!W269","v":0.51740156340031285},{"$f":"'Offshore Wind'!X269","v":0.51963368676471633},{"$f":"'Offshore Wind'!Y269","v":0.52187543973804718},{"$f":"'Offshore Wind'!Z269","v":0.52412686386342511},{"$f":"'Offshore Wind'!AA269","v":0.52638800086319082},{"$f":"'Offshore Wind'!AB269","v":0.52865889263968002},{"$f":"'Offshore Wind'!AC269","v":0.53093958127599894},{"$f":"'Offshore Wind'!AD269","v":0.5332301090368049},{"$f":"'Offshore Wind'!AE269","v":0.53553051836908894},{"$f":"'Offshore Wind'!AF269","v":0.53784085190296338},{"$f":"'Offshore Wind'!AG269","v":0.54016115245245055},{"$f":"'Offshore Wind'!AH269","v":0.54249146301627738},{"$f":"'Offshore Wind'!AI269","v":0.54483182677867148},{"$f":"'Offshore Wind'!AJ269","v":0.54718228711016148},{"$f":"'Offshore Wind'!AK269","v":0.5495428875683811},{"$f":"'Offshore Wind'!AL269","v":0.55191367189887641},{"$f":"'Offshore Wind'!AM269","v":0.55429468403591564},{"$f":"'Offshore Wind'!AN269","v":0.55668596810330451},{"$f":"'Offshore Wind'!AO269","v":0.55908756841520313},{"$f":"'Offshore Wind'!AP269","v":0.56149952947694737},{"$f":"'Offshore Wind'!AQ269","v":0.56392189598587372},{"$f":"'Offshore Wind'!AR269","v":0.56635471283214789},{"$f":"'Offshore Wind'!AS269","v":0.56879802509959565}]
["RC3OfOTRG88","RD","Constant",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L270","v":0.49347205635391822},{"$f":"'Offshore Wind'!M270","v":0.49347205635391822},{"$f":"'Offshore Wind'!N270","v":0.49347205635391822},{"$f":"'Offshore Wind'!O270","v":0.49347205635391822},{"$f":"'Offshore Wind'!P270","v":0.49347205635391822},{"$f":"'Offshore Wind'!Q270","v":0.49347205635391822},{"$f":"'Offshore Wind'!R270","v":0.49347205635391822},{"$f":"'Offshore Wind'!S270","v":0.49347205635391822},{"$f":"'Offshore Wind'!T270","v":0.49347205635391822},{"$f":"'Offshore Wind'!U270","v":0.49347205635391822},{"$f":"'Offshore Wind'!V270","v":0.49347205635391822},{"$f":"'Offshore Wind'!W270","v":0.49347205635391822},{"$f":"'Offshore Wind'!X270","v":0.49347205635391822},{"$f":"'Offshore Wind'!Y270","v":0.49347205635391822},{"$f":"'Offshore Wind'!Z270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AA270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AB270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AC270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AD270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AE270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AF270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AG270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AH270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AI270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AJ270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AK270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AL270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AM270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AN270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AO270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AP270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AQ270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AR270","v":0.49347205635391822},{"$f":"'Offshore Wind'!AS270","v":0.49347205635391822}]
["RL3OfOTRG99","RD","Low",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L271","v":0.48891178267819074},{"$f":"'Offshore Wind'!M271","v":0.51557204811957014},{"$f":"'Offshore Wind'!N271","v":0.51779627876757595},{"$f":"'Offshore Wind'!O271","v":0.52003010497452185},{"$f":"'Offshore Wind'!P271","v":0.52227356813663217},{"$f":"'Offshore Wind'!Q271","v":0.52452670982871896},{"$f":"'Offshore Wind'!R271","v":0.52678957180495256},{"$f":"'Offshore Wind'!S271","v":0.52906219599963478},{"$f":"'Offshore Wind'!T271","v":0.53134462452797648},{"$f":"'Offshore Wind'!U271","v":0.53363689968687744},{"$f":"'Offshore Wind'!V271","v":0.53593906395571145},{"$f":"'Offshore Wind'!W271","v":0.53825115999711159},{"$f":"'Offshore Wind'!X271","v":0.54057323065776264},{"$f":"'Offshore Wind'!Y271","v":0.54290531896919425},{"$f":"'Offshore Wind'!Z271","v":0.5452474681485785},{"$f":"'Offshore Wind'!AA271","v":0.54759972159953041},{"$f":"'Offshore Wind'!AB271","v":0.54996212291291313},{"$f":"'Offshore Wind'!AC271","v":0.55233471586764504},{"$f":"'Offshore Wind'!AD271","v":0.55471754443151156},{"$f":"'Offshore Wind'!AE271","v":0.5571106527619788},{"$f":"'Offshore Wind'!AF271","v":0.55951408520701384},{"$f":"'Offshore Wind'!AG271","v":0.56192788630590451},{"$f":"'Offshore Wind'!AH271","v":0.56435210079008613},{"$f":"'Offshore Wind'!AI271","v":0.56678677358397023},{"$f":"'Offshore Wind'!AJ271","v":0.56923194980577618},{"$f":"'Offshore Wind'!AK271","v":0.57168767476836846},{"$f":"'Offshore Wind'!AL271","v":0.57415399398009592},{"$f":"'Offshore Wind'!AM271","v":0.57663095314563484},{"$f":"'Offshore Wind'!AN271","v":0.57911859816683631},{"$f":"'Offshore Wind'!AO271","v":0.5816169751435768},{"$f":"'Offshore Wind'!AP271","v":0.58412613037461192},{"$f":"'Offshore Wind'!AQ271","v":0.5866461103584355},{"$f":"'Offshore Wind'!AR271","v":0.58917696179414025},{"$f":"'Offshore Wind'!AS271","v":0.59171873158228339}]
["RM3OfOTRG99","RD","Mid",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L272","v":0.48891178267819074},{"$f":"'Offshore Wind'!M272","v":0.49102099820911443},{"$f":"'Offshore Wind'!N272","v":0.49313931311197712},{"$f":"'Offshore Wind'!O272","v":0.49526676664240171},{"$f":"'Offshore Wind'!P272","v":0.49740339822536395},{"$f":"'Offshore Wind'!Q272","v":0.49954924745592277},{"$f":"'Offshore Wind'!R272","v":0.50170435409995484},{"$f":"'Offshore Wind'!S272","v":0.50386875809489029},{"$f":"'Offshore Wind'!T272","v":0.50604249955045377},{"$f":"'Offshore Wind'!U272","v":0.50822561874940708},{"$f":"'Offshore Wind'!V272","v":0.51041815614829655},{"$f":"'Offshore Wind'!W272","v":0.51262015237820147},{"$f":"'Offshore Wind'!X272","v":0.51483164824548822},{"$f":"'Offshore Wind'!Y272","v":0.51705268473256594},{"$f":"'Offshore Wind'!Z272","v":0.51928330299864611},{"$f":"'Offshore Wind'!AA272","v":0.52152354438050508},{"$f":"'Offshore Wind'!AB272","v":0.52377345039325063},{"$f":"'Offshore Wind'!AC272","v":0.52603306273109052},{"$f":"'Offshore Wind'!AD272","v":0.52830242326810617},{"$f":"'Offshore Wind'!AE272","v":0.53058157405902739},{"$f":"'Offshore Wind'!AF272","v":0.53287055734001321},{"$f":"'Offshore Wind'!AG272","v":0.53516941552943287},{"$f":"'Offshore Wind'!AH272","v":0.53747819122865348},{"$f":"'Offshore Wind'!AI272","v":0.53979692722282879},{"$f":"'Offshore Wind'!AJ272","v":0.54212566648169158},{"$f":"'Offshore Wind'!AK272","v":0.54446445216035089},{"$f":"'Offshore Wind'!AL272","v":0.54681332760009138},{"$f":"'Offshore Wind'!AM272","v":0.54917233632917606},{"$f":"'Offshore Wind'!AN272","v":0.55154152206365359},{"$f":"'Offshore Wind'!AO272","v":0.55392092870816834},{"$f":"'Offshore Wind'!AP272","v":0.55631060035677327},{"$f":"'Offshore Wind'!AQ272","v":0.55871058129374807},{"$f":"'Offshore Wind'!AR272","v":0.56112091599441927},{"$f":"'Offshore Wind'!AS272","v":0.56354164912598415}]
["RC3OfOTRG99","RD","Constant",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L273","v":0.48891178267819074},{"$f":"'Offshore Wind'!M273","v":0.48891178267819074},{"$f":"'Offshore Wind'!N273","v":0.48891178267819074},{"$f":"'Offshore Wind'!O273","v":0.48891178267819074},{"$f":"'Offshore Wind'!P273","v":0.48891178267819074},{"$f":"'Offshore Wind'!Q273","v":0.48891178267819074},{"$f":"'Offshore Wind'!R273","v":0.48891178267819074},{"$f":"'Offshore Wind'!S273","v":0.48891178267819074},{"$f":"'Offshore Wind'!T273","v":0.48891178267819074},{"$f":"'Offshore Wind'!U273","v":0.48891178267819074},{"$f":"'Offshore Wind'!V273","v":0.48891178267819074},{"$f":"'Offshore Wind'!W273","v":0.48891178267819074},{"$f":"'Offshore Wind'!X273","v":0.48891178267819074},{"$f":"'Offshore Wind'!Y273","v":0.48891178267819074},{"$f":"'Offshore Wind'!Z273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AA273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AB273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AC273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AD273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AE273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AF273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AG273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AH273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AI273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AJ273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AK273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AL273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AM273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AN273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AO273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AP273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AQ273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AR273","v":0.48891178267819074},{"$f":"'Offshore Wind'!AS273","v":0.48891178267819074}]
["RL3OfOTRG100","RD","Low",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L274","v":0.47181651796277074},{"$f":"'Offshore Wind'!M274","v":0.4975445819083974},{"$f":"'Offshore Wind'!N274","v":0.49969104021983257},{"$f":"'Offshore Wind'!O274","v":0.50184675857237815},{"$f":"'Offshore Wind'!P274","v":0.50401177691480048},{"$f":"'Offshore Wind'!Q274","v":0.50618613536820845},{"$f":"'Offshore Wind'!R274","v":0.50836987422679858},{"$f":"'Offshore Wind'!S274","v":0.51056303395859981},{"$f":"'Offshore Wind'!T274","v":0.51276565520622452},{"$f":"'Offshore Wind'!U274","v":0.5149777787876213},{"$f":"'Offshore Wind'!V274","v":0.5171994456968324},{"$f":"'Offshore Wind'!W274","v":0.51943069710475143},{"$f":"'Offshore Wind'!X274","v":0.52167157435988809},{"$f":"'Offshore Wind'!Y274","v":0.52392211898913377},{"$f":"'Offshore Wind'!Z274","v":0.52618237269853108},{"$f":"'Offshore Wind'!AA274","v":0.52845237737404649},{"$f":"'Offshore Wind'!AB274","v":0.53073217508234716},{"$f":"'Offshore Wind'!AC274","v":0.53302180807157995},{"$f":"'Offshore Wind'!AD274","v":0.53532131877215494},{"$f":"'Offshore Wind'!AE274","v":0.53763074979753056},{"$f":"'Offshore Wind'!AF274","v":0.53995014394500518},{"$f":"'Offshore Wind'!AG274","v":0.54227954419650803},{"$f":"'Offshore Wind'!AH274","v":0.54461899371939748},{"$f":"'Offshore Wind'!AI274","v":0.54696853586726024},{"$f":"'Offshore Wind'!AJ274","v":0.5493282141807142},{"$f":"'Offshore Wind'!AK274","v":0.55169807238821666},{"$f":"'Offshore Wind'!AL274","v":0.5540781544068738},{"$f":"'Offshore Wind'!AM274","v":0.55646850434325446},{"$f":"'Offshore Wind'!AN274","v":0.55886916649420793},{"$f":"'Offshore Wind'!AO274","v":0.56128018534768465},{"$f":"'Offshore Wind'!AP274","v":0.56370160558356042},{"$f":"'Offshore Wind'!AQ274","v":0.56613347207446485},{"$f":"'Offshore Wind'!AR274","v":0.56857582988661293},{"$f":"'Offshore Wind'!AS274","v":0.571028724280639}]
["RM3OfOTRG100","RD","Mid",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L275","v":0.47181651796277074},{"$f":"'Offshore Wind'!M275","v":0.47385198276990226},{"$f":"'Offshore Wind'!N275","v":0.47589622878079291},{"$f":"'Offshore Wind'!O275","v":0.47794929387845536},{"$f":"'Offshore Wind'!P275","v":0.48001121610933373},{"$f":"'Offshore Wind'!Q275","v":0.48208203368400804},{"$f":"'Offshore Wind'!R275","v":0.48416178497790341},{"$f":"'Offshore Wind'!S275","v":0.48625050853199975},{"$f":"'Offshore Wind'!T275","v":0.48834824305354713},{"$f":"'Offshore Wind'!U275","v":0.49045502741678221},{"$f":"'Offshore Wind'!V275","v":0.49257090066364989},{"$f":"'Offshore Wind'!W275","v":0.49469590200452512},{"$f":"'Offshore Wind'!X275","v":0.49683007081894104},{"$f":"'Offshore Wind'!Y275","v":0.49897344665631782},{"$f":"'Offshore Wind'!Z275","v":0.50112606923669623},{"$f":"'Offshore Wind'!AA275","v":0.50328797845147277},{"$f":"'Offshore Wind'!AB275","v":0.5054592143641401},{"$f":"'Offshore Wind'!AC275","v":0.50763981721102847},{"$f":"'Offshore Wind'!AD275","v":0.50982982740205229},{"$f":"'Offshore Wind'!AE275","v":0.51202928552145766},{"$f":"'Offshore Wind'!AF275","v":0.51423823232857635},{"$f":"'Offshore Wind'!AG275","v":0.51645670875857908},{"$f":"'Offshore Wind'!AH275","v":0.51868475592323571},{"$f":"'Offshore Wind'!AI275","v":0.52092241511167636},{"$f":"'Offshore Wind'!AJ275","v":0.52316972779115634},{"$f":"'Offshore Wind'!AK275","v":0.52542673560782538},{"$f":"'Offshore Wind'!AL275","v":0.52769348038749886},{"$f":"'Offshore Wind'!AM275","v":0.5299700041364328},{"$f":"'Offshore Wind'!AN275","v":0.53225634904210273},{"$f":"'Offshore Wind'!AO275","v":0.53455255747398533},{"$f":"'Offshore Wind'!AP275","v":0.53685867198434323},{"$f":"'Offshore Wind'!AQ275","v":0.53917473530901416},{"$f":"'Offshore Wind'!AR275","v":0.54150079036820276},{"$f":"'Offshore Wind'!AS275","v":0.54383688026727517}]
["RC3OfOTRG100","RD","Constant",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L276","v":0.47181651796277074},{"$f":"'Offshore Wind'!M276","v":0.47181651796277074},{"$f":"'Offshore Wind'!N276","v":0.47181651796277074},{"$f":"'Offshore Wind'!O276","v":0.47181651796277074},{"$f":"'Offshore Wind'!P276","v":0.47181651796277074},{"$f":"'Offshore Wind'!Q276","v":0.47181651796277074},{"$f":"'Offshore Wind'!R276","v":0.47181651796277074},{"$f":"'Offshore Wind'!S276","v":0.47181651796277074},{"$f":"'Offshore Wind'!T276","v":0.47181651796277074},{"$f":"'Offshore Wind'!U276","v":0.47181651796277074},{"$f":"'Offshore Wind'!V276","v":0.47181651796277074},{"$f":"'Offshore Wind'!W276","v":0.47181651796277074},{"$f":"'Offshore Wind'!X276","v":0.47181651796277074},{"$f":"'Offshore Wind'!Y276","v":0.47181651796277074},{"$f":"'Offshore Wind'!Z276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AA276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AB276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AC276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AD276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AE276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AF276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AG276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AH276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AI276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AJ276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AK276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AL276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AM276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AN276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AO276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AP276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AQ276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AR276","v":0.47181651796277074},{"$f":"'Offshore Wind'!AS276","v":0.47181651796277074}]
["RL3OfOTRG111","RD","Low",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L277","v":0.42789927663034305},{"$f":"'Offshore Wind'!M277","v":0.4512325418559186},{"$f":"'Offshore Wind'!N277","v":0.4531792052808154},{"$f":"'Offshore Wind'!O277","v":0.4551342668112085},{"$f":"'Offshore Wind'!P277","v":0.45709776267738544},{"$f":"'Offshore Wind'!Q277","v":0.45906972926593498},{"$f":"'Offshore Wind'!R277","v":0.46105020312042183},{"$f":"'Offshore Wind'!S277","v":0.46303922094206268},{"$f":"'Offshore Wind'!T277","v":0.46503681959040766},{"$f":"'Offshore Wind'!U277","v":0.46704303608402215},{"$f":"'Offshore Wind'!V277","v":0.46905790760117405},{"$f":"'Offshore Wind'!W277","v":0.47108147148052154},{"$f":"'Offshore Wind'!X277","v":0.47311376522180604},{"$f":"'Offshore Wind'!Y277","v":0.47515482648654644},{"$f":"'Offshore Wind'!Z277","v":0.47720469309873759},{"$f":"'Offshore Wind'!AA277","v":0.47926340304555037},{"$f":"'Offshore Wind'!AB277","v":0.48133099447803679},{"$f":"'Offshore Wind'!AC277","v":0.48340750571183599},{"$f":"'Offshore Wind'!AD277","v":0.48549297522788498},{"$f":"'Offshore Wind'!AE277","v":0.48758744167313123},{"$f":"'Offshore Wind'!AF277","v":0.48969094386124951},{"$f":"'Offshore Wind'!AG277","v":0.4918035207733602},{"$f":"'Offshore Wind'!AH277","v":0.4939252115587528},{"$f":"'Offshore Wind'!AI277","v":0.49605605553561039},{"$f":"'Offshore Wind'!AJ277","v":0.49819609219173899},{"$f":"'Offshore Wind'!AK277","v":0.50034536118529882},{"$f":"'Offshore Wind'!AL277","v":0.50250390234553999},{"$f":"'Offshore Wind'!AM277","v":0.50467175567353939},{"$f":"'Offshore Wind'!AN277","v":0.50684896134294299},{"$f":"'Offshore Wind'!AO277","v":0.50903555970071013},{"$f":"'Offshore Wind'!AP277","v":0.51123159126786077},{"$f":"'Offshore Wind'!AQ277","v":0.51343709674022686},{"$f":"'Offshore Wind'!AR277","v":0.51565211698920654},{"$f":"'Offshore Wind'!AS277","v":0.51787669306252082}]
["RM3OfOTRG111","RD","Mid",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L278","v":0.42789927663034305},{"$f":"'Offshore Wind'!M278","v":0.4297452779580177},{"$f":"'Offshore Wind'!N278","v":0.43159924312458608},{"$f":"'Offshore Wind'!O278","v":0.4334612064868652},{"$f":"'Offshore Wind'!P278","v":0.43533120254989088},{"$f":"'Offshore Wind'!Q278","v":0.4372092659675571},{"$f":"'Offshore Wind'!R278","v":0.43909543154325886},{"$f":"'Offshore Wind'!S278","v":0.44098973423053589},{"$f":"'Offshore Wind'!T278","v":0.44289220913372157},{"$f":"'Offshore Wind'!U278","v":0.44480289150859248},{"$f":"'Offshore Wind'!V278","v":0.44672181676302286},{"$f":"'Offshore Wind'!W278","v":0.44864902045763955},{"$f":"'Offshore Wind'!X278","v":0.45058453830648193},{"$f":"'Offshore Wind'!Y278","v":0.45252840617766327},{"$f":"'Offshore Wind'!Z278","v":0.45448066009403576},{"$f":"'Offshore Wind'!AA278","v":0.45644133623385746},{"$f":"'Offshore Wind'!AB278","v":0.45841047093146359},{"$f":"'Offshore Wind'!AC278","v":0.46038810067793901},{"$f":"'Offshore Wind'!AD278","v":0.46237426212179522},{"$f":"'Offshore Wind'!AE278","v":0.46436899206964877},{"$f":"'Offshore Wind'!AF278","v":0.46637232748690427},{"$f":"'Offshore Wind'!AG278","v":0.46838430549843829},{"$f":"'Offshore Wind'!AH278","v":0.47040496338928833},{"$f":"'Offshore Wind'!AI278","v":0.47243433860534323},{"$f":"'Offshore Wind'!AJ278","v":0.47447246875403709},{"$f":"'Offshore Wind'!AK278","v":0.47651939160504653},{"$f":"'Offshore Wind'!AL278","v":0.47857514509099047},{"$f":"'Offshore Wind'!AM278","v":0.48063976730813268},{"$f":"'Offshore Wind'!AN278","v":0.4827132965170885},{"$f":"'Offshore Wind'!AO278","v":0.48479577114353345},{"$f":"'Offshore Wind'!AP278","v":0.48688722977891502},{"$f":"'Offshore Wind'!AQ278","v":0.48898771118116846},{"$f":"'Offshore Wind'!AR278","v":0.49109725427543482},{"$f":"'Offshore Wind'!AS278","v":0.49321589815478167}]
["RC3OfOTRG111","RD","Constant",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L279","v":0.42789927663034305},{"$f":"'Offshore Wind'!M279","v":0.42789927663034305},{"$f":"'Offshore Wind'!N279","v":0.42789927663034305},{"$f":"'Offshore Wind'!O279","v":0.42789927663034305},{"$f":"'Offshore Wind'!P279","v":0.42789927663034305},{"$f":"'Offshore Wind'!Q279","v":0.42789927663034305},{"$f":"'Offshore Wind'!R279","v":0.42789927663034305},{"$f":"'Offshore Wind'!S279","v":0.42789927663034305},{"$f":"'Offshore Wind'!T279","v":0.42789927663034305},{"$f":"'Offshore Wind'!U279","v":0.42789927663034305},{"$f":"'Offshore Wind'!V279","v":0.42789927663034305},{"$f":"'Offshore Wind'!W279","v":0.42789927663034305},{"$f":"'Offshore Wind'!X279","v":0.42789927663034305},{"$f":"'Offshore Wind'!Y279","v":0.42789927663034305},{"$f":"'Offshore Wind'!Z279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AA279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AB279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AC279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AD279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AE279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AF279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AG279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AH279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AI279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AJ279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AK279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AL279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AM279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AN279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AO279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AP279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AQ279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AR279","v":0.42789927663034305},{"$f":"'Offshore Wind'!AS279","v":0.42789927663034305}]
["RL3OfOTRG122","RD","Low",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L280","v":0.36358800761658211},{"$f":"'Offshore Wind'!M280","v":0.38341439171651426},{"$f":"'Offshore Wind'!N280","v":0.3850684806921536},{"$f":"'Offshore Wind'!O280","v":0.38672970557713399},{"$f":"'Offshore Wind'!P280","v":0.38839809715649953},{"$f":"'Offshore Wind'!Q280","v":0.39007368634810408},{"$f":"'Offshore Wind'!R280","v":0.3917565042031847},{"$f":"'Offshore Wind'!S280","v":0.3934465819069361},{"$f":"'Offshore Wind'!T280","v":0.39514395077908954},{"$f":"'Offshore Wind'!U280","v":0.39684864227449246},{"$f":"'Offshore Wind'!V280","v":0.39856068798369221},{"$f":"'Offshore Wind'!W280","v":0.4002801196335205},{"$f":"'Offshore Wind'!X280","v":0.40200696908768213},{"$f":"'Offshore Wind'!Y280","v":0.40374126834734514},{"$f":"'Offshore Wind'!Z280","v":0.40548304955173403},{"$f":"'Offshore Wind'!AA280","v":0.40723234497872474},{"$f":"'Offshore Wind'!AB280","v":0.40898918704544385},{"$f":"'Offshore Wind'!AC280","v":0.41075360830886826},{"$f":"'Offshore Wind'!AD280","v":0.41252564146642939},{"$f":"'Offshore Wind'!AE280","v":0.41430531935661835},{"$f":"'Offshore Wind'!AF280","v":0.41609267495959534},{"$f":"'Offshore Wind'!AG280","v":0.41788774139779988},{"$f":"'Offshore Wind'!AH280","v":0.4196905519365654},{"$f":"'Offshore Wind'!AI280","v":0.42150113998473537},{"$f":"'Offshore Wind'!AJ280","v":0.42331953909528219},{"$f":"'Offshore Wind'!AK280","v":0.42514578296592942},{"$f":"'Offshore Wind'!AL280","v":0.42697990543977615},{"$f":"'Offshore Wind'!AM280","v":0.42882194050592365},{"$f":"'Offshore Wind'!AN280","v":0.43067192230010609},{"$f":"'Offshore Wind'!AO280","v":0.4325298851053227},{"$f":"'Offshore Wind'!AP280","v":0.43439586335247266},{"$f":"'Offshore Wind'!AQ280","v":0.43626989162099389},{"$f":"'Offshore Wind'!AR280","v":0.43815200463950371},{"$f":"'Offshore Wind'!AS280","v":0.44004223728644165}]
["RM3OfOTRG122","RD","Mid",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L281","v":0.36358800761658211},{"$f":"'Offshore Wind'!M281","v":0.36515656353953735},{"$f":"'Offshore Wind'!N281","v":0.36673188637347959},{"$f":"'Offshore Wind'!O281","v":0.36831400531155617},{"$f":"'Offshore Wind'!P281","v":0.3699029496728567},{"$f":"'Offshore Wind'!Q281","v":0.37149874890295626},{"$f":"'Offshore Wind'!R281","v":0.3731014325744616},{"$f":"'Offshore Wind'!S281","v":0.37471103038755815},{"$f":"'Offshore Wind'!T281","v":0.37632757217056145},{"$f":"'Offshore Wind'!U281","v":0.37795108788046899},{"$f":"'Offshore Wind'!V281","v":0.37958160760351639},{"$f":"'Offshore Wind'!W281","v":0.38121916155573382},{"$f":"'Offshore Wind'!X281","v":0.3828637800835068},{"$f":"'Offshore Wind'!Y281","v":0.38451549366413823},{"$f":"'Offshore Wind'!Z281","v":0.38617433290641334},{"$f":"'Offshore Wind'!AA281","v":0.3878403285511664},{"$f":"'Offshore Wind'!AB281","v":0.38951351147185126},{"$f":"'Offshore Wind'!AC281","v":0.39119391267511261},{"$f":"'Offshore Wind'!AD281","v":0.39288156330136131},{"$f":"'Offshore Wind'!AE281","v":0.39457649462535077},{"$f":"'Offshore Wind'!AF281","v":0.39627873805675745},{"$f":"'Offshore Wind'!AG281","v":0.39798832514076177},{"$f":"'Offshore Wind'!AH281","v":0.39970528755863372},{"$f":"'Offshore Wind'!AI281","v":0.40142965712831941},{"$f":"'Offshore Wind'!AJ281","v":0.40316146580503065},{"$f":"'Offshore Wind'!AK281","v":0.40490074568183754},{"$f":"'Offshore Wind'!AL281","v":0.40664752899026296},{"$f":"'Offshore Wind'!AM281","v":0.40840184810087965},{"$f":"'Offshore Wind'!AN281","v":0.41016373552391056},{"$f":"'Offshore Wind'!AO281","v":0.41193322390983111},{"$f":"'Offshore Wind'!AP281","v":0.41371034604997392},{"$f":"'Offshore Wind'!AQ281","v":0.41549513487713702},{"$f":"'Offshore Wind'!AR281","v":0.41728762346619397},{"$f":"'Offshore Wind'!AS281","v":0.41908784503470631}]
["RC3OfOTRG122","RD","Constant",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L282","v":0.36358800761658211},{"$f":"'Offshore Wind'!M282","v":0.36358800761658211},{"$f":"'Offshore Wind'!N282","v":0.36358800761658211},{"$f":"'Offshore Wind'!O282","v":0.36358800761658211},{"$f":"'Offshore Wind'!P282","v":0.36358800761658211},{"$f":"'Offshore Wind'!Q282","v":0.36358800761658211},{"$f":"'Offshore Wind'!R282","v":0.36358800761658211},{"$f":"'Offshore Wind'!S282","v":0.36358800761658211},{"$f":"'Offshore Wind'!T282","v":0.36358800761658211},{"$f":"'Offshore Wind'!U282","v":0.36358800761658211},{"$f":"'Offshore Wind'!V282","v":0.36358800761658211},{"$f":"'Offshore Wind'!W282","v":0.36358800761658211},{"$f":"'Offshore Wind'!X282","v":0.36358800761658211},{"$f":"'Offshore Wind'!Y282","v":0.36358800761658211},{"$f":"'Offshore Wind'!Z282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AA282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AB282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AC282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AD282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AE282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AF282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AG282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AH282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AI282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AJ282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AK282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AL282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AM282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AN282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AO282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AP282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AQ282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AR282","v":0.36358800761658211},{"$f":"'Offshore Wind'!AS282","v":0.36358800761658211}]
["RL3OfOTRG133","RD","Low",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L283","v":0.33675069149156384},{"$f":"'Offshore Wind'!M283","v":0.35511364190677713},{"$f":"'Offshore Wind'!N283","v":0.35664563854766335},{"$f":"'Offshore Wind'!O283","v":0.35818424437904728},{"$f":"'Offshore Wind'!P283","v":0.359729487913654},{"$f":"'Offshore Wind'!Q283","v":0.36128139778721519},{"$f":"'Offshore Wind'!R283","v":0.36284000275900052},{"$f":"'Offshore Wind'!S283","v":0.36440533171234962},{"$f":"'Offshore Wind'!T283","v":0.36597741365520814},{"$f":"'Offshore Wind'!U283","v":0.36755627772066451},{"$f":"'Offshore Wind'!V283","v":0.36914195316749104},{"$f":"'Offshore Wind'!W283","v":0.37073446938068466},{"$f":"'Offshore Wind'!X283","v":0.37233385587201251},{"$f":"'Offshore Wind'!Y283","v":0.3739401422805585},{"$f":"'Offshore Wind'!Z283","v":0.37555335837327264},{"$f":"'Offshore Wind'!AA283","v":0.3771735340455224},{"$f":"'Offshore Wind'!AB283","v":0.37880069932164723},{"$f":"'Offshore Wind'!AC283","v":0.38043488435551437},{"$f":"'Offshore Wind'!AD283","v":0.38207611943107816},{"$f":"'Offshore Wind'!AE283","v":0.38372443496294073},{"$f":"'Offshore Wind'!AF283","v":0.38537986149691639},{"$f":"'Offshore Wind'!AG283","v":0.38704242971059666},{"$f":"'Offshore Wind'!AH283","v":0.38871217041391981},{"$f":"'Offshore Wind'!AI283","v":0.39038911454974118},{"$f":"'Offshore Wind'!AJ283","v":0.39207329319440648},{"$f":"'Offshore Wind'!AK283","v":0.39376473755832847},{"$f":"'Offshore Wind'!AL283","v":0.39546347898656448},{"$f":"'Offshore Wind'!AM283","v":0.39716954895939766},{"$f":"'Offshore Wind'!AN283","v":0.39888297909292036},{"$f":"'Offshore Wind'!AO283","v":0.40060380113962024},{"$f":"'Offshore Wind'!AP283","v":0.40233204698896791},{"$f":"'Offshore Wind'!AQ283","v":0.40406774866800893},{"$f":"'Offshore Wind'!AR283","v":0.40581093834195664},{"$f":"'Offshore Wind'!AS283","v":0.40756164831478819}]
["RM3OfOTRG133","RD","Mid",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L284","v":0.33675069149156384},{"$f":"'Offshore Wind'!M284","v":0.33820346848264488},{"$f":"'Offshore Wind'!N284","v":0.33966251290253652},{"$f":"'Offshore Wind'!O284","v":0.34112785178956884},{"$f":"'Offshore Wind'!P284","v":0.3425995122987181},{"$f":"'Offshore Wind'!Q284","v":0.3440775217021097},{"$f":"'Offshore Wind'!R284","v":0.3455619073895243},{"$f":"'Offshore Wind'!S284","v":0.34705269686890439},{"$f":"'Offshore Wind'!T284","v":0.34854991776686489},{"$f":"'Offshore Wind'!U284","v":0.35005359782920431},{"$f":"'Offshore Wind'!V284","v":0.35156376492142005},{"$f":"'Offshore Wind'!W284","v":0.35308044702922348},{"$f":"'Offshore Wind'!X284","v":0.35460367225905953},{"$f":"'Offshore Wind'!Y284","v":0.35613346883862712},{"$f":"'Offshore Wind'!Z284","v":0.35766986511740251},{"$f":"'Offshore Wind'!AA284","v":0.35921288956716418},{"$f":"'Offshore Wind'!AB284","v":0.36076257078252116},{"$f":"'Offshore Wind'!AC284","v":0.36231893748144223},{"$f":"'Offshore Wind'!AD284","v":0.36388201850578872},{"$f":"'Offshore Wind'!AE284","v":0.36545184282184828},{"$f":"'Offshore Wind'!AF284","v":0.36702843952087272},{"$f":"'Offshore Wind'!AG284","v":0.36861183781961587},{"$f":"'Offshore Wind'!AH284","v":0.37020206706087599},{"$f":"'Offshore Wind'!AI284","v":0.37179915671403918},{"$f":"'Offshore Wind'!AJ284","v":0.37340313637562522},{"$f":"'Offshore Wind'!AK284","v":0.37501403576983661},{"$f":"'Offshore Wind'!AL284","v":0.37663188474910902},{"$f":"'Offshore Wind'!AM284","v":0.37825671329466443},{"$f":"'Offshore Wind'!AN284","v":0.37988855151706702},{"$f":"'Offshore Wind'!AO284","v":0.38152742965678116},{"$f":"'Offshore Wind'!AP284","v":0.38317337808473134},{"$f":"'Offshore Wind'!AQ284","v":0.38482642730286565},{"$f":"'Offshore Wind'!AR284","v":0.38648660794472062},{"$f":"'Offshore Wind'!AS284","v":0.38815395077598874}]
["RC3OfOTRG133","RD","Constant",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L285","v":0.33675069149156384},{"$f":"'Offshore Wind'!M285","v":0.33675069149156384},{"$f":"'Offshore Wind'!N285","v":0.33675069149156384},{"$f":"'Offshore Wind'!O285","v":0.33675069149156384},{"$f":"'Offshore Wind'!P285","v":0.33675069149156384},{"$f":"'Offshore Wind'!Q285","v":0.33675069149156384},{"$f":"'Offshore Wind'!R285","v":0.33675069149156384},{"$f":"'Offshore Wind'!S285","v":0.33675069149156384},{"$f":"'Offshore Wind'!T285","v":0.33675069149156384},{"$f":"'Offshore Wind'!U285","v":0.33675069149156384},{"$f":"'Offshore Wind'!V285","v":0.33675069149156384},{"$f":"'Offshore Wind'!W285","v":0.33675069149156384},{"$f":"'Offshore Wind'!X285","v":0.33675069149156384},{"$f":"'Offshore Wind'!Y285","v":0.33675069149156384},{"$f":"'Offshore Wind'!Z285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AA285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AB285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AC285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AD285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AE285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AF285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AG285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AH285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AI285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AJ285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AK285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AL285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AM285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AN285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AO285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AP285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AQ285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AR285","v":0.33675069149156384},{"$f":"'Offshore Wind'!AS285","v":0.33675069149156384}]
["RL3OfOTRG144","RD","Low",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L286","v":0.30259289088114399},{"$f":"'Offshore Wind'!M286","v":0.31909322300113224},{"$f":"'Offshore Wind'!N286","v":0.32046982386372491},{"$f":"'Offshore Wind'!O286","v":0.32185236352350383},{"$f":"'Offshore Wind'!P286","v":0.32324086760104853},{"$f":"'Offshore Wind'!Q286","v":0.32463536182746833},{"$f":"'Offshore Wind'!R286","v":0.3260358720448796},{"$f":"'Offshore Wind'!S286","v":0.3274424242068838},{"$f":"'Offshore Wind'!T286","v":0.32885504437904911},{"$f":"'Offshore Wind'!U286","v":0.33027375873939296},{"$f":"'Offshore Wind'!V286","v":0.331698593578868},{"$f":"'Offshore Wind'!W286","v":0.33312957530184806},{"$f":"'Offshore Wind'!X286","v":0.33456673042661872},{"$f":"'Offshore Wind'!Y286","v":0.3360100855858677},{"$f":"'Offshore Wind'!Z286","v":0.33745966752717932},{"$f":"'Offshore Wind'!AA286","v":0.33891550311352925},{"$f":"'Offshore Wind'!AB286","v":0.34037761932378319},{"$f":"'Offshore Wind'!AC286","v":0.34184604325319606},{"$f":"'Offshore Wind'!AD286","v":0.34332080211391491},{"$f":"'Offshore Wind'!AE286","v":0.34480192323548225},{"$f":"'Offshore Wind'!AF286","v":0.34628943406534379},{"$f":"'Offshore Wind'!AG286","v":0.34778336216935546},{"$f":"'Offshore Wind'!AH286","v":0.34928373523229578},{"$f":"'Offshore Wind'!AI286","v":0.35079058105837801},{"$f":"'Offshore Wind'!AJ286","v":0.35230392757176549},{"$f":"'Offshore Wind'!AK286","v":0.35382380281708942},{"$f":"'Offshore Wind'!AL286","v":0.35535023495996865},{"$f":"'Offshore Wind'!AM286","v":0.35688325228753076},{"$f":"'Offshore Wind'!AN286","v":0.35842288320893756},{"$f":"'Offshore Wind'!AO286","v":0.35996915625591053},{"$f":"'Offshore Wind'!AP286","v":0.36152210008325991},{"$f":"'Offshore Wind'!AQ286","v":0.36308174346941591},{"$f":"'Offshore Wind'!AR286","v":0.36464811531696184},{"$f":"'Offshore Wind'!AS286","v":0.36622124465316935}]
["RM3OfOTRG144","RD","Mid",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L287","v":0.30259289088114399},{"$f":"'Offshore Wind'!M287","v":0.30389830762012593},{"$f":"'Offshore Wind'!N287","v":0.30520935606069038},{"$f":"'Offshore Wind'!O287","v":0.30652606049857506},{"$f":"'Offshore Wind'!P287","v":0.30784844533433192},{"$f":"'Offshore Wind'!Q287","v":0.30917653507377935},{"$f":"'Offshore Wind'!R287","v":0.31051035432845675},{"$f":"'Offshore Wind'!S287","v":0.31184992781607979},{"$f":"'Offshore Wind'!T287","v":0.31319528036099914},{"$f":"'Offshore Wind'!U287","v":0.31454643689465994},{"$f":"'Offshore Wind'!V287","v":0.31590342245606473},{"$f":"'Offshore Wind'!W287","v":0.31726626219223625},{"$f":"'Offshore Wind'!X287","v":0.31863498135868445},{"$f":"'Offshore Wind'!Y287","v":0.32000960531987399},{"$f":"'Offshore Wind'!Z287","v":0.32139015954969458},{"$f":"'Offshore Wind'!AA287","v":0.32277666963193258},{"$f":"'Offshore Wind'!AB287","v":0.32416916126074585},{"$f":"'Offshore Wind'!AC287","v":0.32556766024113909},{"$f":"'Offshore Wind'!AD287","v":0.32697219248944276},{"$f":"'Offshore Wind'!AE287","v":0.32838278403379262},{"$f":"'Offshore Wind'!AF287","v":0.3297994610146131},{"$f":"'Offshore Wind'!AG287","v":0.33122224968510044},{"$f":"'Offshore Wind'!AH287","v":0.33265117641171027},{"$f":"'Offshore Wind'!AI287","v":0.33408626767464572},{"$f":"'Offshore Wind'!AJ287","v":0.33552755006834806},{"$f":"'Offshore Wind'!AK287","v":0.33697505030198993},{"$f":"'Offshore Wind'!AL287","v":0.3384287951999701},{"$f":"'Offshore Wind'!AM287","v":0.33988881170241025},{"$f":"'Offshore Wind'!AN287","v":0.34135512686565478},{"$f":"'Offshore Wind'!AO287","v":0.34282776786277191},{"$f":"'Offshore Wind'!AP287","v":0.34430676198405702},{"$f":"'Offshore Wind'!AQ287","v":0.34579213663753894},{"$f":"'Offshore Wind'!AR287","v":0.34728391934948744},{"$f":"'Offshore Wind'!AS287","v":0.34878213776492317}]
["RC3OfOTRG144","RD","Constant",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L288","v":0.30259289088114399},{"$f":"'Offshore Wind'!M288","v":0.30259289088114399},{"$f":"'Offshore Wind'!N288","v":0.30259289088114399},{"$f":"'Offshore Wind'!O288","v":0.30259289088114399},{"$f":"'Offshore Wind'!P288","v":0.30259289088114399},{"$f":"'Offshore Wind'!Q288","v":0.30259289088114399},{"$f":"'Offshore Wind'!R288","v":0.30259289088114399},{"$f":"'Offshore Wind'!S288","v":0.30259289088114399},{"$f":"'Offshore Wind'!T288","v":0.30259289088114399},{"$f":"'Offshore Wind'!U288","v":0.30259289088114399},{"$f":"'Offshore Wind'!V288","v":0.30259289088114399},{"$f":"'Offshore Wind'!W288","v":0.30259289088114399},{"$f":"'Offshore Wind'!X288","v":0.30259289088114399},{"$f":"'Offshore Wind'!Y288","v":0.30259289088114399},{"$f":"'Offshore Wind'!Z288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AA288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AB288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AC288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AD288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AE288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AF288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AG288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AH288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AI288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AJ288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AK288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AL288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AM288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AN288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AO288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AP288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AQ288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AR288","v":0.30259289088114399},{"$f":"'Offshore Wind'!AS288","v":0.30259289088114399}]
["RL3OfOTRG155","RD","Low",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L289","v":0.27948651634161992},{"$f":"'Offshore Wind'!M289","v":0.29472686230370221},{"$f":"'Offshore Wind'!N289","v":0.29599834418934245},{"$f":"'Offshore Wind'!O289","v":0.2972753113781304},{"$f":"'Offshore Wind'!P289","v":0.29855778753422607},{"$f":"'Offshore Wind'!Q289","v":0.29984579642387865},{"$f":"'Offshore Wind'!R289","v":0.30113936191586793},{"$f":"'Offshore Wind'!S289","v":0.30243850798194566},{"$f":"'Offshore Wind'!T289","v":0.30374325869728036},{"$f":"'Offshore Wind'!U289","v":0.3050536382409032},{"$f":"'Offshore Wind'!V289","v":0.30636967089615635},{"$f":"'Offshore Wind'!W289","v":0.30769138105114252},{"$f":"'Offshore Wind'!X289","v":0.30901879319917747},{"$f":"'Offshore Wind'!Y289","v":0.31035193193924349},{"$f":"'Offshore Wind'!Z289","v":0.31169082197644543},{"$f":"'Offshore Wind'!AA289","v":0.3130354881224684},{"$f":"'Offshore Wind'!AB289","v":0.31438595529603786},{"$f":"'Offshore Wind'!AC289","v":0.31574224852338101},{"$f":"'Offshore Wind'!AD289","v":0.31710439293869097},{"$f":"'Offshore Wind'!AE289","v":0.31847241378459201},{"$f":"'Offshore Wind'!AF289","v":0.31984633641260812},{"$f":"'Offshore Wind'!AG289","v":0.32122618628363198},{"$f":"'Offshore Wind'!AH289","v":0.32261198896839732},{"$f":"'Offshore Wind'!AI289","v":0.32400377014795267},{"$f":"'Offshore Wind'!AJ289","v":0.32540155561413714},{"$f":"'Offshore Wind'!AK289","v":0.32680537127005854},{"$f":"'Offshore Wind'!AL289","v":0.32821524313057338},{"$f":"'Offshore Wind'!AM289","v":0.3296311973227688},{"$f":"'Offshore Wind'!AN289","v":0.33105326008644698},{"$f":"'Offshore Wind'!AO289","v":0.3324814577746113},{"$f":"'Offshore Wind'!AP289","v":0.33391581685395466},{"$f":"'Offshore Wind'!AQ289","v":0.33535636390534984},{"$f":"'Offshore Wind'!AR289","v":0.33680312562434261},{"$f":"'Offshore Wind'!AS289","v":0.33825612882164557}]
["RM3OfOTRG155","RD","Mid",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L290","v":0.27948651634161992},{"$f":"'Offshore Wind'!M290","v":0.28069224981304969},{"$f":"'Offshore Wind'!N290","v":0.28190318494223088},{"$f":"'Offshore Wind'!O290","v":0.28311934416964801},{"$f":"'Offshore Wind'!P290","v":0.28434075003259623},{"$f":"'Offshore Wind'!Q290","v":0.28556742516559869},{"$f":"'Offshore Wind'!R290","v":0.28679939230082657},{"$f":"'Offshore Wind'!S290","v":0.28803667426851964},{"$f":"'Offshore Wind'!T290","v":0.28927929399740987},{"$f":"'Offshore Wind'!U290","v":0.29052727451514587},{"$f":"'Offshore Wind'!V290","v":0.29178063894872031},{"$f":"'Offshore Wind'!W290","v":0.29303941052489763},{"$f":"'Offshore Wind'!X290","v":0.29430361257064519},{"$f":"'Offshore Wind'!Y290","v":0.29557326851356519},{"$f":"'Offshore Wind'!Z290","v":0.29684840188232897},{"$f":"'Offshore Wind'!AA290","v":0.29812903630711274},{"$f":"'Offshore Wind'!AB290","v":0.29941519552003604},{"$f":"'Offshore Wind'!AC290","v":0.30070690335560096},{"$f":"'Offshore Wind'!AD290","v":0.30200418375113425},{"$f":"'Offshore Wind'!AE290","v":0.30330706074723046},{"$f":"'Offshore Wind'!AF290","v":0.30461555848819821},{"$f":"'Offshore Wind'!AG290","v":0.30592970122250662},{"$f":"'Offshore Wind'!AH290","v":0.30724951330323552},{"$f":"'Offshore Wind'!AI290","v":0.30857501918852637},{"$f":"'Offshore Wind'!AJ290","v":0.30990624344203538},{"$f":"'Offshore Wind'!AK290","v":0.31124321073338906},{"$f":"'Offshore Wind'!AL290","v":0.3125859458386413},{"$f":"'Offshore Wind'!AM290","v":0.31393447364073218},{"$f":"'Offshore Wind'!AN290","v":0.31528881912994949},{"$f":"'Offshore Wind'!AO290","v":0.31664900740439172},{"$f":"'Offshore Wind'!AP290","v":0.31801506367043297},{"$f":"'Offshore Wind'!AQ290","v":0.3193870132431903},{"$f":"'Offshore Wind'!AR290","v":0.32076488154699295},{"$f":"'Offshore Wind'!AS290","v":0.3221486941158529}]
["RC3OfOTRG155","RD","Constant",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L291","v":0.27948651634161992},{"$f":"'Offshore Wind'!M291","v":0.27948651634161992},{"$f":"'Offshore Wind'!N291","v":0.27948651634161992},{"$f":"'Offshore Wind'!O291","v":0.27948651634161992},{"$f":"'Offshore Wind'!P291","v":0.27948651634161992},{"$f":"'Offshore Wind'!Q291","v":0.27948651634161992},{"$f":"'Offshore Wind'!R291","v":0.27948651634161992},{"$f":"'Offshore Wind'!S291","v":0.27948651634161992},{"$f":"'Offshore Wind'!T291","v":0.27948651634161992},{"$f":"'Offshore Wind'!U291","v":0.27948651634161992},{"$f":"'Offshore Wind'!V291","v":0.27948651634161992},{"$f":"'Offshore Wind'!W291","v":0.27948651634161992},{"$f":"'Offshore Wind'!X291","v":0.27948651634161992},{"$f":"'Offshore Wind'!Y291","v":0.27948651634161992},{"$f":"'Offshore Wind'!Z291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AA291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AB291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AC291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AD291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AE291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AF291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AG291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AH291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AI291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AJ291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AK291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AL291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AM291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AN291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AO291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AP291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AQ291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AR291","v":0.27948651634161992},{"$f":"'Offshore Wind'!AS291","v":0.27948651634161992}]
["RL3UtSeattle","RD","Low",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L99","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!M99","v":0.14950729355889342},{"$f":"'Solar - Utility PV'!N99","v":0.14972298474655027},{"$f":"'Solar - Utility PV'!O99","v":0.14993867593420712},{"$f":"'Solar - Utility PV'!P99","v":0.15015436712186397},{"$f":"'Solar - Utility PV'!Q99","v":0.15037005830952083},{"$f":"'Solar - Utility PV'!R99","v":0.15058574949717768},{"$f":"'Solar - Utility PV'!S99","v":0.15080144068483453},{"$f":"'Solar - Utility PV'!T99","v":0.15101713187249138},{"$f":"'Solar - Utility PV'!U99","v":0.15123282306014824},{"$f":"'Solar - Utility PV'!V99","v":0.15144851424780509},{"$f":"'Solar - Utility PV'!W99","v":0.15166420543546194},{"$f":"'Solar - Utility PV'!X99","v":0.15187989662311879},{"$f":"'Solar - Utility PV'!Y99","v":0.15209558781077565},{"$f":"'Solar - Utility PV'!Z99","v":0.1523112789984325},{"$f":"'Solar - Utility PV'!AA99","v":0.15252697018608935},{"$f":"'Solar - Utility PV'!AB99","v":0.1527426613737462},{"$f":"'Solar - Utility PV'!AC99","v":0.15295835256140305},{"$f":"'Solar - Utility PV'!AD99","v":0.15317404374905991},{"$f":"'Solar - Utility PV'!AE99","v":0.15338973493671676},{"$f":"'Solar - Utility PV'!AF99","v":0.15360542612437361},{"$f":"'Solar - Utility PV'!AG99","v":0.15382111731203046},{"$f":"'Solar - Utility PV'!AH99","v":0.15403680849968732},{"$f":"'Solar - Utility PV'!AI99","v":0.15425249968734417},{"$f":"'Solar - Utility PV'!AJ99","v":0.15446819087500102},{"$f":"'Solar - Utility PV'!AK99","v":0.15468388206265787},{"$f":"'Solar - Utility PV'!AL99","v":0.15489957325031473},{"$f":"'Solar - Utility PV'!AM99","v":0.15511526443797158},{"$f":"'Solar - Utility PV'!AN99","v":0.15533095562562843},{"$f":"'Solar - Utility PV'!AO99","v":0.15554664681328528},{"$f":"'Solar - Utility PV'!AP99","v":0.15576233800094214},{"$f":"'Solar - Utility PV'!AQ99","v":0.15597802918859899},{"$f":"'Solar - Utility PV'!AR99","v":0.15619372037625584},{"$f":"'Solar - Utility PV'!AS99","v":0.1564094115639125}]
["RM3UtSeattle","RD","Mid",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L100","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!M100","v":0.14938797722669506},{"$f":"'Solar - Utility PV'!N100","v":0.14948435208215355},{"$f":"'Solar - Utility PV'!O100","v":0.14958072693761204},{"$f":"'Solar - Utility PV'!P100","v":0.14967710179307053},{"$f":"'Solar - Utility PV'!Q100","v":0.14977347664852902},{"$f":"'Solar - Utility PV'!R100","v":0.14986985150398752},{"$f":"'Solar - Utility PV'!S100","v":0.14996622635944601},{"$f":"'Solar - Utility PV'!T100","v":0.1500626012149045},{"$f":"'Solar - Utility PV'!U100","v":0.15015897607036299},{"$f":"'Solar - Utility PV'!V100","v":0.15025535092582148},{"$f":"'Solar - Utility PV'!W100","v":0.15035172578127998},{"$f":"'Solar - Utility PV'!X100","v":0.15044810063673847},{"$f":"'Solar - Utility PV'!Y100","v":0.15054447549219696},{"$f":"'Solar - Utility PV'!Z100","v":0.15064085034765545},{"$f":"'Solar - Utility PV'!AA100","v":0.15073722520311394},{"$f":"'Solar - Utility PV'!AB100","v":0.15083360005857244},{"$f":"'Solar - Utility PV'!AC100","v":0.15092997491403093},{"$f":"'Solar - Utility PV'!AD100","v":0.15102634976948942},{"$f":"'Solar - Utility PV'!AE100","v":0.15112272462494791},{"$f":"'Solar - Utility PV'!AF100","v":0.1512190994804064},{"$f":"'Solar - Utility PV'!AG100","v":0.1513154743358649},{"$f":"'Solar - Utility PV'!AH100","v":0.15141184919132339},{"$f":"'Solar - Utility PV'!AI100","v":0.15150822404678188},{"$f":"'Solar - Utility PV'!AJ100","v":0.15160459890224037},{"$f":"'Solar - Utility PV'!AK100","v":0.15170097375769886},{"$f":"'Solar - Utility PV'!AL100","v":0.15179734861315736},{"$f":"'Solar - Utility PV'!AM100","v":0.15189372346861585},{"$f":"'Solar - Utility PV'!AN100","v":0.15199009832407434},{"$f":"'Solar - Utility PV'!AO100","v":0.15208647317953283},{"$f":"'Solar - Utility PV'!AP100","v":0.15218284803499132},{"$f":"'Solar - Utility PV'!AQ100","v":0.15227922289044982},{"$f":"'Solar - Utility PV'!AR100","v":0.15237559774590831},{"$f":"'Solar - Utility PV'!AS100","v":0.15247197260136655}]
["RC3UtSeattle","RD","Constant",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!M101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!N101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!O101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!P101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!Q101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!R101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!S101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!T101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!U101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!V101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!W101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!X101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!Y101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!Z101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AA101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AB101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AC101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AD101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AE101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AF101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AG101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AH101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AI101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AJ101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AK101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AL101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AM101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AN101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AO101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AP101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AQ101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AR101","v":0.14929160237123656},{"$f":"'Solar - Utility PV'!AS101","v":0.14929160237123656}]
["RL3UtChicago","RD","Low",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L102","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!M102","v":0.17730206285983027},{"$f":"'Solar - Utility PV'!N102","v":0.17755785300626337},{"$f":"'Solar - Utility PV'!O102","v":0.17781364315269646},{"$f":"'Solar - Utility PV'!P102","v":0.17806943329912955},{"$f":"'Solar - Utility PV'!Q102","v":0.17832522344556265},{"$f":"'Solar - Utility PV'!R102","v":0.17858101359199574},{"$f":"'Solar - Utility PV'!S102","v":0.17883680373842883},{"$f":"'Solar - Utility PV'!T102","v":0.17909259388486193},{"$f":"'Solar - Utility PV'!U102","v":0.17934838403129502},{"$f":"'Solar - Utility PV'!V102","v":0.17960417417772812},{"$f":"'Solar - Utility PV'!W102","v":0.17985996432416121},{"$f":"'Solar - Utility PV'!X102","v":0.1801157544705943},{"$f":"'Solar - Utility PV'!Y102","v":0.1803715446170274},{"$f":"'Solar - Utility PV'!Z102","v":0.18062733476346049},{"$f":"'Solar - Utility PV'!AA102","v":0.18088312490989358},{"$f":"'Solar - Utility PV'!AB102","v":0.18113891505632668},{"$f":"'Solar - Utility PV'!AC102","v":0.18139470520275977},{"$f":"'Solar - Utility PV'!AD102","v":0.18165049534919286},{"$f":"'Solar - Utility PV'!AE102","v":0.18190628549562596},{"$f":"'Solar - Utility PV'!AF102","v":0.18216207564205905},{"$f":"'Solar - Utility PV'!AG102","v":0.18241786578849215},{"$f":"'Solar - Utility PV'!AH102","v":0.18267365593492524},{"$f":"'Solar - Utility PV'!AI102","v":0.18292944608135833},{"$f":"'Solar - Utility PV'!AJ102","v":0.18318523622779143},{"$f":"'Solar - Utility PV'!AK102","v":0.18344102637422452},{"$f":"'Solar - Utility PV'!AL102","v":0.18369681652065761},{"$f":"'Solar - Utility PV'!AM102","v":0.18395260666709071},{"$f":"'Solar - Utility PV'!AN102","v":0.1842083968135238},{"$f":"'Solar - Utility PV'!AO102","v":0.18446418695995689},{"$f":"'Solar - Utility PV'!AP102","v":0.18471997710638999},{"$f":"'Solar - Utility PV'!AQ102","v":0.18497576725282308},{"$f":"'Solar - Utility PV'!AR102","v":0.18523155739925617},{"$f":"'Solar - Utility PV'!AS102","v":0.18548734754568941}]
["RM3UtChicago","RD","Mid",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L103","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!M103","v":0.17716056453337367},{"$f":"'Solar - Utility PV'!N103","v":0.17727485635335016},{"$f":"'Solar - Utility PV'!O103","v":0.17738914817332666},{"$f":"'Solar - Utility PV'!P103","v":0.17750343999330315},{"$f":"'Solar - Utility PV'!Q103","v":0.17761773181327964},{"$f":"'Solar - Utility PV'!R103","v":0.17773202363325613},{"$f":"'Solar - Utility PV'!S103","v":0.17784631545323262},{"$f":"'Solar - Utility PV'!T103","v":0.17796060727320911},{"$f":"'Solar - Utility PV'!U103","v":0.17807489909318561},{"$f":"'Solar - Utility PV'!V103","v":0.1781891909131621},{"$f":"'Solar - Utility PV'!W103","v":0.17830348273313859},{"$f":"'Solar - Utility PV'!X103","v":0.17841777455311508},{"$f":"'Solar - Utility PV'!Y103","v":0.17853206637309157},{"$f":"'Solar - Utility PV'!Z103","v":0.17864635819306807},{"$f":"'Solar - Utility PV'!AA103","v":0.17876065001304456},{"$f":"'Solar - Utility PV'!AB103","v":0.17887494183302105},{"$f":"'Solar - Utility PV'!AC103","v":0.17898923365299754},{"$f":"'Solar - Utility PV'!AD103","v":0.17910352547297403},{"$f":"'Solar - Utility PV'!AE103","v":0.17921781729295053},{"$f":"'Solar - Utility PV'!AF103","v":0.17933210911292702},{"$f":"'Solar - Utility PV'!AG103","v":0.17944640093290351},{"$f":"'Solar - Utility PV'!AH103","v":0.17956069275288},{"$f":"'Solar - Utility PV'!AI103","v":0.17967498457285649},{"$f":"'Solar - Utility PV'!AJ103","v":0.17978927639283299},{"$f":"'Solar - Utility PV'!AK103","v":0.17990356821280948},{"$f":"'Solar - Utility PV'!AL103","v":0.18001786003278597},{"$f":"'Solar - Utility PV'!AM103","v":0.18013215185276246},{"$f":"'Solar - Utility PV'!AN103","v":0.18024644367273895},{"$f":"'Solar - Utility PV'!AO103","v":0.18036073549271545},{"$f":"'Solar - Utility PV'!AP103","v":0.18047502731269194},{"$f":"'Solar - Utility PV'!AQ103","v":0.18058931913266843},{"$f":"'Solar - Utility PV'!AR103","v":0.18070361095264492},{"$f":"'Solar - Utility PV'!AS103","v":0.18081790277262183}]
["RC3UtChicago","RD","Constant",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!M104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!N104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!O104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!P104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!Q104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!R104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!S104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!T104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!U104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!V104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!W104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!X104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!Y104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!Z104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AA104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AB104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AC104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AD104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AE104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AF104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AG104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AH104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AI104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AJ104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AK104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AL104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AM104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AN104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AO104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AP104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AQ104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AR104","v":0.17704627271339718},{"$f":"'Solar - Utility PV'!AS104","v":0.17704627271339718}]
["RL3UtKansasy","RD","Low",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L105","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!M105","v":0.19717184621471914},{"$f":"'Solar - Utility PV'!N105","v":0.19745630210091838},{"$f":"'Solar - Utility PV'!O105","v":0.19774075798711763},{"$f":"'Solar - Utility PV'!P105","v":0.19802521387331687},{"$f":"'Solar - Utility PV'!Q105","v":0.19830966975951611},{"$f":"'Solar - Utility PV'!R105","v":0.19859412564571535},{"$f":"'Solar - Utility PV'!S105","v":0.19887858153191459},{"$f":"'Solar - Utility PV'!T105","v":0.19916303741811384},{"$f":"'Solar - Utility PV'!U105","v":0.19944749330431308},{"$f":"'Solar - Utility PV'!V105","v":0.19973194919051232},{"$f":"'Solar - Utility PV'!W105","v":0.20001640507671156},{"$f":"'Solar - Utility PV'!X105","v":0.2003008609629108},{"$f":"'Solar - Utility PV'!Y105","v":0.20058531684911005},{"$f":"'Solar - Utility PV'!Z105","v":0.20086977273530929},{"$f":"'Solar - Utility PV'!AA105","v":0.20115422862150853},{"$f":"'Solar - Utility PV'!AB105","v":0.20143868450770777},{"$f":"'Solar - Utility PV'!AC105","v":0.20172314039390701},{"$f":"'Solar - Utility PV'!AD105","v":0.20200759628010626},{"$f":"'Solar - Utility PV'!AE105","v":0.2022920521663055},{"$f":"'Solar - Utility PV'!AF105","v":0.20257650805250474},{"$f":"'Solar - Utility PV'!AG105","v":0.20286096393870398},{"$f":"'Solar - Utility PV'!AH105","v":0.20314541982490322},{"$f":"'Solar - Utility PV'!AI105","v":0.20342987571110246},{"$f":"'Solar - Utility PV'!AJ105","v":0.20371433159730171},{"$f":"'Solar - Utility PV'!AK105","v":0.20399878748350095},{"$f":"'Solar - Utility PV'!AL105","v":0.20428324336970019},{"$f":"'Solar - Utility PV'!AM105","v":0.20456769925589943},{"$f":"'Solar - Utility PV'!AN105","v":0.20485215514209867},{"$f":"'Solar - Utility PV'!AO105","v":0.20513661102829792},{"$f":"'Solar - Utility PV'!AP105","v":0.20542106691449716},{"$f":"'Solar - Utility PV'!AQ105","v":0.2057055228006964},{"$f":"'Solar - Utility PV'!AR105","v":0.20598997868689564},{"$f":"'Solar - Utility PV'!AS105","v":0.20627443457309497}]
["RM3UtKansasy","RD","Mid",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L106","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!M106","v":0.19701449053699194},{"$f":"'Solar - Utility PV'!N106","v":0.19714159074546397},{"$f":"'Solar - Utility PV'!O106","v":0.19726869095393601},{"$f":"'Solar - Utility PV'!P106","v":0.19739579116240805},{"$f":"'Solar - Utility PV'!Q106","v":0.19752289137088008},{"$f":"'Solar - Utility PV'!R106","v":0.19764999157935212},{"$f":"'Solar - Utility PV'!S106","v":0.19777709178782416},{"$f":"'Solar - Utility PV'!T106","v":0.19790419199629619},{"$f":"'Solar - Utility PV'!U106","v":0.19803129220476823},{"$f":"'Solar - Utility PV'!V106","v":0.19815839241324026},{"$f":"'Solar - Utility PV'!W106","v":0.1982854926217123},{"$f":"'Solar - Utility PV'!X106","v":0.19841259283018434},{"$f":"'Solar - Utility PV'!Y106","v":0.19853969303865637},{"$f":"'Solar - Utility PV'!Z106","v":0.19866679324712841},{"$f":"'Solar - Utility PV'!AA106","v":0.19879389345560045},{"$f":"'Solar - Utility PV'!AB106","v":0.19892099366407248},{"$f":"'Solar - Utility PV'!AC106","v":0.19904809387254452},{"$f":"'Solar - Utility PV'!AD106","v":0.19917519408101655},{"$f":"'Solar - Utility PV'!AE106","v":0.19930229428948859},{"$f":"'Solar - Utility PV'!AF106","v":0.19942939449796063},{"$f":"'Solar - Utility PV'!AG106","v":0.19955649470643266},{"$f":"'Solar - Utility PV'!AH106","v":0.1996835949149047},{"$f":"'Solar - Utility PV'!AI106","v":0.19981069512337674},{"$f":"'Solar - Utility PV'!AJ106","v":0.19993779533184877},{"$f":"'Solar - Utility PV'!AK106","v":0.20006489554032081},{"$f":"'Solar - Utility PV'!AL106","v":0.20019199574879284},{"$f":"'Solar - Utility PV'!AM106","v":0.20031909595726488},{"$f":"'Solar - Utility PV'!AN106","v":0.20044619616573692},{"$f":"'Solar - Utility PV'!AO106","v":0.20057329637420895},{"$f":"'Solar - Utility PV'!AP106","v":0.20070039658268099},{"$f":"'Solar - Utility PV'!AQ106","v":0.20082749679115303},{"$f":"'Solar - Utility PV'!AR106","v":0.20095459699962506},{"$f":"'Solar - Utility PV'!AS106","v":0.20108169720809729}]
["RC3UtKansasy","RD","Constant",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!M107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!N107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!O107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!P107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!Q107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!R107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!S107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!T107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!U107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!V107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!W107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!X107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!Y107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!Z107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AA107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AB107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AC107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AD107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AE107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AF107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AG107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AH107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AI107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AJ107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AK107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AL107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AM107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AN107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AO107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AP107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AQ107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AR107","v":0.1968873903285199},{"$f":"'Solar - Utility PV'!AS107","v":0.1968873903285199}]
["RL3UtLosAngs","RD","Low",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L108","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!M108","v":0.21767589154655631},{"$f":"'Solar - Utility PV'!N108","v":0.21798992820961346},{"$f":"'Solar - Utility PV'!O108","v":0.21830396487267062},{"$f":"'Solar - Utility PV'!P108","v":0.21861800153572777},{"$f":"'Solar - Utility PV'!Q108","v":0.21893203819878493},{"$f":"'Solar - Utility PV'!R108","v":0.21924607486184208},{"$f":"'Solar - Utility PV'!S108","v":0.21956011152489924},{"$f":"'Solar - Utility PV'!T108","v":0.21987414818795639},{"$f":"'Solar - Utility PV'!U108","v":0.22018818485101355},{"$f":"'Solar - Utility PV'!V108","v":0.2205022215140707},{"$f":"'Solar - Utility PV'!W108","v":0.22081625817712786},{"$f":"'Solar - Utility PV'!X108","v":0.22113029484018501},{"$f":"'Solar - Utility PV'!Y108","v":0.22144433150324216},{"$f":"'Solar - Utility PV'!Z108","v":0.22175836816629932},{"$f":"'Solar - Utility PV'!AA108","v":0.22207240482935647},{"$f":"'Solar - Utility PV'!AB108","v":0.22238644149241363},{"$f":"'Solar - Utility PV'!AC108","v":0.22270047815547078},{"$f":"'Solar - Utility PV'!AD108","v":0.22301451481852794},{"$f":"'Solar - Utility PV'!AE108","v":0.22332855148158509},{"$f":"'Solar - Utility PV'!AF108","v":0.22364258814464225},{"$f":"'Solar - Utility PV'!AG108","v":0.2239566248076994},{"$f":"'Solar - Utility PV'!AH108","v":0.22427066147075655},{"$f":"'Solar - Utility PV'!AI108","v":0.22458469813381371},{"$f":"'Solar - Utility PV'!AJ108","v":0.22489873479687086},{"$f":"'Solar - Utility PV'!AK108","v":0.22521277145992802},{"$f":"'Solar - Utility PV'!AL108","v":0.22552680812298517},{"$f":"'Solar - Utility PV'!AM108","v":0.22584084478604233},{"$f":"'Solar - Utility PV'!AN108","v":0.22615488144909948},{"$f":"'Solar - Utility PV'!AO108","v":0.22646891811215664},{"$f":"'Solar - Utility PV'!AP108","v":0.22678295477521379},{"$f":"'Solar - Utility PV'!AQ108","v":0.22709699143827095},{"$f":"'Solar - Utility PV'!AR108","v":0.2274110281013281},{"$f":"'Solar - Utility PV'!AS108","v":0.22772506476438492}]
["RM3UtLosAngs","RD","Mid",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L109","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!M109","v":0.21750217233614794},{"$f":"'Solar - Utility PV'!N109","v":0.21764248978879672},{"$f":"'Solar - Utility PV'!O109","v":0.2177828072414455},{"$f":"'Solar - Utility PV'!P109","v":0.21792312469409428},{"$f":"'Solar - Utility PV'!Q109","v":0.21806344214674306},{"$f":"'Solar - Utility PV'!R109","v":0.21820375959939184},{"$f":"'Solar - Utility PV'!S109","v":0.21834407705204062},{"$f":"'Solar - Utility PV'!T109","v":0.2184843945046894},{"$f":"'Solar - Utility PV'!U109","v":0.21862471195733818},{"$f":"'Solar - Utility PV'!V109","v":0.21876502940998696},{"$f":"'Solar - Utility PV'!W109","v":0.21890534686263574},{"$f":"'Solar - Utility PV'!X109","v":0.21904566431528452},{"$f":"'Solar - Utility PV'!Y109","v":0.2191859817679333},{"$f":"'Solar - Utility PV'!Z109","v":0.21932629922058208},{"$f":"'Solar - Utility PV'!AA109","v":0.21946661667323086},{"$f":"'Solar - Utility PV'!AB109","v":0.21960693412587964},{"$f":"'Solar - Utility PV'!AC109","v":0.21974725157852842},{"$f":"'Solar - Utility PV'!AD109","v":0.2198875690311772},{"$f":"'Solar - Utility PV'!AE109","v":0.22002788648382599},{"$f":"'Solar - Utility PV'!AF109","v":0.22016820393647477},{"$f":"'Solar - Utility PV'!AG109","v":0.22030852138912355},{"$f":"'Solar - Utility PV'!AH109","v":0.22044883884177233},{"$f":"'Solar - Utility PV'!AI109","v":0.22058915629442111},{"$f":"'Solar - Utility PV'!AJ109","v":0.22072947374706989},{"$f":"'Solar - Utility PV'!AK109","v":0.22086979119971867},{"$f":"'Solar - Utility PV'!AL109","v":0.22101010865236745},{"$f":"'Solar - Utility PV'!AM109","v":0.22115042610501623},{"$f":"'Solar - Utility PV'!AN109","v":0.22129074355766501},{"$f":"'Solar - Utility PV'!AO109","v":0.22143106101031379},{"$f":"'Solar - Utility PV'!AP109","v":0.22157137846296257},{"$f":"'Solar - Utility PV'!AQ109","v":0.22171169591561135},{"$f":"'Solar - Utility PV'!AR109","v":0.22185201336826013},{"$f":"'Solar - Utility PV'!AS109","v":0.22199233082090866}]
[{"$f":"_xlfn.CONCAT(LEFT(B67,1), LEFT(C67,1), LEFT(D67,1),LEFT(E67,2),LEFT(F67,6),RIGHT(F67,1))","v":"RC3UtLosAngs"},"RD","Constant",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!M110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!N110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!O110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!P110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!Q110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!R110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!S110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!T110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!U110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!V110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!W110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!X110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!Y110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!Z110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AA110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AB110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AC110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AD110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AE110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AF110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AG110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AH110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AI110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AJ110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AK110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AL110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AM110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AN110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AO110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AP110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AQ110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AR110","v":0.21736185488349916},{"$f":"'Solar - Utility PV'!AS110","v":0.21736185488349916}]
["RL3UtDaggett","RD","Low",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L111","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!M111","v":0.26611471363794564},{"$f":"'Solar - Utility PV'!N111","v":0.26649863202260238},{"$f":"'Solar - Utility PV'!O111","v":0.26688255040725911},{"$f":"'Solar - Utility PV'!P111","v":0.26726646879191585},{"$f":"'Solar - Utility PV'!Q111","v":0.26765038717657258},{"$f":"'Solar - Utility PV'!R111","v":0.26803430556122931},{"$f":"'Solar - Utility PV'!S111","v":0.26841822394588605},{"$f":"'Solar - Utility PV'!T111","v":0.26880214233054278},{"$f":"'Solar - Utility PV'!U111","v":0.26918606071519952},{"$f":"'Solar - Utility PV'!V111","v":0.26956997909985625},{"$f":"'Solar - Utility PV'!W111","v":0.26995389748451298},{"$f":"'Solar - Utility PV'!X111","v":0.27033781586916972},{"$f":"'Solar - Utility PV'!Y111","v":0.27072173425382645},{"$f":"'Solar - Utility PV'!Z111","v":0.27110565263848319},{"$f":"'Solar - Utility PV'!AA111","v":0.27148957102313992},{"$f":"'Solar - Utility PV'!AB111","v":0.27187348940779665},{"$f":"'Solar - Utility PV'!AC111","v":0.27225740779245339},{"$f":"'Solar - Utility PV'!AD111","v":0.27264132617711012},{"$f":"'Solar - Utility PV'!AE111","v":0.27302524456176686},{"$f":"'Solar - Utility PV'!AF111","v":0.27340916294642359},{"$f":"'Solar - Utility PV'!AG111","v":0.27379308133108032},{"$f":"'Solar - Utility PV'!AH111","v":0.27417699971573706},{"$f":"'Solar - Utility PV'!AI111","v":0.27456091810039379},{"$f":"'Solar - Utility PV'!AJ111","v":0.27494483648505053},{"$f":"'Solar - Utility PV'!AK111","v":0.27532875486970726},{"$f":"'Solar - Utility PV'!AL111","v":0.27571267325436399},{"$f":"'Solar - Utility PV'!AM111","v":0.27609659163902073},{"$f":"'Solar - Utility PV'!AN111","v":0.27648051002367746},{"$f":"'Solar - Utility PV'!AO111","v":0.2768644284083342},{"$f":"'Solar - Utility PV'!AP111","v":0.27724834679299093},{"$f":"'Solar - Utility PV'!AQ111","v":0.27763226517764766},{"$f":"'Solar - Utility PV'!AR111","v":0.2780161835623044},{"$f":"'Solar - Utility PV'!AS111","v":0.27840010194696108}]
["RM3UtDaggett","RD","Mid",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L112","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!M112","v":0.26590233716573836},{"$f":"'Solar - Utility PV'!N112","v":0.2660738790781878},{"$f":"'Solar - Utility PV'!O112","v":0.26624542099063725},{"$f":"'Solar - Utility PV'!P112","v":0.2664169629030867},{"$f":"'Solar - Utility PV'!Q112","v":0.26658850481553614},{"$f":"'Solar - Utility PV'!R112","v":0.26676004672798559},{"$f":"'Solar - Utility PV'!S112","v":0.26693158864043504},{"$f":"'Solar - Utility PV'!T112","v":0.26710313055288448},{"$f":"'Solar - Utility PV'!U112","v":0.26727467246533393},{"$f":"'Solar - Utility PV'!V112","v":0.26744621437778338},{"$f":"'Solar - Utility PV'!W112","v":0.26761775629023282},{"$f":"'Solar - Utility PV'!X112","v":0.26778929820268227},{"$f":"'Solar - Utility PV'!Y112","v":0.26796084011513172},{"$f":"'Solar - Utility PV'!Z112","v":0.26813238202758116},{"$f":"'Solar - Utility PV'!AA112","v":0.26830392394003061},{"$f":"'Solar - Utility PV'!AB112","v":0.26847546585248006},{"$f":"'Solar - Utility PV'!AC112","v":0.2686470077649295},{"$f":"'Solar - Utility PV'!AD112","v":0.26881854967737895},{"$f":"'Solar - Utility PV'!AE112","v":0.2689900915898284},{"$f":"'Solar - Utility PV'!AF112","v":0.26916163350227784},{"$f":"'Solar - Utility PV'!AG112","v":0.26933317541472729},{"$f":"'Solar - Utility PV'!AH112","v":0.26950471732717673},{"$f":"'Solar - Utility PV'!AI112","v":0.26967625923962618},{"$f":"'Solar - Utility PV'!AJ112","v":0.26984780115207563},{"$f":"'Solar - Utility PV'!AK112","v":0.27001934306452507},{"$f":"'Solar - Utility PV'!AL112","v":0.27019088497697452},{"$f":"'Solar - Utility PV'!AM112","v":0.27036242688942397},{"$f":"'Solar - Utility PV'!AN112","v":0.27053396880187341},{"$f":"'Solar - Utility PV'!AO112","v":0.27070551071432286},{"$f":"'Solar - Utility PV'!AP112","v":0.27087705262677231},{"$f":"'Solar - Utility PV'!AQ112","v":0.27104859453922175},{"$f":"'Solar - Utility PV'!AR112","v":0.2712201364516712},{"$f":"'Solar - Utility PV'!AS112","v":0.27139167836412059}]
["RC3UtDaggett","RD","Constant",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!M113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!N113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!O113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!P113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!Q113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!R113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!S113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!T113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!U113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!V113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!W113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!X113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!Y113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!Z113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AA113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AB113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AC113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AD113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AE113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AF113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AG113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AH113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AI113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AJ113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AK113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AL113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AM113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AN113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AO113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AP113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AQ113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AR113","v":0.26573079525328891},{"$f":"'Solar - Utility PV'!AS113","v":0.26573079525328891}]
["RL3LaLTRG11","RD","Low",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L165","v":0.47595300000000001},{"$f":"'Land-Based Wind'!M165","v":0.48847669230769231},{"$f":"'Land-Based Wind'!N165","v":0.50100038461538465},{"$f":"'Land-Based Wind'!O165","v":0.51352407692307689},{"$f":"'Land-Based Wind'!P165","v":0.52604776923076924},{"$f":"'Land-Based Wind'!Q165","v":0.53857146153846158},{"$f":"'Land-Based Wind'!R165","v":0.55109515384615382},{"$f":"'Land-Based Wind'!S165","v":0.56361884615384616},{"$f":"'Land-Based Wind'!T165","v":0.57614253846153851},{"$f":"'Land-Based Wind'!U165","v":0.58866623076923075},{"$f":"'Land-Based Wind'!V165","v":0.60118992307692309},{"$f":"'Land-Based Wind'!W165","v":0.61371361538461544},{"$f":"'Land-Based Wind'!X165","v":0.62623730769230768},{"$f":"'Land-Based Wind'!Y165","v":0.63876100000000002},{"$f":"'Land-Based Wind'!Z165","v":0.63939976100000007},{"$f":"'Land-Based Wind'!AA165","v":0.640038522},{"$f":"'Land-Based Wind'!AB165","v":0.64067728300000004},{"$f":"'Land-Based Wind'!AC165","v":0.64131604400000009},{"$f":"'Land-Based Wind'!AD165","v":0.64195480499999991},{"$f":"'Land-Based Wind'!AE165","v":0.64259356600000006},{"$f":"'Land-Based Wind'!AF165","v":0.64323232699999999},{"$f":"'Land-Based Wind'!AG165","v":0.64387108800000004},{"$f":"'Land-Based Wind'!AH165","v":0.64450984899999997},{"$f":"'Land-Based Wind'!AI165","v":0.64514861000000001},{"$f":"'Land-Based Wind'!AJ165","v":0.64578737099999994},{"$f":"'Land-Based Wind'!AK165","v":0.64642613199999999},{"$f":"'Land-Based Wind'!AL165","v":0.64706489300000003},{"$f":"'Land-Based Wind'!AM165","v":0.64770365400000007},{"$f":"'Land-Based Wind'!AN165","v":0.64834241499999989},{"$f":"'Land-Based Wind'!AO165","v":0.64898117600000005},{"$f":"'Land-Based Wind'!AP165","v":0.64961993699999998},{"$f":"'Land-Based Wind'!AQ165","v":0.65025869799999991},{"$f":"'Land-Based Wind'!AR165","v":0.65089745900000007},{"$f":"'Land-Based Wind'!AS165","v":0.65153622}]
["RM3LaLTRG11","RD","Mid",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L166","v":0.47595300000000001},{"$f":"'Land-Based Wind'!M166","v":0.480962},{"$f":"'Land-Based Wind'!N166","v":0.48597100000000004},{"$f":"'Land-Based Wind'!O166","v":0.49098000000000003},{"$f":"'Land-Based Wind'!P166","v":0.49598900000000007},{"$f":"'Land-Based Wind'!Q166","v":0.50099799999999994},{"$f":"'Land-Based Wind'!R166","v":0.5060070000000001},{"$f":"'Land-Based Wind'!S166","v":0.51101600000000003},{"$f":"'Land-Based Wind'!T166","v":0.51602500000000007},{"$f":"'Land-Based Wind'!U166","v":0.52103400000000011},{"$f":"'Land-Based Wind'!V166","v":0.52604300000000004},{"$f":"'Land-Based Wind'!W166","v":0.53105200000000008},{"$f":"'Land-Based Wind'!X166","v":0.53606100000000001},{"$f":"'Land-Based Wind'!Y166","v":0.54107000000000005},{"$f":"'Land-Based Wind'!Z166","v":0.54134053500000001},{"$f":"'Land-Based Wind'!AA166","v":0.54161107000000008},{"$f":"'Land-Based Wind'!AB166","v":0.54188160500000004},{"$f":"'Land-Based Wind'!AC166","v":0.54215214},{"$f":"'Land-Based Wind'!AD166","v":0.54242267500000008},{"$f":"'Land-Based Wind'!AE166","v":0.54269321000000004},{"$f":"'Land-Based Wind'!AF166","v":0.542963745},{"$f":"'Land-Based Wind'!AG166","v":0.54323428000000007},{"$f":"'Land-Based Wind'!AH166","v":0.54350481500000003},{"$f":"'Land-Based Wind'!AI166","v":0.54377534999999999},{"$f":"'Land-Based Wind'!AJ166","v":0.54404588500000006},{"$f":"'Land-Based Wind'!AK166","v":0.54431642000000002},{"$f":"'Land-Based Wind'!AL166","v":0.54458695499999998},{"$f":"'Land-Based Wind'!AM166","v":0.54485749000000006},{"$f":"'Land-Based Wind'!AN166","v":0.54512802500000002},{"$f":"'Land-Based Wind'!AO166","v":0.54539855999999998},{"$f":"'Land-Based Wind'!AP166","v":0.54566909500000005},{"$f":"'Land-Based Wind'!AQ166","v":0.54593963000000012},{"$f":"'Land-Based Wind'!AR166","v":0.54621016499999997},{"$f":"'Land-Based Wind'!AS166","v":0.54648070000000004}]
["RC3LaLTRG11","RD","Constant",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!M167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!N167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!O167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!P167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!Q167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!R167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!S167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!T167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!U167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!V167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!W167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!X167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!Y167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!Z167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AA167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AB167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AC167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AD167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AE167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AF167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AG167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AH167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AI167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AJ167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AK167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AL167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AM167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AN167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AO167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AP167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AQ167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AR167","v":0.47595300000000001},{"$f":"'Land-Based Wind'!AS167","v":0.47595300000000001}]
["RL3LaLTRG22","RD","Low",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L168","v":0.453351},{"$f":"'Land-Based Wind'!M168","v":0.4662174615384615},{"$f":"'Land-Based Wind'!N168","v":0.4790839230769231},{"$f":"'Land-Based Wind'!O168","v":0.49195038461538465},{"$f":"'Land-Based Wind'!P168","v":0.50481684615384614},{"$f":"'Land-Based Wind'!Q168","v":0.51768330769230775},{"$f":"'Land-Based Wind'!R168","v":0.53054976923076924},{"$f":"'Land-Based Wind'!S168","v":0.54341623076923073},{"$f":"'Land-Based Wind'!T168","v":0.55628269230769234},{"$f":"'Land-Based Wind'!U168","v":0.56914915384615383},{"$f":"'Land-Based Wind'!V168","v":0.58201561538461533},{"$f":"'Land-Based Wind'!W168","v":0.59488207692307693},{"$f":"'Land-Based Wind'!X168","v":0.60774853846153853},{"$f":"'Land-Based Wind'!Y168","v":0.62061500000000003},{"$f":"'Land-Based Wind'!Z168","v":0.62154592250000007},{"$f":"'Land-Based Wind'!AA168","v":0.622476845},{"$f":"'Land-Based Wind'!AB168","v":0.62340776750000004},{"$f":"'Land-Based Wind'!AC168","v":0.62433869000000008},{"$f":"'Land-Based Wind'!AD168","v":0.62526961250000002},{"$f":"'Land-Based Wind'!AE168","v":0.62620053500000006},{"$f":"'Land-Based Wind'!AF168","v":0.62713145749999999},{"$f":"'Land-Based Wind'!AG168","v":0.62806238000000003},{"$f":"'Land-Based Wind'!AH168","v":0.62899330249999996},{"$f":"'Land-Based Wind'!AI168","v":0.62992422500000012},{"$f":"'Land-Based Wind'!AJ168","v":0.63085514750000005},{"$f":"'Land-Based Wind'!AK168","v":0.63178607000000009},{"$f":"'Land-Based Wind'!AL168","v":0.63271699250000002},{"$f":"'Land-Based Wind'!AM168","v":0.63364791500000006},{"$f":"'Land-Based Wind'!AN168","v":0.6345788375000001},{"$f":"'Land-Based Wind'!AO168","v":0.63550976000000003},{"$f":"'Land-Based Wind'!AP168","v":0.63644068250000019},{"$f":"'Land-Based Wind'!AQ168","v":0.63737160500000001},{"$f":"'Land-Based Wind'!AR168","v":0.63830252750000016},{"$f":"'Land-Based Wind'!AS168","v":0.63923345000000009}]
["RM3LaLTRG22","RD","Mid",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L169","v":0.453351},{"$f":"'Land-Based Wind'!M169","v":0.45838576923076924},{"$f":"'Land-Based Wind'!N169","v":0.46342053846153852},{"$f":"'Land-Based Wind'!O169","v":0.4684553076923077},{"$f":"'Land-Based Wind'!P169","v":0.47349007692307699},{"$f":"'Land-Based Wind'!Q169","v":0.47852484615384616},{"$f":"'Land-Based Wind'!R169","v":0.48355961538461539},{"$f":"'Land-Based Wind'!S169","v":0.48859438461538462},{"$f":"'Land-Based Wind'!T169","v":0.49362915384615386},{"$f":"'Land-Based Wind'!U169","v":0.49866392307692309},{"$f":"'Land-Based Wind'!V169","v":0.50369869230769226},{"$f":"'Land-Based Wind'!W169","v":0.50873346153846155},{"$f":"'Land-Based Wind'!X169","v":0.51376823076923073},{"$f":"'Land-Based Wind'!Y169","v":0.51880300000000001},{"$f":"'Land-Based Wind'!Z169","v":0.51919210225000001},{"$f":"'Land-Based Wind'!AA169","v":0.5195812045},{"$f":"'Land-Based Wind'!AB169","v":0.51997030675},{"$f":"'Land-Based Wind'!AC169","v":0.52035940899999999},{"$f":"'Land-Based Wind'!AD169","v":0.52074851124999999},{"$f":"'Land-Based Wind'!AE169","v":0.52113761349999999},{"$f":"'Land-Based Wind'!AF169","v":0.52152671574999998},{"$f":"'Land-Based Wind'!AG169","v":0.52191581799999986},{"$f":"'Land-Based Wind'!AH169","v":0.52230492025000008},{"$f":"'Land-Based Wind'!AI169","v":0.52269402249999997},{"$f":"'Land-Based Wind'!AJ169","v":0.52308312474999996},{"$f":"'Land-Based Wind'!AK169","v":0.52347222699999985},{"$f":"'Land-Based Wind'!AL169","v":0.52386132924999995},{"$f":"'Land-Based Wind'!AM169","v":0.52425043149999995},{"$f":"'Land-Based Wind'!AN169","v":0.52463953374999994},{"$f":"'Land-Based Wind'!AO169","v":0.52502863599999994},{"$f":"'Land-Based Wind'!AP169","v":0.52541773824999993},{"$f":"'Land-Based Wind'!AQ169","v":0.52580684049999993},{"$f":"'Land-Based Wind'!AR169","v":0.52619594274999992},{"$f":"'Land-Based Wind'!AS169","v":0.52658504499999992}]
["RC3LaLTRG22","RD","Constant",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L170","v":0.453351},{"$f":"'Land-Based Wind'!M170","v":0.453351},{"$f":"'Land-Based Wind'!N170","v":0.453351},{"$f":"'Land-Based Wind'!O170","v":0.453351},{"$f":"'Land-Based Wind'!P170","v":0.453351},{"$f":"'Land-Based Wind'!Q170","v":0.453351},{"$f":"'Land-Based Wind'!R170","v":0.453351},{"$f":"'Land-Based Wind'!S170","v":0.453351},{"$f":"'Land-Based Wind'!T170","v":0.453351},{"$f":"'Land-Based Wind'!U170","v":0.453351},{"$f":"'Land-Based Wind'!V170","v":0.453351},{"$f":"'Land-Based Wind'!W170","v":0.453351},{"$f":"'Land-Based Wind'!X170","v":0.453351},{"$f":"'Land-Based Wind'!Y170","v":0.453351},{"$f":"'Land-Based Wind'!Z170","v":0.453351},{"$f":"'Land-Based Wind'!AA170","v":0.453351},{"$f":"'Land-Based Wind'!AB170","v":0.453351},{"$f":"'Land-Based Wind'!AC170","v":0.453351},{"$f":"'Land-Based Wind'!AD170","v":0.453351},{"$f":"'Land-Based Wind'!AE170","v":0.453351},{"$f":"'Land-Based Wind'!AF170","v":0.453351},{"$f":"'Land-Based Wind'!AG170","v":0.453351},{"$f":"'Land-Based Wind'!AH170","v":0.453351},{"$f":"'Land-Based Wind'!AI170","v":0.453351},{"$f":"'Land-Based Wind'!AJ170","v":0.453351},{"$f":"'Land-Based Wind'!AK170","v":0.453351},{"$f":"'Land-Based Wind'!AL170","v":0.453351},{"$f":"'Land-Based Wind'!AM170","v":0.453351},{"$f":"'Land-Based Wind'!AN170","v":0.453351},{"$f":"'Land-Based Wind'!AO170","v":0.453351},{"$f":"'Land-Based Wind'!AP170","v":0.453351},{"$f":"'Land-Based Wind'!AQ170","v":0.453351},{"$f":"'Land-Based Wind'!AR170","v":0.453351},{"$f":"'Land-Based Wind'!AS170","v":0.453351}]
["RL3LaLTRG33","RD","Low",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L171","v":0.441328},{"$f":"'Land-Based Wind'!M171","v":0.45434707692307696},{"$f":"'Land-Based Wind'!N171","v":0.46736615384615382},{"$f":"'Land-Based Wind'!O171","v":0.48038523076923079},{"$f":"'Land-Based Wind'!P171","v":0.4934043076923077},{"$f":"'Land-Based Wind'!Q171","v":0.50642338461538461},{"$f":"'Land-Based Wind'!R171","v":0.51944246153846152},{"$f":"'Land-Based Wind'!S171","v":0.53246153846153854},{"$f":"'Land-Based Wind'!T171","v":0.54548061538461545},{"$f":"'Land-Based Wind'!U171","v":0.55849969230769225},{"$f":"'Land-Based Wind'!V171","v":0.57151876923076927},{"$f":"'Land-Based Wind'!W171","v":0.58453784615384619},{"$f":"'Land-Based Wind'!X171","v":0.5975569230769231},{"$f":"'Land-Based Wind'!Y171","v":0.61057600000000001},{"$f":"'Land-Based Wind'!Z171","v":0.61179715200000007},{"$f":"'Land-Based Wind'!AA171","v":0.61301830400000001},{"$f":"'Land-Based Wind'!AB171","v":0.61423945600000007},{"$f":"'Land-Based Wind'!AC171","v":0.61546060800000002},{"$f":"'Land-Based Wind'!AD171","v":0.61668175999999997},{"$f":"'Land-Based Wind'!AE171","v":0.61790291200000003},{"$f":"'Land-Based Wind'!AF171","v":0.61912406399999997},{"$f":"'Land-Based Wind'!AG171","v":0.62034521600000003},{"$f":"'Land-Based Wind'!AH171","v":0.62156636800000009},{"$f":"'Land-Based Wind'!AI171","v":0.62278752000000004},{"$f":"'Land-Based Wind'!AJ171","v":0.6240086720000001},{"$f":"'Land-Based Wind'!AK171","v":0.62522982400000005},{"$f":"'Land-Based Wind'!AL171","v":0.62645097599999999},{"$f":"'Land-Based Wind'!AM171","v":0.62767212800000005},{"$f":"'Land-Based Wind'!AN171","v":0.62889328},{"$f":"'Land-Based Wind'!AO171","v":0.63011443200000006},{"$f":"'Land-Based Wind'!AP171","v":0.63133558400000012},{"$f":"'Land-Based Wind'!AQ171","v":0.63255673600000006},{"$f":"'Land-Based Wind'!AR171","v":0.63377788800000012},{"$f":"'Land-Based Wind'!AS171","v":0.63499904000000007}]
["RM3LaLTRG33","RD","Mid",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L172","v":0.441328},{"$f":"'Land-Based Wind'!M172","v":0.44636592307692308},{"$f":"'Land-Based Wind'!N172","v":0.45140384615384616},{"$f":"'Land-Based Wind'!O172","v":0.45644176923076923},{"$f":"'Land-Based Wind'!P172","v":0.46147969230769231},{"$f":"'Land-Based Wind'!Q172","v":0.46651761538461539},{"$f":"'Land-Based Wind'!R172","v":0.47155553846153847},{"$f":"'Land-Based Wind'!S172","v":0.47659346153846155},{"$f":"'Land-Based Wind'!T172","v":0.48163138461538463},{"$f":"'Land-Based Wind'!U172","v":0.48666930769230771},{"$f":"'Land-Based Wind'!V172","v":0.49170723076923079},{"$f":"'Land-Based Wind'!W172","v":0.49674515384615375},{"$f":"'Land-Based Wind'!X172","v":0.50178307692307689},{"$f":"'Land-Based Wind'!Y172","v":0.50682099999999997},{"$f":"'Land-Based Wind'!Z172","v":0.50732782099999996},{"$f":"'Land-Based Wind'!AA172","v":0.50783464199999995},{"$f":"'Land-Based Wind'!AB172","v":0.50834146300000005},{"$f":"'Land-Based Wind'!AC172","v":0.50884828399999993},{"$f":"'Land-Based Wind'!AD172","v":0.50935510499999992},{"$f":"'Land-Based Wind'!AE172","v":0.50986192599999991},{"$f":"'Land-Based Wind'!AF172","v":0.51036874700000001},{"$f":"'Land-Based Wind'!AG172","v":0.510875568},{"$f":"'Land-Based Wind'!AH172","v":0.51138238899999988},{"$f":"'Land-Based Wind'!AI172","v":0.51188920999999998},{"$f":"'Land-Based Wind'!AJ172","v":0.51239603099999997},{"$f":"'Land-Based Wind'!AK172","v":0.51290285200000008},{"$f":"'Land-Based Wind'!AL172","v":0.51340967299999996},{"$f":"'Land-Based Wind'!AM172","v":0.51391649400000006},{"$f":"'Land-Based Wind'!AN172","v":0.51442331499999994},{"$f":"'Land-Based Wind'!AO172","v":0.51493013600000004},{"$f":"'Land-Based Wind'!AP172","v":0.51543695700000003},{"$f":"'Land-Based Wind'!AQ172","v":0.51594377799999991},{"$f":"'Land-Based Wind'!AR172","v":0.51645059900000001},{"$f":"'Land-Based Wind'!AS172","v":0.51695742}]
["RC3LaLTRG33","RD","Constant",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L173","v":0.441328},{"$f":"'Land-Based Wind'!M173","v":0.441328},{"$f":"'Land-Based Wind'!N173","v":0.441328},{"$f":"'Land-Based Wind'!O173","v":0.441328},{"$f":"'Land-Based Wind'!P173","v":0.441328},{"$f":"'Land-Based Wind'!Q173","v":0.441328},{"$f":"'Land-Based Wind'!R173","v":0.441328},{"$f":"'Land-Based Wind'!S173","v":0.441328},{"$f":"'Land-Based Wind'!T173","v":0.441328},{"$f":"'Land-Based Wind'!U173","v":0.441328},{"$f":"'Land-Based Wind'!V173","v":0.441328},{"$f":"'Land-Based Wind'!W173","v":0.441328},{"$f":"'Land-Based Wind'!X173","v":0.441328},{"$f":"'Land-Based Wind'!Y173","v":0.441328},{"$f":"'Land-Based Wind'!Z173","v":0.441328},{"$f":"'Land-Based Wind'!AA173","v":0.441328},{"$f":"'Land-Based Wind'!AB173","v":0.441328},{"$f":"'Land-Based Wind'!AC173","v":0.441328},{"$f":"'Land-Based Wind'!AD173","v":0.441328},{"$f":"'Land-Based Wind'!AE173","v":0.441328},{"$f":"'Land-Based Wind'!AF173","v":0.441328},{"$f":"'Land-Based Wind'!AG173","v":0.441328},{"$f":"'Land-Based Wind'!AH173","v":0.441328},{"$f":"'Land-Based Wind'!AI173","v":0.441328},{"$f":"'Land-Based Wind'!AJ173","v":0.441328},{"$f":"'Land-Based Wind'!AK173","v":0.441328},{"$f":"'Land-Based Wind'!AL173","v":0.441328},{"$f":"'Land-Based Wind'!AM173","v":0.441328},{"$f":"'Land-Based Wind'!AN173","v":0.441328},{"$f":"'Land-Based Wind'!AO173","v":0.441328},{"$f":"'Land-Based Wind'!AP173","v":0.441328},{"$f":"'Land-Based Wind'!AQ173","v":0.441328},{"$f":"'Land-Based Wind'!AR173","v":0.441328},{"$f":"'Land-Based Wind'!AS173","v":0.441328}]
["RL3LaLTRG44","RD","Low",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L174","v":0.42659200000000003},{"$f":"'Land-Based Wind'!M174","v":0.43977284615384615},{"$f":"'Land-Based Wind'!N174","v":0.45295369230769233},{"$f":"'Land-Based Wind'!O174","v":0.46613453846153846},{"$f":"'Land-Based Wind'!P174","v":0.47931538461538459},{"$f":"'Land-Based Wind'!Q174","v":0.49249623076923077},{"$f":"'Land-Based Wind'!R174","v":0.50567707692307695},{"$f":"'Land-Based Wind'!S174","v":0.51885792307692313},{"$f":"'Land-Based Wind'!T174","v":0.5320387692307692},{"$f":"'Land-Based Wind'!U174","v":0.54521961538461539},{"$f":"'Land-Based Wind'!V174","v":0.55840046153846157},{"$f":"'Land-Based Wind'!W174","v":0.57158130769230764},{"$f":"'Land-Based Wind'!X174","v":0.58476215384615393},{"$f":"'Land-Based Wind'!Y174","v":0.597943},{"$f":"'Land-Based Wind'!Z174","v":0.59943785750000012},{"$f":"'Land-Based Wind'!AA174","v":0.60093271500000001},{"$f":"'Land-Based Wind'!AB174","v":0.60242757250000012},{"$f":"'Land-Based Wind'!AC174","v":0.60392243000000001},{"$f":"'Land-Based Wind'!AD174","v":0.60541728750000001},{"$f":"'Land-Based Wind'!AE174","v":0.60691214500000012},{"$f":"'Land-Based Wind'!AF174","v":0.60840700250000013},{"$f":"'Land-Based Wind'!AG174","v":0.60990186000000013},{"$f":"'Land-Based Wind'!AH174","v":0.61139671750000002},{"$f":"'Land-Based Wind'!AI174","v":0.61289157500000002},{"$f":"'Land-Based Wind'!AJ174","v":0.61438643250000002},{"$f":"'Land-Based Wind'!AK174","v":0.61588129000000014},{"$f":"'Land-Based Wind'!AL174","v":0.61737614750000003},{"$f":"'Land-Based Wind'!AM174","v":0.61887100500000014},{"$f":"'Land-Based Wind'!AN174","v":0.62036586250000003},{"$f":"'Land-Based Wind'!AO174","v":0.62186072000000003},{"$f":"'Land-Based Wind'!AP174","v":0.62335557750000015},{"$f":"'Land-Based Wind'!AQ174","v":0.62485043500000004},{"$f":"'Land-Based Wind'!AR174","v":0.62634529250000015},{"$f":"'Land-Based Wind'!AS174","v":0.62784015000000004}]
["RM3LaLTRG44","RD","Mid",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L175","v":0.42659200000000003},{"$f":"'Land-Based Wind'!M175","v":0.43162484615384616},{"$f":"'Land-Based Wind'!N175","v":0.43665769230769236},{"$f":"'Land-Based Wind'!O175","v":0.4416905384615385},{"$f":"'Land-Based Wind'!P175","v":0.44672338461538463},{"$f":"'Land-Based Wind'!Q175","v":0.45175623076923077},{"$f":"'Land-Based Wind'!R175","v":0.45678907692307696},{"$f":"'Land-Based Wind'!S175","v":0.46182192307692305},{"$f":"'Land-Based Wind'!T175","v":0.4668547692307693},{"$f":"'Land-Based Wind'!U175","v":0.47188761538461538},{"$f":"'Land-Based Wind'!V175","v":0.47692046153846152},{"$f":"'Land-Based Wind'!W175","v":0.48195330769230765},{"$f":"'Land-Based Wind'!X175","v":0.48698615384615385},{"$f":"'Land-Based Wind'!Y175","v":0.49201899999999998},{"$f":"'Land-Based Wind'!Z175","v":0.49263402374999998},{"$f":"'Land-Based Wind'!AA175","v":0.49324904749999998},{"$f":"'Land-Based Wind'!AB175","v":0.49386407124999998},{"$f":"'Land-Based Wind'!AC175","v":0.49447909499999998},{"$f":"'Land-Based Wind'!AD175","v":0.49509411874999998},{"$f":"'Land-Based Wind'!AE175","v":0.49570914249999998},{"$f":"'Land-Based Wind'!AF175","v":0.49632416624999998},{"$f":"'Land-Based Wind'!AG175","v":0.49693918999999998},{"$f":"'Land-Based Wind'!AH175","v":0.49755421374999997},{"$f":"'Land-Based Wind'!AI175","v":0.49816923749999997},{"$f":"'Land-Based Wind'!AJ175","v":0.49878426124999997},{"$f":"'Land-Based Wind'!AK175","v":0.49939928499999997},{"$f":"'Land-Based Wind'!AL175","v":0.50001430874999997},{"$f":"'Land-Based Wind'!AM175","v":0.50062933249999997},{"$f":"'Land-Based Wind'!AN175","v":0.50124435624999997},{"$f":"'Land-Based Wind'!AO175","v":0.50185937999999997},{"$f":"'Land-Based Wind'!AP175","v":0.50247440374999996},{"$f":"'Land-Based Wind'!AQ175","v":0.50308942749999996},{"$f":"'Land-Based Wind'!AR175","v":0.50370445124999996},{"$f":"'Land-Based Wind'!AS175","v":0.50431947499999996}]
["RC3LaLTRG44","RD","Constant",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!M176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!N176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!O176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!P176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!Q176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!R176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!S176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!T176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!U176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!V176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!W176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!X176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!Y176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!Z176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AA176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AB176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AC176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AD176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AE176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AF176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AG176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AH176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AI176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AJ176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AK176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AL176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AM176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AN176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AO176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AP176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AQ176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AR176","v":0.42659200000000003},{"$f":"'Land-Based Wind'!AS176","v":0.42659200000000003}]
["RL3LaLTRG55","RD","Low",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L177","v":0.39777400000000002},{"$f":"'Land-Based Wind'!M177","v":0.41119761538461541},{"$f":"'Land-Based Wind'!N177","v":0.42462123076923075},{"$f":"'Land-Based Wind'!O177","v":0.4380448461538462},{"$f":"'Land-Based Wind'!P177","v":0.45146846153846154},{"$f":"'Land-Based Wind'!Q177","v":0.46489207692307694},{"$f":"'Land-Based Wind'!R177","v":0.47831569230769233},{"$f":"'Land-Based Wind'!S177","v":0.49173930769230773},{"$f":"'Land-Based Wind'!T177","v":0.50516292307692312},{"$f":"'Land-Based Wind'!U177","v":0.51858653846153857},{"$f":"'Land-Based Wind'!V177","v":0.53201015384615391},{"$f":"'Land-Based Wind'!W177","v":0.54543376923076925},{"$f":"'Land-Based Wind'!X177","v":0.5588573846153847},{"$f":"'Land-Based Wind'!Y177","v":0.57228100000000004},{"$f":"'Land-Based Wind'!Z177","v":0.57399784300000012},{"$f":"'Land-Based Wind'!AA177","v":0.57571468600000009},{"$f":"'Land-Based Wind'!AB177","v":0.57743152900000005},{"$f":"'Land-Based Wind'!AC177","v":0.57914837200000002},{"$f":"'Land-Based Wind'!AD177","v":0.58086521499999999},{"$f":"'Land-Based Wind'!AE177","v":0.58258205800000007},{"$f":"'Land-Based Wind'!AF177","v":0.58429890100000004},{"$f":"'Land-Based Wind'!AG177","v":0.58601574400000001},{"$f":"'Land-Based Wind'!AH177","v":0.58773258699999997},{"$f":"'Land-Based Wind'!AI177","v":0.58944943000000005},{"$f":"'Land-Based Wind'!AJ177","v":0.59116627300000002},{"$f":"'Land-Based Wind'!AK177","v":0.5928831160000001},{"$f":"'Land-Based Wind'!AL177","v":0.59459995900000007},{"$f":"'Land-Based Wind'!AM177","v":0.59631680200000003},{"$f":"'Land-Based Wind'!AN177","v":0.59803364500000011},{"$f":"'Land-Based Wind'!AO177","v":0.59975048800000008},{"$f":"'Land-Based Wind'!AP177","v":0.60146733100000005},{"$f":"'Land-Based Wind'!AQ177","v":0.60318417400000013},{"$f":"'Land-Based Wind'!AR177","v":0.6049010170000001},{"$f":"'Land-Based Wind'!AS177","v":0.60661786000000006}]
["RM3LaLTRG55","RD","Mid",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L178","v":0.39777400000000002},{"$f":"'Land-Based Wind'!M178","v":0.40277100000000005},{"$f":"'Land-Based Wind'!N178","v":0.40776799999999996},{"$f":"'Land-Based Wind'!O178","v":0.41276499999999999},{"$f":"'Land-Based Wind'!P178","v":0.41776200000000002},{"$f":"'Land-Based Wind'!Q178","v":0.42275900000000005},{"$f":"'Land-Based Wind'!R178","v":0.42775600000000008},{"$f":"'Land-Based Wind'!S178","v":0.432753},{"$f":"'Land-Based Wind'!T178","v":0.43775000000000003},{"$f":"'Land-Based Wind'!U178","v":0.44274700000000006},{"$f":"'Land-Based Wind'!V178","v":0.44774400000000003},{"$f":"'Land-Based Wind'!W178","v":0.452741},{"$f":"'Land-Based Wind'!X178","v":0.45773800000000003},{"$f":"'Land-Based Wind'!Y178","v":0.46273500000000001},{"$f":"'Land-Based Wind'!Z178","v":0.46342910249999997},{"$f":"'Land-Based Wind'!AA178","v":0.46412320500000004},{"$f":"'Land-Based Wind'!AB178","v":0.46481730750000005},{"$f":"'Land-Based Wind'!AC178","v":0.46551141000000007},{"$f":"'Land-Based Wind'!AD178","v":0.46620551250000003},{"$f":"'Land-Based Wind'!AE178","v":0.46689961499999999},{"$f":"'Land-Based Wind'!AF178","v":0.46759371749999995},{"$f":"'Land-Based Wind'!AG178","v":0.46828782000000002},{"$f":"'Land-Based Wind'!AH178","v":0.46898192250000009},{"$f":"'Land-Based Wind'!AI178","v":0.46967602500000005},{"$f":"'Land-Based Wind'!AJ178","v":0.47037012750000001},{"$f":"'Land-Based Wind'!AK178","v":0.47106422999999997},{"$f":"'Land-Based Wind'!AL178","v":0.47175833250000004},{"$f":"'Land-Based Wind'!AM178","v":0.472452435},{"$f":"'Land-Based Wind'!AN178","v":0.47314653750000008},{"$f":"'Land-Based Wind'!AO178","v":0.47384064000000004},{"$f":"'Land-Based Wind'!AP178","v":0.47453474250000005},{"$f":"'Land-Based Wind'!AQ178","v":0.47522884500000007},{"$f":"'Land-Based Wind'!AR178","v":0.47592294750000008},{"$f":"'Land-Based Wind'!AS178","v":0.47661705000000004}]
["RC3LaLTRG55","RD","Constant",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!M179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!N179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!O179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!P179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!Q179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!R179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!S179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!T179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!U179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!V179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!W179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!X179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!Y179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!Z179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AA179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AB179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AC179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AD179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AE179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AF179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AG179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AH179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AI179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AJ179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AK179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AL179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AM179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AN179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AO179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AP179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AQ179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AR179","v":0.39777400000000002},{"$f":"'Land-Based Wind'!AS179","v":0.39777400000000002}]
["RL3LaLTRG66","RD","Low",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L180","v":0.35212300000000002},{"$f":"'Land-Based Wind'!M180","v":0.36574453846153848},{"$f":"'Land-Based Wind'!N180","v":0.37936607692307694},{"$f":"'Land-Based Wind'!O180","v":0.39298761538461535},{"$f":"'Land-Based Wind'!P180","v":0.40660915384615381},{"$f":"'Land-Based Wind'!Q180","v":0.42023069230769228},{"$f":"'Land-Based Wind'!R180","v":0.4338522307692308},{"$f":"'Land-Based Wind'!S180","v":0.44747376923076926},{"$f":"'Land-Based Wind'!T180","v":0.46109530769230772},{"$f":"'Land-Based Wind'!U180","v":0.47471684615384613},{"$f":"'Land-Based Wind'!V180","v":0.48833838461538459},{"$f":"'Land-Based Wind'!W180","v":0.50195992307692305},{"$f":"'Land-Based Wind'!X180","v":0.51558146153846152},{"$f":"'Land-Based Wind'!Y180","v":0.52920299999999998},{"$f":"'Land-Based Wind'!Z180","v":0.53105521050000004},{"$f":"'Land-Based Wind'!AA180","v":0.53290742099999999},{"$f":"'Land-Based Wind'!AB180","v":0.53475963150000005},{"$f":"'Land-Based Wind'!AC180","v":0.53661184199999989},{"$f":"'Land-Based Wind'!AD180","v":0.53846405249999996},{"$f":"'Land-Based Wind'!AE180","v":0.54031626300000002},{"$f":"'Land-Based Wind'!AF180","v":0.54216847349999997},{"$f":"'Land-Based Wind'!AG180","v":0.54402068400000003},{"$f":"'Land-Based Wind'!AH180","v":0.54587289449999998},{"$f":"'Land-Based Wind'!AI180","v":0.54772510499999993},{"$f":"'Land-Based Wind'!AJ180","v":0.5495773155},{"$f":"'Land-Based Wind'!AK180","v":0.55142952599999995},{"$f":"'Land-Based Wind'!AL180","v":0.55328173650000001},{"$f":"'Land-Based Wind'!AM180","v":0.55513394700000007},{"$f":"'Land-Based Wind'!AN180","v":0.55698615750000002},{"$f":"'Land-Based Wind'!AO180","v":0.55883836799999997},{"$f":"'Land-Based Wind'!AP180","v":0.56069057850000004},{"$f":"'Land-Based Wind'!AQ180","v":0.56254278899999999},{"$f":"'Land-Based Wind'!AR180","v":0.56439499950000005},{"$f":"'Land-Based Wind'!AS180","v":0.56624721}]
["RM3LaLTRG66","RD","Mid",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L181","v":0.35212300000000002},{"$f":"'Land-Based Wind'!M181","v":0.35699753846153853},{"$f":"'Land-Based Wind'!N181","v":0.36187207692307699},{"$f":"'Land-Based Wind'!O181","v":0.36674661538461539},{"$f":"'Land-Based Wind'!P181","v":0.37162115384615385},{"$f":"'Land-Based Wind'!Q181","v":0.37649569230769231},{"$f":"'Land-Based Wind'!R181","v":0.38137023076923077},{"$f":"'Land-Based Wind'!S181","v":0.38624476923076922},{"$f":"'Land-Based Wind'!T181","v":0.39111930769230763},{"$f":"'Land-Based Wind'!U181","v":0.39599384615384614},{"$f":"'Land-Based Wind'!V181","v":0.4008683846153846},{"$f":"'Land-Based Wind'!W181","v":0.40574292307692306},{"$f":"'Land-Based Wind'!X181","v":0.41061746153846151},{"$f":"'Land-Based Wind'!Y181","v":0.41549199999999997},{"$f":"'Land-Based Wind'!Z181","v":0.41621911099999992},{"$f":"'Land-Based Wind'!AA181","v":0.41694622199999998},{"$f":"'Land-Based Wind'!AB181","v":0.41767333299999992},{"$f":"'Land-Based Wind'!AC181","v":0.41840044399999998},{"$f":"'Land-Based Wind'!AD181","v":0.41912755499999993},{"$f":"'Land-Based Wind'!AE181","v":0.41985466599999999},{"$f":"'Land-Based Wind'!AF181","v":0.42058177699999993},{"$f":"'Land-Based Wind'!AG181","v":0.42130888799999988},{"$f":"'Land-Based Wind'!AH181","v":0.42203599899999994},{"$f":"'Land-Based Wind'!AI181","v":0.42276311},{"$f":"'Land-Based Wind'!AJ181","v":0.42349022099999994},{"$f":"'Land-Based Wind'!AK181","v":0.42421733199999989},{"$f":"'Land-Based Wind'!AL181","v":0.42494444299999995},{"$f":"'Land-Based Wind'!AM181","v":0.4256715539999999},{"$f":"'Land-Based Wind'!AN181","v":0.42639866499999995},{"$f":"'Land-Based Wind'!AO181","v":0.4271257759999999},{"$f":"'Land-Based Wind'!AP181","v":0.4278528869999999},{"$f":"'Land-Based Wind'!AQ181","v":0.42857999799999991},{"$f":"'Land-Based Wind'!AR181","v":0.42930710899999996},{"$f":"'Land-Based Wind'!AS181","v":0.43003421999999991}]
["RC3LaLTRG66","RD","Constant",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!M182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!N182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!O182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!P182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!Q182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!R182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!S182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!T182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!U182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!V182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!W182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!X182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!Y182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!Z182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AA182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AB182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AC182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AD182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AE182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AF182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AG182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AH182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AI182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AJ182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AK182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AL182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AM182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AN182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AO182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AP182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AQ182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AR182","v":0.35212300000000002},{"$f":"'Land-Based Wind'!AS182","v":0.35212300000000002}]
["RL3LaLTRG77","RD","Low",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L183","v":0.29170000000000001},{"$f":"'Land-Based Wind'!M183","v":0.30522269230769228},{"$f":"'Land-Based Wind'!N183","v":0.31874538461538465},{"$f":"'Land-Based Wind'!O183","v":0.33226807692307692},{"$f":"'Land-Based Wind'!P183","v":0.34579076923076923},{"$f":"'Land-Based Wind'!Q183","v":0.35931346153846155},{"$f":"'Land-Based Wind'!R183","v":0.37283615384615387},{"$f":"'Land-Based Wind'!S183","v":0.38635884615384614},{"$f":"'Land-Based Wind'!T183","v":0.39988153846153845},{"$f":"'Land-Based Wind'!U183","v":0.41340423076923077},{"$f":"'Land-Based Wind'!V183","v":0.42692692307692304},{"$f":"'Land-Based Wind'!W183","v":0.44044961538461541},{"$f":"'Land-Based Wind'!X183","v":0.45397230769230767},{"$f":"'Land-Based Wind'!Y183","v":0.46749499999999999},{"$f":"'Land-Based Wind'!Z183","v":0.46936498000000004},{"$f":"'Land-Based Wind'!AA183","v":0.47123495999999998},{"$f":"'Land-Based Wind'!AB183","v":0.47310493999999997},{"$f":"'Land-Based Wind'!AC183","v":0.47497492000000002},{"$f":"'Land-Based Wind'!AD183","v":0.47684490000000002},{"$f":"'Land-Based Wind'!AE183","v":0.47871487999999995},{"$f":"'Land-Based Wind'!AF183","v":0.48058485999999989},{"$f":"'Land-Based Wind'!AG183","v":0.48245483999999994},{"$f":"'Land-Based Wind'!AH183","v":0.48432481999999999},{"$f":"'Land-Based Wind'!AI183","v":0.48619479999999998},{"$f":"'Land-Based Wind'!AJ183","v":0.48806478000000003},{"$f":"'Land-Based Wind'!AK183","v":0.48993475999999997},{"$f":"'Land-Based Wind'!AL183","v":0.49180473999999996},{"$f":"'Land-Based Wind'!AM183","v":0.4936747199999999},{"$f":"'Land-Based Wind'!AN183","v":0.49554469999999995},{"$f":"'Land-Based Wind'!AO183","v":0.49741468},{"$f":"'Land-Based Wind'!AP183","v":0.49928465999999999},{"$f":"'Land-Based Wind'!AQ183","v":0.50115463999999998},{"$f":"'Land-Based Wind'!AR183","v":0.50302461999999992},{"$f":"'Land-Based Wind'!AS183","v":0.50489459999999997}]
["RM3LaLTRG77","RD","Mid",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L184","v":0.29170000000000001},{"$f":"'Land-Based Wind'!M184","v":0.29628892307692306},{"$f":"'Land-Based Wind'!N184","v":0.30087784615384616},{"$f":"'Land-Based Wind'!O184","v":0.30546676923076926},{"$f":"'Land-Based Wind'!P184","v":0.31005569230769231},{"$f":"'Land-Based Wind'!Q184","v":0.31464461538461536},{"$f":"'Land-Based Wind'!R184","v":0.31923353846153846},{"$f":"'Land-Based Wind'!S184","v":0.32382246153846156},{"$f":"'Land-Based Wind'!T184","v":0.32841138461538461},{"$f":"'Land-Based Wind'!U184","v":0.33300030769230771},{"$f":"'Land-Based Wind'!V184","v":0.33758923076923075},{"$f":"'Land-Based Wind'!W184","v":0.34217815384615385},{"$f":"'Land-Based Wind'!X184","v":0.3467670769230769},{"$f":"'Land-Based Wind'!Y184","v":0.351356},{"$f":"'Land-Based Wind'!Z184","v":0.352058712},{"$f":"'Land-Based Wind'!AA184","v":0.35276142399999999},{"$f":"'Land-Based Wind'!AB184","v":0.35346413600000004},{"$f":"'Land-Based Wind'!AC184","v":0.35416684800000003},{"$f":"'Land-Based Wind'!AD184","v":0.35486956000000003},{"$f":"'Land-Based Wind'!AE184","v":0.35557227199999997},{"$f":"'Land-Based Wind'!AF184","v":0.35627498400000002},{"$f":"'Land-Based Wind'!AG184","v":0.35697769600000001},{"$f":"'Land-Based Wind'!AH184","v":0.35768040800000001},{"$f":"'Land-Based Wind'!AI184","v":0.35838312},{"$f":"'Land-Based Wind'!AJ184","v":0.35908583199999999},{"$f":"'Land-Based Wind'!AK184","v":0.35978854399999999},{"$f":"'Land-Based Wind'!AL184","v":0.36049125599999998},{"$f":"'Land-Based Wind'!AM184","v":0.36119396799999998},{"$f":"'Land-Based Wind'!AN184","v":0.36189667999999997},{"$f":"'Land-Based Wind'!AO184","v":0.36259939200000002},{"$f":"'Land-Based Wind'!AP184","v":0.36330210400000001},{"$f":"'Land-Based Wind'!AQ184","v":0.36400481600000001},{"$f":"'Land-Based Wind'!AR184","v":0.364707528},{"$f":"'Land-Based Wind'!AS184","v":0.36541024}]
["RC3LaLTRG77","RD","Constant",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!M185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!N185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!O185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!P185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!Q185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!R185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!S185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!T185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!U185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!V185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!W185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!X185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!Y185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!Z185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AA185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AB185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AC185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AD185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AE185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AF185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AG185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AH185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AI185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AJ185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AK185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AL185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AM185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AN185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AO185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AP185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AQ185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AR185","v":0.29170000000000001},{"$f":"'Land-Based Wind'!AS185","v":0.29170000000000001}]
["RL3LaLTRG88","RD","Low",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L186","v":0.22797799999999999},{"$f":"'Land-Based Wind'!M186","v":0.23839538461538459},{"$f":"'Land-Based Wind'!N186","v":0.24881276923076923},{"$f":"'Land-Based Wind'!O186","v":0.25923015384615383},{"$f":"'Land-Based Wind'!P186","v":0.26964753846153844},{"$f":"'Land-Based Wind'!Q186","v":0.2800649230769231},{"$f":"'Land-Based Wind'!R186","v":0.29048230769230765},{"$f":"'Land-Based Wind'!S186","v":0.30089969230769231},{"$f":"'Land-Based Wind'!T186","v":0.31131707692307692},{"$f":"'Land-Based Wind'!U186","v":0.32173446153846152},{"$f":"'Land-Based Wind'!V186","v":0.33215184615384619},{"$f":"'Land-Based Wind'!W186","v":0.34256923076923079},{"$f":"'Land-Based Wind'!X186","v":0.3529866153846154},{"$f":"'Land-Based Wind'!Y186","v":0.363404},{"$f":"'Land-Based Wind'!Z186","v":0.365039318},{"$f":"'Land-Based Wind'!AA186","v":0.36667463600000005},{"$f":"'Land-Based Wind'!AB186","v":0.36830995399999999},{"$f":"'Land-Based Wind'!AC186","v":0.36994527199999999},{"$f":"'Land-Based Wind'!AD186","v":0.37158059000000004},{"$f":"'Land-Based Wind'!AE186","v":0.37321590800000004},{"$f":"'Land-Based Wind'!AF186","v":0.37485122599999998},{"$f":"'Land-Based Wind'!AG186","v":0.37648654400000003},{"$f":"'Land-Based Wind'!AH186","v":0.37812186200000009},{"$f":"'Land-Based Wind'!AI186","v":0.37975718000000003},{"$f":"'Land-Based Wind'!AJ186","v":0.38139249800000002},{"$f":"'Land-Based Wind'!AK186","v":0.38302781600000008},{"$f":"'Land-Based Wind'!AL186","v":0.38466313400000002},{"$f":"'Land-Based Wind'!AM186","v":0.38629845200000001},{"$f":"'Land-Based Wind'!AN186","v":0.38793377000000007},{"$f":"'Land-Based Wind'!AO186","v":0.38956908800000006},{"$f":"'Land-Based Wind'!AP186","v":0.39120440600000006},{"$f":"'Land-Based Wind'!AQ186","v":0.39283972400000006},{"$f":"'Land-Based Wind'!AR186","v":0.39447504200000005},{"$f":"'Land-Based Wind'!AS186","v":0.39611036000000005}]
["RM3LaLTRG88","RD","Mid",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L187","v":0.22797799999999999},{"$f":"'Land-Based Wind'!M187","v":0.23209269230769228},{"$f":"'Land-Based Wind'!N187","v":0.2362073846153846},{"$f":"'Land-Based Wind'!O187","v":0.24032207692307692},{"$f":"'Land-Based Wind'!P187","v":0.24443676923076924},{"$f":"'Land-Based Wind'!Q187","v":0.24855146153846153},{"$f":"'Land-Based Wind'!R187","v":0.25266615384615387},{"$f":"'Land-Based Wind'!S187","v":0.25678084615384617},{"$f":"'Land-Based Wind'!T187","v":0.26089553846153846},{"$f":"'Land-Based Wind'!U187","v":0.2650102307692308},{"$f":"'Land-Based Wind'!V187","v":0.26912492307692309},{"$f":"'Land-Based Wind'!W187","v":0.27323961538461539},{"$f":"'Land-Based Wind'!X187","v":0.27735430769230773},{"$f":"'Land-Based Wind'!Y187","v":0.28146900000000002},{"$f":"'Land-Based Wind'!Z187","v":0.28210230525000002},{"$f":"'Land-Based Wind'!AA187","v":0.28273561050000001},{"$f":"'Land-Based Wind'!AB187","v":0.28336891575000001},{"$f":"'Land-Based Wind'!AC187","v":0.28400222100000005},{"$f":"'Land-Based Wind'!AD187","v":0.28463552624999999},{"$f":"'Land-Based Wind'!AE187","v":0.28526883149999999},{"$f":"'Land-Based Wind'!AF187","v":0.28590213675000004},{"$f":"'Land-Based Wind'!AG187","v":0.28653544200000003},{"$f":"'Land-Based Wind'!AH187","v":0.28716874725000002},{"$f":"'Land-Based Wind'!AI187","v":0.28780205250000002},{"$f":"'Land-Based Wind'!AJ187","v":0.28843535775000001},{"$f":"'Land-Based Wind'!AK187","v":0.289068663},{"$f":"'Land-Based Wind'!AL187","v":0.28970196825},{"$f":"'Land-Based Wind'!AM187","v":0.29033527350000005},{"$f":"'Land-Based Wind'!AN187","v":0.29096857875000004},{"$f":"'Land-Based Wind'!AO187","v":0.29160188399999998},{"$f":"'Land-Based Wind'!AP187","v":0.29223518925000003},{"$f":"'Land-Based Wind'!AQ187","v":0.29286849450000002},{"$f":"'Land-Based Wind'!AR187","v":0.29350179975000001},{"$f":"'Land-Based Wind'!AS187","v":0.29413510500000001}]
["RC3LaLTRG88","RD","Constant",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!M188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!N188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!O188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!P188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!Q188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!R188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!S188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!T188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!U188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!V188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!W188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!X188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!Y188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!Z188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AA188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AB188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AC188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AD188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AE188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AF188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AG188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AH188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AI188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AJ188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AK188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AL188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AM188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AN188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AO188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AP188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AQ188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AR188","v":0.22797799999999999},{"$f":"'Land-Based Wind'!AS188","v":0.22797799999999999}]
["RL3LaLTRG99","RD","Low",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L189","v":0.165713},{"$f":"'Land-Based Wind'!M189","v":0.17527546153846155},{"$f":"'Land-Based Wind'!N189","v":0.18483792307692307},{"$f":"'Land-Based Wind'!O189","v":0.19440038461538461},{"$f":"'Land-Based Wind'!P189","v":0.20396284615384616},{"$f":"'Land-Based Wind'!Q189","v":0.21352530769230768},{"$f":"'Land-Based Wind'!R189","v":0.2230877692307692},{"$f":"'Land-Based Wind'!S189","v":0.23265023076923075},{"$f":"'Land-Based Wind'!T189","v":0.24221269230769232},{"$f":"'Land-Based Wind'!U189","v":0.25177515384615384},{"$f":"'Land-Based Wind'!V189","v":0.26133761538461536},{"$f":"'Land-Based Wind'!W189","v":0.27090007692307688},{"$f":"'Land-Based Wind'!X189","v":0.28046253846153846},{"$f":"'Land-Based Wind'!Y189","v":0.29002499999999998},{"$f":"'Land-Based Wind'!Z189","v":0.29147512499999995},{"$f":"'Land-Based Wind'!AA189","v":0.29292524999999997},{"$f":"'Land-Based Wind'!AB189","v":0.29437537499999999},{"$f":"'Land-Based Wind'!AC189","v":0.29582549999999996},{"$f":"'Land-Based Wind'!AD189","v":0.29727562499999999},{"$f":"'Land-Based Wind'!AE189","v":0.29872575000000001},{"$f":"'Land-Based Wind'!AF189","v":0.30017587499999998},{"$f":"'Land-Based Wind'!AG189","v":0.30162600000000001},{"$f":"'Land-Based Wind'!AH189","v":0.30307612499999997},{"$f":"'Land-Based Wind'!AI189","v":0.30452625},{"$f":"'Land-Based Wind'!AJ189","v":0.30597637500000002},{"$f":"'Land-Based Wind'!AK189","v":0.30742649999999999},{"$f":"'Land-Based Wind'!AL189","v":0.30887662500000002},{"$f":"'Land-Based Wind'!AM189","v":0.31032675000000004},{"$f":"'Land-Based Wind'!AN189","v":0.31177687500000001},{"$f":"'Land-Based Wind'!AO189","v":0.31322700000000003},{"$f":"'Land-Based Wind'!AP189","v":0.314677125},{"$f":"'Land-Based Wind'!AQ189","v":0.31612724999999997},{"$f":"'Land-Based Wind'!AR189","v":0.31757737500000005},{"$f":"'Land-Based Wind'!AS189","v":0.31902750000000002}]
["RM3LaLTRG99","RD","Mid",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L190","v":0.165713},{"$f":"'Land-Based Wind'!M190","v":0.16915038461538459},{"$f":"'Land-Based Wind'!N190","v":0.17258776923076924},{"$f":"'Land-Based Wind'!O190","v":0.17602515384615383},{"$f":"'Land-Based Wind'!P190","v":0.17946253846153848},{"$f":"'Land-Based Wind'!Q190","v":0.18289992307692307},{"$f":"'Land-Based Wind'!R190","v":0.18633730769230772},{"$f":"'Land-Based Wind'!S190","v":0.18977469230769228},{"$f":"'Land-Based Wind'!T190","v":0.19321207692307693},{"$f":"'Land-Based Wind'!U190","v":0.19664946153846152},{"$f":"'Land-Based Wind'!V190","v":0.20008684615384617},{"$f":"'Land-Based Wind'!W190","v":0.20352423076923079},{"$f":"'Land-Based Wind'!X190","v":0.20696161538461541},{"$f":"'Land-Based Wind'!Y190","v":0.210399},{"$f":"'Land-Based Wind'!Z190","v":0.21092499749999999},{"$f":"'Land-Based Wind'!AA190","v":0.211450995},{"$f":"'Land-Based Wind'!AB190","v":0.21197699249999999},{"$f":"'Land-Based Wind'!AC190","v":0.21250299},{"$f":"'Land-Based Wind'!AD190","v":0.21302898749999999},{"$f":"'Land-Based Wind'!AE190","v":0.21355498500000003},{"$f":"'Land-Based Wind'!AF190","v":0.21408098249999999},{"$f":"'Land-Based Wind'!AG190","v":0.21460698000000003},{"$f":"'Land-Based Wind'!AH190","v":0.21513297750000002},{"$f":"'Land-Based Wind'!AI190","v":0.21565897500000003},{"$f":"'Land-Based Wind'!AJ190","v":0.21618497250000002},{"$f":"'Land-Based Wind'!AK190","v":0.21671097},{"$f":"'Land-Based Wind'!AL190","v":0.21723696750000002},{"$f":"'Land-Based Wind'!AM190","v":0.217762965},{"$f":"'Land-Based Wind'!AN190","v":0.21828896250000002},{"$f":"'Land-Based Wind'!AO190","v":0.21881496},{"$f":"'Land-Based Wind'!AP190","v":0.21934095749999999},{"$f":"'Land-Based Wind'!AQ190","v":0.219866955},{"$f":"'Land-Based Wind'!AR190","v":0.22039295249999999},{"$f":"'Land-Based Wind'!AS190","v":0.22091895}]
["RC3LaLTRG99","RD","Constant",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L191","v":0.165713},{"$f":"'Land-Based Wind'!M191","v":0.165713},{"$f":"'Land-Based Wind'!N191","v":0.165713},{"$f":"'Land-Based Wind'!O191","v":0.165713},{"$f":"'Land-Based Wind'!P191","v":0.165713},{"$f":"'Land-Based Wind'!Q191","v":0.165713},{"$f":"'Land-Based Wind'!R191","v":0.165713},{"$f":"'Land-Based Wind'!S191","v":0.165713},{"$f":"'Land-Based Wind'!T191","v":0.165713},{"$f":"'Land-Based Wind'!U191","v":0.165713},{"$f":"'Land-Based Wind'!V191","v":0.165713},{"$f":"'Land-Based Wind'!W191","v":0.165713},{"$f":"'Land-Based Wind'!X191","v":0.165713},{"$f":"'Land-Based Wind'!Y191","v":0.165713},{"$f":"'Land-Based Wind'!Z191","v":0.165713},{"$f":"'Land-Based Wind'!AA191","v":0.165713},{"$f":"'Land-Based Wind'!AB191","v":0.165713},{"$f":"'Land-Based Wind'!AC191","v":0.165713},{"$f":"'Land-Based Wind'!AD191","v":0.165713},{"$f":"'Land-Based Wind'!AE191","v":0.165713},{"$f":"'Land-Based Wind'!AF191","v":0.165713},{"$f":"'Land-Based Wind'!AG191","v":0.165713},{"$f":"'Land-Based Wind'!AH191","v":0.165713},{"$f":"'Land-Based Wind'!AI191","v":0.165713},{"$f":"'Land-Based Wind'!AJ191","v":0.165713},{"$f":"'Land-Based Wind'!AK191","v":0.165713},{"$f":"'Land-Based Wind'!AL191","v":0.165713},{"$f":"'Land-Based Wind'!AM191","v":0.165713},{"$f":"'Land-Based Wind'!AN191","v":0.165713},{"$f":"'Land-Based Wind'!AO191","v":0.165713},{"$f":"'Land-Based Wind'!AP191","v":0.165713},{"$f":"'Land-Based Wind'!AQ191","v":0.165713},{"$f":"'Land-Based Wind'!AR191","v":0.165713},{"$f":"'Land-Based Wind'!AS191","v":0.165713}]
["RL3LaLTRG100","RD","Low",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L192","v":0.10073799999999999},{"$f":"'Land-Based Wind'!M192","v":0.10967423076923076},{"$f":"'Land-Based Wind'!N192","v":0.11861046153846154},{"$f":"'Land-Based Wind'!O192","v":0.12754669230769228},{"$f":"'Land-Based Wind'!P192","v":0.13648292307692306},{"$f":"'Land-Based Wind'!Q192","v":0.14541915384615384},{"$f":"'Land-Based Wind'!R192","v":0.15435538461538462},{"$f":"'Land-Based Wind'!S192","v":0.16329161538461537},{"$f":"'Land-Based Wind'!T192","v":0.17222784615384615},{"$f":"'Land-Based Wind'!U192","v":0.18116407692307693},{"$f":"'Land-Based Wind'!V192","v":0.19010030769230768},{"$f":"'Land-Based Wind'!W192","v":0.19903653846153846},{"$f":"'Land-Based Wind'!X192","v":0.20797276923076924},{"$f":"'Land-Based Wind'!Y192","v":0.21690899999999999},{"$f":"'Land-Based Wind'!Z192","v":0.21810199950000003},{"$f":"'Land-Based Wind'!AA192","v":0.21929499899999999},{"$f":"'Land-Based Wind'!AB192","v":0.22048799849999998},{"$f":"'Land-Based Wind'!AC192","v":0.22168099799999999},{"$f":"'Land-Based Wind'!AD192","v":0.22287399749999998},{"$f":"'Land-Based Wind'!AE192","v":0.22406699699999999},{"$f":"'Land-Based Wind'!AF192","v":0.2252599965},{"$f":"'Land-Based Wind'!AG192","v":0.22645299599999999},{"$f":"'Land-Based Wind'!AH192","v":0.2276459955},{"$f":"'Land-Based Wind'!AI192","v":0.22883899499999999},{"$f":"'Land-Based Wind'!AJ192","v":0.2300319945},{"$f":"'Land-Based Wind'!AK192","v":0.23122499400000002},{"$f":"'Land-Based Wind'!AL192","v":0.2324179935},{"$f":"'Land-Based Wind'!AM192","v":0.23361099300000002},{"$f":"'Land-Based Wind'!AN192","v":0.2348039925},{"$f":"'Land-Based Wind'!AO192","v":0.23599699200000002},{"$f":"'Land-Based Wind'!AP192","v":0.23718999150000003},{"$f":"'Land-Based Wind'!AQ192","v":0.23838299099999999},{"$f":"'Land-Based Wind'!AR192","v":0.23957599050000003},{"$f":"'Land-Based Wind'!AS192","v":0.24076899000000002}]
["RM3LaLTRG100","RD","Mid",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L193","v":0.10073799999999999},{"$f":"'Land-Based Wind'!M193","v":0.10317046153846153},{"$f":"'Land-Based Wind'!N193","v":0.10560292307692308},{"$f":"'Land-Based Wind'!O193","v":0.1080353846153846},{"$f":"'Land-Based Wind'!P193","v":0.11046784615384614},{"$f":"'Land-Based Wind'!Q193","v":0.11290030769230769},{"$f":"'Land-Based Wind'!R193","v":0.11533276923076922},{"$f":"'Land-Based Wind'!S193","v":0.11776523076923076},{"$f":"'Land-Based Wind'!T193","v":0.12019769230769231},{"$f":"'Land-Based Wind'!U193","v":0.12263015384615385},{"$f":"'Land-Based Wind'!V193","v":0.12506261538461538},{"$f":"'Land-Based Wind'!W193","v":0.12749507692307693},{"$f":"'Land-Based Wind'!X193","v":0.12992753846153846},{"$f":"'Land-Based Wind'!Y193","v":0.13236000000000001},{"$f":"'Land-Based Wind'!Z193","v":0.13272398999999999},{"$f":"'Land-Based Wind'!AA193","v":0.13308798000000002},{"$f":"'Land-Based Wind'!AB193","v":0.13345197},{"$f":"'Land-Based Wind'!AC193","v":0.13381596000000001},{"$f":"'Land-Based Wind'!AD193","v":0.13417994999999999},{"$f":"'Land-Based Wind'!AE193","v":0.13454394},{"$f":"'Land-Based Wind'!AF193","v":0.13490793000000001},{"$f":"'Land-Based Wind'!AG193","v":0.13527192000000002},{"$f":"'Land-Based Wind'!AH193","v":0.13563591000000003},{"$f":"'Land-Based Wind'!AI193","v":0.13599990000000001},{"$f":"'Land-Based Wind'!AJ193","v":0.13636389000000002},{"$f":"'Land-Based Wind'!AK193","v":0.13672788000000002},{"$f":"'Land-Based Wind'!AL193","v":0.13709187},{"$f":"'Land-Based Wind'!AM193","v":0.13745586000000001},{"$f":"'Land-Based Wind'!AN193","v":0.13781985000000002},{"$f":"'Land-Based Wind'!AO193","v":0.13818384},{"$f":"'Land-Based Wind'!AP193","v":0.13854782999999998},{"$f":"'Land-Based Wind'!AQ193","v":0.13891182000000002},{"$f":"'Land-Based Wind'!AR193","v":0.13927581},{"$f":"'Land-Based Wind'!AS193","v":0.13963980000000001}]
["RC3LaLTRG100","RD","Constant",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!M194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!N194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!O194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!P194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!Q194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!R194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!S194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!T194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!U194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!V194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!W194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!X194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!Y194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!Z194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AA194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AB194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AC194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AD194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AE194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AF194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AG194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AH194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AI194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AJ194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AK194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AL194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AM194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AN194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AO194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AP194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AQ194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AR194","v":0.10073799999999999},{"$f":"'Land-Based Wind'!AS194","v":0.10073799999999999}]
["RL3CoSeattle","RD","Low",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L100","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!M100","v":0.11904768430740019},{"$f":"'Solar - PV Dist. Comm'!N100","v":0.11921943202488493},{"$f":"'Solar - PV Dist. Comm'!O100","v":0.11939117974236967},{"$f":"'Solar - PV Dist. Comm'!P100","v":0.1195629274598544},{"$f":"'Solar - PV Dist. Comm'!Q100","v":0.11973467517733914},{"$f":"'Solar - PV Dist. Comm'!R100","v":0.11990642289482388},{"$f":"'Solar - PV Dist. Comm'!S100","v":0.12007817061230862},{"$f":"'Solar - PV Dist. Comm'!T100","v":0.12024991832979336},{"$f":"'Solar - PV Dist. Comm'!U100","v":0.12042166604727809},{"$f":"'Solar - PV Dist. Comm'!V100","v":0.12059341376476283},{"$f":"'Solar - PV Dist. Comm'!W100","v":0.12076516148224757},{"$f":"'Solar - PV Dist. Comm'!X100","v":0.12093690919973231},{"$f":"'Solar - PV Dist. Comm'!Y100","v":0.12110865691721705},{"$f":"'Solar - PV Dist. Comm'!Z100","v":0.12128040463470179},{"$f":"'Solar - PV Dist. Comm'!AA100","v":0.12145215235218652},{"$f":"'Solar - PV Dist. Comm'!AB100","v":0.12162390006967126},{"$f":"'Solar - PV Dist. Comm'!AC100","v":0.121795647787156},{"$f":"'Solar - PV Dist. Comm'!AD100","v":0.12196739550464074},{"$f":"'Solar - PV Dist. Comm'!AE100","v":0.12213914322212548},{"$f":"'Solar - PV Dist. Comm'!AF100","v":0.12231089093961021},{"$f":"'Solar - PV Dist. Comm'!AG100","v":0.12248263865709495},{"$f":"'Solar - PV Dist. Comm'!AH100","v":0.12265438637457969},{"$f":"'Solar - PV Dist. Comm'!AI100","v":0.12282613409206443},{"$f":"'Solar - PV Dist. Comm'!AJ100","v":0.12299788180954917},{"$f":"'Solar - PV Dist. Comm'!AK100","v":0.12316962952703391},{"$f":"'Solar - PV Dist. Comm'!AL100","v":0.12334137724451864},{"$f":"'Solar - PV Dist. Comm'!AM100","v":0.12351312496200338},{"$f":"'Solar - PV Dist. Comm'!AN100","v":0.12368487267948812},{"$f":"'Solar - PV Dist. Comm'!AO100","v":0.12385662039697286},{"$f":"'Solar - PV Dist. Comm'!AP100","v":0.1240283681144576},{"$f":"'Solar - PV Dist. Comm'!AQ100","v":0.12420011583194233},{"$f":"'Solar - PV Dist. Comm'!AR100","v":0.12437186354942707},{"$f":"'Solar - PV Dist. Comm'!AS100","v":0.12454361126691176}]
["RM3CoSeattle","RD","Mid",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L101","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!M101","v":0.11895267668128279},{"$f":"'Solar - PV Dist. Comm'!N101","v":0.11902941677265012},{"$f":"'Solar - PV Dist. Comm'!O101","v":0.11910615686401746},{"$f":"'Solar - PV Dist. Comm'!P101","v":0.1191828969553848},{"$f":"'Solar - PV Dist. Comm'!Q101","v":0.11925963704675213},{"$f":"'Solar - PV Dist. Comm'!R101","v":0.11933637713811947},{"$f":"'Solar - PV Dist. Comm'!S101","v":0.1194131172294868},{"$f":"'Solar - PV Dist. Comm'!T101","v":0.11948985732085414},{"$f":"'Solar - PV Dist. Comm'!U101","v":0.11956659741222148},{"$f":"'Solar - PV Dist. Comm'!V101","v":0.11964333750358881},{"$f":"'Solar - PV Dist. Comm'!W101","v":0.11972007759495615},{"$f":"'Solar - PV Dist. Comm'!X101","v":0.11979681768632348},{"$f":"'Solar - PV Dist. Comm'!Y101","v":0.11987355777769082},{"$f":"'Solar - PV Dist. Comm'!Z101","v":0.11995029786905816},{"$f":"'Solar - PV Dist. Comm'!AA101","v":0.12002703796042549},{"$f":"'Solar - PV Dist. Comm'!AB101","v":0.12010377805179283},{"$f":"'Solar - PV Dist. Comm'!AC101","v":0.12018051814316016},{"$f":"'Solar - PV Dist. Comm'!AD101","v":0.1202572582345275},{"$f":"'Solar - PV Dist. Comm'!AE101","v":0.12033399832589484},{"$f":"'Solar - PV Dist. Comm'!AF101","v":0.12041073841726217},{"$f":"'Solar - PV Dist. Comm'!AG101","v":0.12048747850862951},{"$f":"'Solar - PV Dist. Comm'!AH101","v":0.12056421859999684},{"$f":"'Solar - PV Dist. Comm'!AI101","v":0.12064095869136418},{"$f":"'Solar - PV Dist. Comm'!AJ101","v":0.12071769878273152},{"$f":"'Solar - PV Dist. Comm'!AK101","v":0.12079443887409885},{"$f":"'Solar - PV Dist. Comm'!AL101","v":0.12087117896546619},{"$f":"'Solar - PV Dist. Comm'!AM101","v":0.12094791905683352},{"$f":"'Solar - PV Dist. Comm'!AN101","v":0.12102465914820086},{"$f":"'Solar - PV Dist. Comm'!AO101","v":0.1211013992395682},{"$f":"'Solar - PV Dist. Comm'!AP101","v":0.12117813933093553},{"$f":"'Solar - PV Dist. Comm'!AQ101","v":0.12125487942230287},{"$f":"'Solar - PV Dist. Comm'!AR101","v":0.12133161951367021},{"$f":"'Solar - PV Dist. Comm'!AS101","v":0.12140835960503762}]
["RC3CoSeattle","RD","Constant",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!M102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!N102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!O102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!P102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!Q102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!R102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!S102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!T102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!U102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!V102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!W102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!X102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!Y102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!Z102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AA102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AB102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AC102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AD102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AE102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AF102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AG102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AH102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AI102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AJ102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AK102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AL102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AM102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AN102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AO102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AP102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AQ102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AR102","v":0.11887593658991545},{"$f":"'Solar - PV Dist. Comm'!AS102","v":0.11887593658991545}]
["RL3CoChicago","RD","Low",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L103","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!M103","v":0.13996517448347037},{"$f":"'Solar - PV Dist. Comm'!N103","v":0.14016709944643577},{"$f":"'Solar - PV Dist. Comm'!O103","v":0.14036902440940116},{"$f":"'Solar - PV Dist. Comm'!P103","v":0.14057094937236655},{"$f":"'Solar - PV Dist. Comm'!Q103","v":0.14077287433533195},{"$f":"'Solar - PV Dist. Comm'!R103","v":0.14097479929829734},{"$f":"'Solar - PV Dist. Comm'!S103","v":0.14117672426126274},{"$f":"'Solar - PV Dist. Comm'!T103","v":0.14137864922422813},{"$f":"'Solar - PV Dist. Comm'!U103","v":0.14158057418719353},{"$f":"'Solar - PV Dist. Comm'!V103","v":0.14178249915015892},{"$f":"'Solar - PV Dist. Comm'!W103","v":0.14198442411312431},{"$f":"'Solar - PV Dist. Comm'!X103","v":0.14218634907608971},{"$f":"'Solar - PV Dist. Comm'!Y103","v":0.1423882740390551},{"$f":"'Solar - PV Dist. Comm'!Z103","v":0.1425901990020205},{"$f":"'Solar - PV Dist. Comm'!AA103","v":0.14279212396498589},{"$f":"'Solar - PV Dist. Comm'!AB103","v":0.14299404892795128},{"$f":"'Solar - PV Dist. Comm'!AC103","v":0.14319597389091668},{"$f":"'Solar - PV Dist. Comm'!AD103","v":0.14339789885388207},{"$f":"'Solar - PV Dist. Comm'!AE103","v":0.14359982381684747},{"$f":"'Solar - PV Dist. Comm'!AF103","v":0.14380174877981286},{"$f":"'Solar - PV Dist. Comm'!AG103","v":0.14400367374277825},{"$f":"'Solar - PV Dist. Comm'!AH103","v":0.14420559870574365},{"$f":"'Solar - PV Dist. Comm'!AI103","v":0.14440752366870904},{"$f":"'Solar - PV Dist. Comm'!AJ103","v":0.14460944863167444},{"$f":"'Solar - PV Dist. Comm'!AK103","v":0.14481137359463983},{"$f":"'Solar - PV Dist. Comm'!AL103","v":0.14501329855760522},{"$f":"'Solar - PV Dist. Comm'!AM103","v":0.14521522352057062},{"$f":"'Solar - PV Dist. Comm'!AN103","v":0.14541714848353601},{"$f":"'Solar - PV Dist. Comm'!AO103","v":0.14561907344650141},{"$f":"'Solar - PV Dist. Comm'!AP103","v":0.1458209984094668},{"$f":"'Solar - PV Dist. Comm'!AQ103","v":0.1460229233724322},{"$f":"'Solar - PV Dist. Comm'!AR103","v":0.14622484833539759},{"$f":"'Solar - PV Dist. Comm'!AS103","v":0.14642677329836329}]
["RM3CoChicago","RD","Mid",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L104","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!M104","v":0.13985347336938198},{"$f":"'Solar - PV Dist. Comm'!N104","v":0.13994369721825897},{"$f":"'Solar - PV Dist. Comm'!O104","v":0.14003392106713597},{"$f":"'Solar - PV Dist. Comm'!P104","v":0.14012414491601297},{"$f":"'Solar - PV Dist. Comm'!Q104","v":0.14021436876488996},{"$f":"'Solar - PV Dist. Comm'!R104","v":0.14030459261376696},{"$f":"'Solar - PV Dist. Comm'!S104","v":0.14039481646264396},{"$f":"'Solar - PV Dist. Comm'!T104","v":0.14048504031152095},{"$f":"'Solar - PV Dist. Comm'!U104","v":0.14057526416039795},{"$f":"'Solar - PV Dist. Comm'!V104","v":0.14066548800927495},{"$f":"'Solar - PV Dist. Comm'!W104","v":0.14075571185815194},{"$f":"'Solar - PV Dist. Comm'!X104","v":0.14084593570702894},{"$f":"'Solar - PV Dist. Comm'!Y104","v":0.14093615955590594},{"$f":"'Solar - PV Dist. Comm'!Z104","v":0.14102638340478293},{"$f":"'Solar - PV Dist. Comm'!AA104","v":0.14111660725365993},{"$f":"'Solar - PV Dist. Comm'!AB104","v":0.14120683110253693},{"$f":"'Solar - PV Dist. Comm'!AC104","v":0.14129705495141393},{"$f":"'Solar - PV Dist. Comm'!AD104","v":0.14138727880029092},{"$f":"'Solar - PV Dist. Comm'!AE104","v":0.14147750264916792},{"$f":"'Solar - PV Dist. Comm'!AF104","v":0.14156772649804492},{"$f":"'Solar - PV Dist. Comm'!AG104","v":0.14165795034692191},{"$f":"'Solar - PV Dist. Comm'!AH104","v":0.14174817419579891},{"$f":"'Solar - PV Dist. Comm'!AI104","v":0.14183839804467591},{"$f":"'Solar - PV Dist. Comm'!AJ104","v":0.1419286218935529},{"$f":"'Solar - PV Dist. Comm'!AK104","v":0.1420188457424299},{"$f":"'Solar - PV Dist. Comm'!AL104","v":0.1421090695913069},{"$f":"'Solar - PV Dist. Comm'!AM104","v":0.14219929344018389},{"$f":"'Solar - PV Dist. Comm'!AN104","v":0.14228951728906089},{"$f":"'Solar - PV Dist. Comm'!AO104","v":0.14237974113793789},{"$f":"'Solar - PV Dist. Comm'!AP104","v":0.14246996498681488},{"$f":"'Solar - PV Dist. Comm'!AQ104","v":0.14256018883569188},{"$f":"'Solar - PV Dist. Comm'!AR104","v":0.14265041268456888},{"$f":"'Solar - PV Dist. Comm'!AS104","v":0.14274063653344585}]
["RC3CoChicago","RD","Constant",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!M105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!N105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!O105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!P105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!Q105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!R105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!S105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!T105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!U105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!V105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!W105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!X105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!Y105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!Z105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AA105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AB105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AC105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AD105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AE105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AF105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AG105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AH105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AI105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AJ105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AK105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AL105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AM105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AN105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AO105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AP105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AQ105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AR105","v":0.13976324952050498},{"$f":"'Solar - PV Dist. Comm'!AS105","v":0.13976324952050498}]
["RL3CoKansasy","RD","Low",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L106","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!M106","v":0.15225576212566966},{"$f":"'Solar - PV Dist. Comm'!N106","v":0.15247541847405743},{"$f":"'Solar - PV Dist. Comm'!O106","v":0.15269507482244521},{"$f":"'Solar - PV Dist. Comm'!P106","v":0.15291473117083298},{"$f":"'Solar - PV Dist. Comm'!Q106","v":0.15313438751922076},{"$f":"'Solar - PV Dist. Comm'!R106","v":0.15335404386760854},{"$f":"'Solar - PV Dist. Comm'!S106","v":0.15357370021599631},{"$f":"'Solar - PV Dist. Comm'!T106","v":0.15379335656438409},{"$f":"'Solar - PV Dist. Comm'!U106","v":0.15401301291277186},{"$f":"'Solar - PV Dist. Comm'!V106","v":0.15423266926115964},{"$f":"'Solar - PV Dist. Comm'!W106","v":0.15445232560954741},{"$f":"'Solar - PV Dist. Comm'!X106","v":0.15467198195793519},{"$f":"'Solar - PV Dist. Comm'!Y106","v":0.15489163830632297},{"$f":"'Solar - PV Dist. Comm'!Z106","v":0.15511129465471074},{"$f":"'Solar - PV Dist. Comm'!AA106","v":0.15533095100309852},{"$f":"'Solar - PV Dist. Comm'!AB106","v":0.15555060735148629},{"$f":"'Solar - PV Dist. Comm'!AC106","v":0.15577026369987407},{"$f":"'Solar - PV Dist. Comm'!AD106","v":0.15598992004826184},{"$f":"'Solar - PV Dist. Comm'!AE106","v":0.15620957639664962},{"$f":"'Solar - PV Dist. Comm'!AF106","v":0.15642923274503739},{"$f":"'Solar - PV Dist. Comm'!AG106","v":0.15664888909342517},{"$f":"'Solar - PV Dist. Comm'!AH106","v":0.15686854544181295},{"$f":"'Solar - PV Dist. Comm'!AI106","v":0.15708820179020072},{"$f":"'Solar - PV Dist. Comm'!AJ106","v":0.1573078581385885},{"$f":"'Solar - PV Dist. Comm'!AK106","v":0.15752751448697627},{"$f":"'Solar - PV Dist. Comm'!AL106","v":0.15774717083536405},{"$f":"'Solar - PV Dist. Comm'!AM106","v":0.15796682718375182},{"$f":"'Solar - PV Dist. Comm'!AN106","v":0.1581864835321396},{"$f":"'Solar - PV Dist. Comm'!AO106","v":0.15840613988052737},{"$f":"'Solar - PV Dist. Comm'!AP106","v":0.15862579622891515},{"$f":"'Solar - PV Dist. Comm'!AQ106","v":0.15884545257730293},{"$f":"'Solar - PV Dist. Comm'!AR106","v":0.1590651089256907},{"$f":"'Solar - PV Dist. Comm'!AS106","v":0.15928476527407803}]
["RM3CoKansasy","RD","Mid",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L107","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!M107","v":0.15213425234069219},{"$f":"'Solar - PV Dist. Comm'!N107","v":0.15223239890410251},{"$f":"'Solar - PV Dist. Comm'!O107","v":0.15233054546751282},{"$f":"'Solar - PV Dist. Comm'!P107","v":0.15242869203092313},{"$f":"'Solar - PV Dist. Comm'!Q107","v":0.15252683859433344},{"$f":"'Solar - PV Dist. Comm'!R107","v":0.15262498515774375},{"$f":"'Solar - PV Dist. Comm'!S107","v":0.15272313172115407},{"$f":"'Solar - PV Dist. Comm'!T107","v":0.15282127828456438},{"$f":"'Solar - PV Dist. Comm'!U107","v":0.15291942484797469},{"$f":"'Solar - PV Dist. Comm'!V107","v":0.153017571411385},{"$f":"'Solar - PV Dist. Comm'!W107","v":0.15311571797479531},{"$f":"'Solar - PV Dist. Comm'!X107","v":0.15321386453820562},{"$f":"'Solar - PV Dist. Comm'!Y107","v":0.15331201110161594},{"$f":"'Solar - PV Dist. Comm'!Z107","v":0.15341015766502625},{"$f":"'Solar - PV Dist. Comm'!AA107","v":0.15350830422843656},{"$f":"'Solar - PV Dist. Comm'!AB107","v":0.15360645079184687},{"$f":"'Solar - PV Dist. Comm'!AC107","v":0.15370459735525718},{"$f":"'Solar - PV Dist. Comm'!AD107","v":0.15380274391866749},{"$f":"'Solar - PV Dist. Comm'!AE107","v":0.15390089048207781},{"$f":"'Solar - PV Dist. Comm'!AF107","v":0.15399903704548812},{"$f":"'Solar - PV Dist. Comm'!AG107","v":0.15409718360889843},{"$f":"'Solar - PV Dist. Comm'!AH107","v":0.15419533017230874},{"$f":"'Solar - PV Dist. Comm'!AI107","v":0.15429347673571905},{"$f":"'Solar - PV Dist. Comm'!AJ107","v":0.15439162329912937},{"$f":"'Solar - PV Dist. Comm'!AK107","v":0.15448976986253968},{"$f":"'Solar - PV Dist. Comm'!AL107","v":0.15458791642594999},{"$f":"'Solar - PV Dist. Comm'!AM107","v":0.1546860629893603},{"$f":"'Solar - PV Dist. Comm'!AN107","v":0.15478420955277061},{"$f":"'Solar - PV Dist. Comm'!AO107","v":0.15488235611618092},{"$f":"'Solar - PV Dist. Comm'!AP107","v":0.15498050267959124},{"$f":"'Solar - PV Dist. Comm'!AQ107","v":0.15507864924300155},{"$f":"'Solar - PV Dist. Comm'!AR107","v":0.15517679580641186},{"$f":"'Solar - PV Dist. Comm'!AS107","v":0.15527494236982239}]
["RC3CoKansasy","RD","Constant",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!M108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!N108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!O108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!P108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!Q108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!R108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!S108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!T108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!U108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!V108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!W108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!X108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!Y108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!Z108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AA108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AB108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AC108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AD108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AE108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AF108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AG108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AH108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AI108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AJ108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AK108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AL108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AM108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AN108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AO108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AP108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AQ108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AR108","v":0.15203610577728188},{"$f":"'Solar - PV Dist. Comm'!AS108","v":0.15203610577728188}]
["RL3CoLosAngs","RD","Low",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L109","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!M109","v":0.17317982983335259},{"$f":"'Solar - PV Dist. Comm'!N109","v":0.17342967291649455},{"$f":"'Solar - PV Dist. Comm'!O109","v":0.17367951599963652},{"$f":"'Solar - PV Dist. Comm'!P109","v":0.17392935908277848},{"$f":"'Solar - PV Dist. Comm'!Q109","v":0.17417920216592045},{"$f":"'Solar - PV Dist. Comm'!R109","v":0.17442904524906241},{"$f":"'Solar - PV Dist. Comm'!S109","v":0.17467888833220438},{"$f":"'Solar - PV Dist. Comm'!T109","v":0.17492873141534634},{"$f":"'Solar - PV Dist. Comm'!U109","v":0.17517857449848831},{"$f":"'Solar - PV Dist. Comm'!V109","v":0.17542841758163027},{"$f":"'Solar - PV Dist. Comm'!W109","v":0.17567826066477224},{"$f":"'Solar - PV Dist. Comm'!X109","v":0.17592810374791421},{"$f":"'Solar - PV Dist. Comm'!Y109","v":0.17617794683105617},{"$f":"'Solar - PV Dist. Comm'!Z109","v":0.17642778991419814},{"$f":"'Solar - PV Dist. Comm'!AA109","v":0.1766776329973401},{"$f":"'Solar - PV Dist. Comm'!AB109","v":0.17692747608048207},{"$f":"'Solar - PV Dist. Comm'!AC109","v":0.17717731916362403},{"$f":"'Solar - PV Dist. Comm'!AD109","v":0.177427162246766},{"$f":"'Solar - PV Dist. Comm'!AE109","v":0.17767700532990796},{"$f":"'Solar - PV Dist. Comm'!AF109","v":0.17792684841304993},{"$f":"'Solar - PV Dist. Comm'!AG109","v":0.17817669149619189},{"$f":"'Solar - PV Dist. Comm'!AH109","v":0.17842653457933386},{"$f":"'Solar - PV Dist. Comm'!AI109","v":0.17867637766247582},{"$f":"'Solar - PV Dist. Comm'!AJ109","v":0.17892622074561779},{"$f":"'Solar - PV Dist. Comm'!AK109","v":0.17917606382875975},{"$f":"'Solar - PV Dist. Comm'!AL109","v":0.17942590691190172},{"$f":"'Solar - PV Dist. Comm'!AM109","v":0.17967574999504368},{"$f":"'Solar - PV Dist. Comm'!AN109","v":0.17992559307818565},{"$f":"'Solar - PV Dist. Comm'!AO109","v":0.18017543616132761},{"$f":"'Solar - PV Dist. Comm'!AP109","v":0.18042527924446958},{"$f":"'Solar - PV Dist. Comm'!AQ109","v":0.18067512232761154},{"$f":"'Solar - PV Dist. Comm'!AR109","v":0.18092496541075351},{"$f":"'Solar - PV Dist. Comm'!AS109","v":0.18117480849389586}]
["RM3CoLosAngs","RD","Mid",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L110","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!M110","v":0.17304162131111545},{"$f":"'Solar - PV Dist. Comm'!N110","v":0.17315325587202027},{"$f":"'Solar - PV Dist. Comm'!O110","v":0.17326489043292509},{"$f":"'Solar - PV Dist. Comm'!P110","v":0.17337652499382991},{"$f":"'Solar - PV Dist. Comm'!Q110","v":0.17348815955473473},{"$f":"'Solar - PV Dist. Comm'!R110","v":0.17359979411563956},{"$f":"'Solar - PV Dist. Comm'!S110","v":0.17371142867654438},{"$f":"'Solar - PV Dist. Comm'!T110","v":0.1738230632374492},{"$f":"'Solar - PV Dist. Comm'!U110","v":0.17393469779835402},{"$f":"'Solar - PV Dist. Comm'!V110","v":0.17404633235925884},{"$f":"'Solar - PV Dist. Comm'!W110","v":0.17415796692016366},{"$f":"'Solar - PV Dist. Comm'!X110","v":0.17426960148106849},{"$f":"'Solar - PV Dist. Comm'!Y110","v":0.17438123604197331},{"$f":"'Solar - PV Dist. Comm'!Z110","v":0.17449287060287813},{"$f":"'Solar - PV Dist. Comm'!AA110","v":0.17460450516378295},{"$f":"'Solar - PV Dist. Comm'!AB110","v":0.17471613972468777},{"$f":"'Solar - PV Dist. Comm'!AC110","v":0.1748277742855926},{"$f":"'Solar - PV Dist. Comm'!AD110","v":0.17493940884649742},{"$f":"'Solar - PV Dist. Comm'!AE110","v":0.17505104340740224},{"$f":"'Solar - PV Dist. Comm'!AF110","v":0.17516267796830706},{"$f":"'Solar - PV Dist. Comm'!AG110","v":0.17527431252921188},{"$f":"'Solar - PV Dist. Comm'!AH110","v":0.17538594709011671},{"$f":"'Solar - PV Dist. Comm'!AI110","v":0.17549758165102153},{"$f":"'Solar - PV Dist. Comm'!AJ110","v":0.17560921621192635},{"$f":"'Solar - PV Dist. Comm'!AK110","v":0.17572085077283117},{"$f":"'Solar - PV Dist. Comm'!AL110","v":0.17583248533373599},{"$f":"'Solar - PV Dist. Comm'!AM110","v":0.17594411989464082},{"$f":"'Solar - PV Dist. Comm'!AN110","v":0.17605575445554564},{"$f":"'Solar - PV Dist. Comm'!AO110","v":0.17616738901645046},{"$f":"'Solar - PV Dist. Comm'!AP110","v":0.17627902357735528},{"$f":"'Solar - PV Dist. Comm'!AQ110","v":0.1763906581382601},{"$f":"'Solar - PV Dist. Comm'!AR110","v":0.17650229269916493},{"$f":"'Solar - PV Dist. Comm'!AS110","v":0.17661392726006955}]
["RC3CoLosAngs","RD","Constant",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!M111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!N111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!O111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!P111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!Q111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!R111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!S111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!T111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!U111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!V111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!W111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!X111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!Y111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!Z111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AA111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AB111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AC111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AD111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AE111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AF111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AG111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AH111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AI111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AJ111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AK111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AL111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AM111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AN111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AO111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AP111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AQ111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AR111","v":0.17292998675021062},{"$f":"'Solar - PV Dist. Comm'!AS111","v":0.17292998675021062}]
["RL3CoDaggett","RD","Low",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L112","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!M112","v":0.19581969364460261},{"$f":"'Solar - PV Dist. Comm'!N112","v":0.1961021988072833},{"$f":"'Solar - PV Dist. Comm'!O112","v":0.19638470396996399},{"$f":"'Solar - PV Dist. Comm'!P112","v":0.19666720913264468},{"$f":"'Solar - PV Dist. Comm'!Q112","v":0.19694971429532537},{"$f":"'Solar - PV Dist. Comm'!R112","v":0.19723221945800606},{"$f":"'Solar - PV Dist. Comm'!S112","v":0.19751472462068675},{"$f":"'Solar - PV Dist. Comm'!T112","v":0.19779722978336745},{"$f":"'Solar - PV Dist. Comm'!U112","v":0.19807973494604814},{"$f":"'Solar - PV Dist. Comm'!V112","v":0.19836224010872883},{"$f":"'Solar - PV Dist. Comm'!W112","v":0.19864474527140952},{"$f":"'Solar - PV Dist. Comm'!X112","v":0.19892725043409021},{"$f":"'Solar - PV Dist. Comm'!Y112","v":0.1992097555967709},{"$f":"'Solar - PV Dist. Comm'!Z112","v":0.19949226075945159},{"$f":"'Solar - PV Dist. Comm'!AA112","v":0.19977476592213228},{"$f":"'Solar - PV Dist. Comm'!AB112","v":0.20005727108481297},{"$f":"'Solar - PV Dist. Comm'!AC112","v":0.20033977624749366},{"$f":"'Solar - PV Dist. Comm'!AD112","v":0.20062228141017435},{"$f":"'Solar - PV Dist. Comm'!AE112","v":0.20090478657285504},{"$f":"'Solar - PV Dist. Comm'!AF112","v":0.20118729173553573},{"$f":"'Solar - PV Dist. Comm'!AG112","v":0.20146979689821642},{"$f":"'Solar - PV Dist. Comm'!AH112","v":0.20175230206089712},{"$f":"'Solar - PV Dist. Comm'!AI112","v":0.20203480722357781},{"$f":"'Solar - PV Dist. Comm'!AJ112","v":0.2023173123862585},{"$f":"'Solar - PV Dist. Comm'!AK112","v":0.20259981754893919},{"$f":"'Solar - PV Dist. Comm'!AL112","v":0.20288232271161988},{"$f":"'Solar - PV Dist. Comm'!AM112","v":0.20316482787430057},{"$f":"'Solar - PV Dist. Comm'!AN112","v":0.20344733303698126},{"$f":"'Solar - PV Dist. Comm'!AO112","v":0.20372983819966195},{"$f":"'Solar - PV Dist. Comm'!AP112","v":0.20401234336234264},{"$f":"'Solar - PV Dist. Comm'!AQ112","v":0.20429484852502333},{"$f":"'Solar - PV Dist. Comm'!AR112","v":0.20457735368770402},{"$f":"'Solar - PV Dist. Comm'!AS112","v":0.20485985885038446}]
["RM3CoDaggett","RD","Mid",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L113","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!M113","v":0.19566341707065288},{"$f":"'Solar - PV Dist. Comm'!N113","v":0.19578964565938384},{"$f":"'Solar - PV Dist. Comm'!O113","v":0.1959158742481148},{"$f":"'Solar - PV Dist. Comm'!P113","v":0.19604210283684576},{"$f":"'Solar - PV Dist. Comm'!Q113","v":0.19616833142557671},{"$f":"'Solar - PV Dist. Comm'!R113","v":0.19629456001430767},{"$f":"'Solar - PV Dist. Comm'!S113","v":0.19642078860303863},{"$f":"'Solar - PV Dist. Comm'!T113","v":0.19654701719176959},{"$f":"'Solar - PV Dist. Comm'!U113","v":0.19667324578050055},{"$f":"'Solar - PV Dist. Comm'!V113","v":0.19679947436923151},{"$f":"'Solar - PV Dist. Comm'!W113","v":0.19692570295796247},{"$f":"'Solar - PV Dist. Comm'!X113","v":0.19705193154669343},{"$f":"'Solar - PV Dist. Comm'!Y113","v":0.19717816013542439},{"$f":"'Solar - PV Dist. Comm'!Z113","v":0.19730438872415534},{"$f":"'Solar - PV Dist. Comm'!AA113","v":0.1974306173128863},{"$f":"'Solar - PV Dist. Comm'!AB113","v":0.19755684590161726},{"$f":"'Solar - PV Dist. Comm'!AC113","v":0.19768307449034822},{"$f":"'Solar - PV Dist. Comm'!AD113","v":0.19780930307907918},{"$f":"'Solar - PV Dist. Comm'!AE113","v":0.19793553166781014},{"$f":"'Solar - PV Dist. Comm'!AF113","v":0.1980617602565411},{"$f":"'Solar - PV Dist. Comm'!AG113","v":0.19818798884527206},{"$f":"'Solar - PV Dist. Comm'!AH113","v":0.19831421743400302},{"$f":"'Solar - PV Dist. Comm'!AI113","v":0.19844044602273397},{"$f":"'Solar - PV Dist. Comm'!AJ113","v":0.19856667461146493},{"$f":"'Solar - PV Dist. Comm'!AK113","v":0.19869290320019589},{"$f":"'Solar - PV Dist. Comm'!AL113","v":0.19881913178892685},{"$f":"'Solar - PV Dist. Comm'!AM113","v":0.19894536037765781},{"$f":"'Solar - PV Dist. Comm'!AN113","v":0.19907158896638877},{"$f":"'Solar - PV Dist. Comm'!AO113","v":0.19919781755511973},{"$f":"'Solar - PV Dist. Comm'!AP113","v":0.19932404614385069},{"$f":"'Solar - PV Dist. Comm'!AQ113","v":0.19945027473258164},{"$f":"'Solar - PV Dist. Comm'!AR113","v":0.1995765033213126},{"$f":"'Solar - PV Dist. Comm'!AS113","v":0.19970273191004329}]
["RC3CoDaggett","RD","Constant",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!M114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!N114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!O114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!P114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!Q114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!R114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!S114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!T114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!U114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!V114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!W114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!X114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!Y114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!Z114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AA114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AB114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AC114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AD114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AE114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AF114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AG114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AH114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AI114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AJ114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AK114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AL114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AM114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AN114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AO114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AP114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AQ114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AR114","v":0.19553718848192192},{"$f":"'Solar - PV Dist. Comm'!AS114","v":0.19553718848192192}]
["RL3ReSeattle","RD","Low",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L100","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!M100","v":0.12602456605383208},{"$f":"'Solar - PV Dist. Res'!N100","v":0.12620637917932606},{"$f":"'Solar - PV Dist. Res'!O100","v":0.12638819230482004},{"$f":"'Solar - PV Dist. Res'!P100","v":0.12657000543031402},{"$f":"'Solar - PV Dist. Res'!Q100","v":0.126751818555808},{"$f":"'Solar - PV Dist. Res'!R100","v":0.12693363168130198},{"$f":"'Solar - PV Dist. Res'!S100","v":0.12711544480679596},{"$f":"'Solar - PV Dist. Res'!T100","v":0.12729725793228994},{"$f":"'Solar - PV Dist. Res'!U100","v":0.12747907105778392},{"$f":"'Solar - PV Dist. Res'!V100","v":0.1276608841832779},{"$f":"'Solar - PV Dist. Res'!W100","v":0.12784269730877187},{"$f":"'Solar - PV Dist. Res'!X100","v":0.12802451043426585},{"$f":"'Solar - PV Dist. Res'!Y100","v":0.12820632355975983},{"$f":"'Solar - PV Dist. Res'!Z100","v":0.12838813668525381},{"$f":"'Solar - PV Dist. Res'!AA100","v":0.12856994981074779},{"$f":"'Solar - PV Dist. Res'!AB100","v":0.12875176293624177},{"$f":"'Solar - PV Dist. Res'!AC100","v":0.12893357606173575},{"$f":"'Solar - PV Dist. Res'!AD100","v":0.12911538918722973},{"$f":"'Solar - PV Dist. Res'!AE100","v":0.12929720231272371},{"$f":"'Solar - PV Dist. Res'!AF100","v":0.12947901543821769},{"$f":"'Solar - PV Dist. Res'!AG100","v":0.12966082856371167},{"$f":"'Solar - PV Dist. Res'!AH100","v":0.12984264168920565},{"$f":"'Solar - PV Dist. Res'!AI100","v":0.13002445481469962},{"$f":"'Solar - PV Dist. Res'!AJ100","v":0.1302062679401936},{"$f":"'Solar - PV Dist. Res'!AK100","v":0.13038808106568758},{"$f":"'Solar - PV Dist. Res'!AL100","v":0.13056989419118156},{"$f":"'Solar - PV Dist. Res'!AM100","v":0.13075170731667554},{"$f":"'Solar - PV Dist. Res'!AN100","v":0.13093352044216952},{"$f":"'Solar - PV Dist. Res'!AO100","v":0.1311153335676635},{"$f":"'Solar - PV Dist. Res'!AP100","v":0.13129714669315748},{"$f":"'Solar - PV Dist. Res'!AQ100","v":0.13147895981865146},{"$f":"'Solar - PV Dist. Res'!AR100","v":0.13166077294414544},{"$f":"'Solar - PV Dist. Res'!AS100","v":0.13184258606963972}]
["RM3ReSeattle","RD","Mid",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L101","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!M101","v":0.12592399043219857},{"$f":"'Solar - PV Dist. Res'!N101","v":0.12600522793605903},{"$f":"'Solar - PV Dist. Res'!O101","v":0.1260864654399195},{"$f":"'Solar - PV Dist. Res'!P101","v":0.12616770294377996},{"$f":"'Solar - PV Dist. Res'!Q101","v":0.12624894044764043},{"$f":"'Solar - PV Dist. Res'!R101","v":0.12633017795150089},{"$f":"'Solar - PV Dist. Res'!S101","v":0.12641141545536136},{"$f":"'Solar - PV Dist. Res'!T101","v":0.12649265295922182},{"$f":"'Solar - PV Dist. Res'!U101","v":0.12657389046308229},{"$f":"'Solar - PV Dist. Res'!V101","v":0.12665512796694275},{"$f":"'Solar - PV Dist. Res'!W101","v":0.12673636547080322},{"$f":"'Solar - PV Dist. Res'!X101","v":0.12681760297466368},{"$f":"'Solar - PV Dist. Res'!Y101","v":0.12689884047852415},{"$f":"'Solar - PV Dist. Res'!Z101","v":0.12698007798238461},{"$f":"'Solar - PV Dist. Res'!AA101","v":0.12706131548624508},{"$f":"'Solar - PV Dist. Res'!AB101","v":0.12714255299010555},{"$f":"'Solar - PV Dist. Res'!AC101","v":0.12722379049396601},{"$f":"'Solar - PV Dist. Res'!AD101","v":0.12730502799782648},{"$f":"'Solar - PV Dist. Res'!AE101","v":0.12738626550168694},{"$f":"'Solar - PV Dist. Res'!AF101","v":0.12746750300554741},{"$f":"'Solar - PV Dist. Res'!AG101","v":0.12754874050940787},{"$f":"'Solar - PV Dist. Res'!AH101","v":0.12762997801326834},{"$f":"'Solar - PV Dist. Res'!AI101","v":0.1277112155171288},{"$f":"'Solar - PV Dist. Res'!AJ101","v":0.12779245302098927},{"$f":"'Solar - PV Dist. Res'!AK101","v":0.12787369052484973},{"$f":"'Solar - PV Dist. Res'!AL101","v":0.1279549280287102},{"$f":"'Solar - PV Dist. Res'!AM101","v":0.12803616553257066},{"$f":"'Solar - PV Dist. Res'!AN101","v":0.12811740303643113},{"$f":"'Solar - PV Dist. Res'!AO101","v":0.12819864054029159},{"$f":"'Solar - PV Dist. Res'!AP101","v":0.12827987804415206},{"$f":"'Solar - PV Dist. Res'!AQ101","v":0.12836111554801252},{"$f":"'Solar - PV Dist. Res'!AR101","v":0.12844235305187299},{"$f":"'Solar - PV Dist. Res'!AS101","v":0.12852359055573304}]
["RC3ReSeattle","RD","Constant",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!M102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!N102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!O102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!P102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!Q102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!R102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!S102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!T102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!U102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!V102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!W102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!X102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!Y102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!Z102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AA102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AB102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AC102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AD102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AE102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AF102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AG102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AH102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AI102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AJ102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AK102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AL102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AM102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AN102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AO102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AP102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AQ102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AR102","v":0.1258427529283381},{"$f":"'Solar - PV Dist. Res'!AS102","v":0.1258427529283381}]
["RL3ReChicago","RD","Low",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L103","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!M103","v":0.14807715025679657},{"$f":"'Solar - PV Dist. Res'!N103","v":0.14829077820526285},{"$f":"'Solar - PV Dist. Res'!O103","v":0.14850440615372912},{"$f":"'Solar - PV Dist. Res'!P103","v":0.14871803410219539},{"$f":"'Solar - PV Dist. Res'!Q103","v":0.14893166205066166},{"$f":"'Solar - PV Dist. Res'!R103","v":0.14914528999912793},{"$f":"'Solar - PV Dist. Res'!S103","v":0.14935891794759421},{"$f":"'Solar - PV Dist. Res'!T103","v":0.14957254589606048},{"$f":"'Solar - PV Dist. Res'!U103","v":0.14978617384452675},{"$f":"'Solar - PV Dist. Res'!V103","v":0.14999980179299302},{"$f":"'Solar - PV Dist. Res'!W103","v":0.15021342974145929},{"$f":"'Solar - PV Dist. Res'!X103","v":0.15042705768992556},{"$f":"'Solar - PV Dist. Res'!Y103","v":0.15064068563839184},{"$f":"'Solar - PV Dist. Res'!Z103","v":0.15085431358685811},{"$f":"'Solar - PV Dist. Res'!AA103","v":0.15106794153532438},{"$f":"'Solar - PV Dist. Res'!AB103","v":0.15128156948379065},{"$f":"'Solar - PV Dist. Res'!AC103","v":0.15149519743225692},{"$f":"'Solar - PV Dist. Res'!AD103","v":0.15170882538072319},{"$f":"'Solar - PV Dist. Res'!AE103","v":0.15192245332918947},{"$f":"'Solar - PV Dist. Res'!AF103","v":0.15213608127765574},{"$f":"'Solar - PV Dist. Res'!AG103","v":0.15234970922612201},{"$f":"'Solar - PV Dist. Res'!AH103","v":0.15256333717458828},{"$f":"'Solar - PV Dist. Res'!AI103","v":0.15277696512305455},{"$f":"'Solar - PV Dist. Res'!AJ103","v":0.15299059307152083},{"$f":"'Solar - PV Dist. Res'!AK103","v":0.1532042210199871},{"$f":"'Solar - PV Dist. Res'!AL103","v":0.15341784896845337},{"$f":"'Solar - PV Dist. Res'!AM103","v":0.15363147691691964},{"$f":"'Solar - PV Dist. Res'!AN103","v":0.15384510486538591},{"$f":"'Solar - PV Dist. Res'!AO103","v":0.15405873281385218},{"$f":"'Solar - PV Dist. Res'!AP103","v":0.15427236076231846},{"$f":"'Solar - PV Dist. Res'!AQ103","v":0.15448598871078473},{"$f":"'Solar - PV Dist. Res'!AR103","v":0.154699616659251},{"$f":"'Solar - PV Dist. Res'!AS103","v":0.15491324460771688}]
["RM3ReChicago","RD","Mid",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L104","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!M104","v":0.1479589752699417},{"$f":"'Solar - PV Dist. Res'!N104","v":0.1480544282315531},{"$f":"'Solar - PV Dist. Res'!O104","v":0.1481498811931645},{"$f":"'Solar - PV Dist. Res'!P104","v":0.14824533415477589},{"$f":"'Solar - PV Dist. Res'!Q104","v":0.14834078711638729},{"$f":"'Solar - PV Dist. Res'!R104","v":0.14843624007799869},{"$f":"'Solar - PV Dist. Res'!S104","v":0.14853169303961009},{"$f":"'Solar - PV Dist. Res'!T104","v":0.14862714600122148},{"$f":"'Solar - PV Dist. Res'!U104","v":0.14872259896283288},{"$f":"'Solar - PV Dist. Res'!V104","v":0.14881805192444428},{"$f":"'Solar - PV Dist. Res'!W104","v":0.14891350488605568},{"$f":"'Solar - PV Dist. Res'!X104","v":0.14900895784766707},{"$f":"'Solar - PV Dist. Res'!Y104","v":0.14910441080927847},{"$f":"'Solar - PV Dist. Res'!Z104","v":0.14919986377088987},{"$f":"'Solar - PV Dist. Res'!AA104","v":0.14929531673250127},{"$f":"'Solar - PV Dist. Res'!AB104","v":0.14939076969411266},{"$f":"'Solar - PV Dist. Res'!AC104","v":0.14948622265572406},{"$f":"'Solar - PV Dist. Res'!AD104","v":0.14958167561733546},{"$f":"'Solar - PV Dist. Res'!AE104","v":0.14967712857894686},{"$f":"'Solar - PV Dist. Res'!AF104","v":0.14977258154055825},{"$f":"'Solar - PV Dist. Res'!AG104","v":0.14986803450216965},{"$f":"'Solar - PV Dist. Res'!AH104","v":0.14996348746378105},{"$f":"'Solar - PV Dist. Res'!AI104","v":0.15005894042539245},{"$f":"'Solar - PV Dist. Res'!AJ104","v":0.15015439338700384},{"$f":"'Solar - PV Dist. Res'!AK104","v":0.15024984634861524},{"$f":"'Solar - PV Dist. Res'!AL104","v":0.15034529931022664},{"$f":"'Solar - PV Dist. Res'!AM104","v":0.15044075227183804},{"$f":"'Solar - PV Dist. Res'!AN104","v":0.15053620523344943},{"$f":"'Solar - PV Dist. Res'!AO104","v":0.15063165819506083},{"$f":"'Solar - PV Dist. Res'!AP104","v":0.15072711115667223},{"$f":"'Solar - PV Dist. Res'!AQ104","v":0.15082256411828363},{"$f":"'Solar - PV Dist. Res'!AR104","v":0.15091801707989502},{"$f":"'Solar - PV Dist. Res'!AS104","v":0.15101347004150686}]
["RC3ReChicago","RD","Constant",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!M105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!N105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!O105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!P105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!Q105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!R105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!S105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!T105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!U105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!V105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!W105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!X105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!Y105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!Z105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AA105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AB105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AC105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AD105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AE105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AF105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AG105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AH105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AI105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AJ105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AK105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AL105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AM105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AN105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AO105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AP105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AQ105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AR105","v":0.1478635223083303},{"$f":"'Solar - PV Dist. Res'!AS105","v":0.1478635223083303}]
["RL3ReKansasy","RD","Low",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L106","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!M106","v":0.16230810972477111},{"$f":"'Solar - PV Dist. Res'!N106","v":0.16254226839435523},{"$f":"'Solar - PV Dist. Res'!O106","v":0.16277642706393936},{"$f":"'Solar - PV Dist. Res'!P106","v":0.16301058573352348},{"$f":"'Solar - PV Dist. Res'!Q106","v":0.1632447444031076},{"$f":"'Solar - PV Dist. Res'!R106","v":0.16347890307269172},{"$f":"'Solar - PV Dist. Res'!S106","v":0.16371306174227584},{"$f":"'Solar - PV Dist. Res'!T106","v":0.16394722041185997},{"$f":"'Solar - PV Dist. Res'!U106","v":0.16418137908144409},{"$f":"'Solar - PV Dist. Res'!V106","v":0.16441553775102821},{"$f":"'Solar - PV Dist. Res'!W106","v":0.16464969642061233},{"$f":"'Solar - PV Dist. Res'!X106","v":0.16488385509019646},{"$f":"'Solar - PV Dist. Res'!Y106","v":0.16511801375978058},{"$f":"'Solar - PV Dist. Res'!Z106","v":0.1653521724293647},{"$f":"'Solar - PV Dist. Res'!AA106","v":0.16558633109894882},{"$f":"'Solar - PV Dist. Res'!AB106","v":0.16582048976853295},{"$f":"'Solar - PV Dist. Res'!AC106","v":0.16605464843811707},{"$f":"'Solar - PV Dist. Res'!AD106","v":0.16628880710770119},{"$f":"'Solar - PV Dist. Res'!AE106","v":0.16652296577728531},{"$f":"'Solar - PV Dist. Res'!AF106","v":0.16675712444686944},{"$f":"'Solar - PV Dist. Res'!AG106","v":0.16699128311645356},{"$f":"'Solar - PV Dist. Res'!AH106","v":0.16722544178603768},{"$f":"'Solar - PV Dist. Res'!AI106","v":0.1674596004556218},{"$f":"'Solar - PV Dist. Res'!AJ106","v":0.16769375912520593},{"$f":"'Solar - PV Dist. Res'!AK106","v":0.16792791779479005},{"$f":"'Solar - PV Dist. Res'!AL106","v":0.16816207646437417},{"$f":"'Solar - PV Dist. Res'!AM106","v":0.16839623513395829},{"$f":"'Solar - PV Dist. Res'!AN106","v":0.16863039380354242},{"$f":"'Solar - PV Dist. Res'!AO106","v":0.16886455247312654},{"$f":"'Solar - PV Dist. Res'!AP106","v":0.16909871114271066},{"$f":"'Solar - PV Dist. Res'!AQ106","v":0.16933286981229478},{"$f":"'Solar - PV Dist. Res'!AR106","v":0.16956702848187891},{"$f":"'Solar - PV Dist. Res'!AS106","v":0.16980118715146314}]
["RM3ReKansasy","RD","Mid",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L107","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!M107","v":0.1621785775268601},{"$f":"'Solar - PV Dist. Res'!N107","v":0.16228320399853322},{"$f":"'Solar - PV Dist. Res'!O107","v":0.16238783047020633},{"$f":"'Solar - PV Dist. Res'!P107","v":0.16249245694187944},{"$f":"'Solar - PV Dist. Res'!Q107","v":0.16259708341355256},{"$f":"'Solar - PV Dist. Res'!R107","v":0.16270170988522567},{"$f":"'Solar - PV Dist. Res'!S107","v":0.16280633635689878},{"$f":"'Solar - PV Dist. Res'!T107","v":0.1629109628285719},{"$f":"'Solar - PV Dist. Res'!U107","v":0.16301558930024501},{"$f":"'Solar - PV Dist. Res'!V107","v":0.16312021577191813},{"$f":"'Solar - PV Dist. Res'!W107","v":0.16322484224359124},{"$f":"'Solar - PV Dist. Res'!X107","v":0.16332946871526435},{"$f":"'Solar - PV Dist. Res'!Y107","v":0.16343409518693747},{"$f":"'Solar - PV Dist. Res'!Z107","v":0.16353872165861058},{"$f":"'Solar - PV Dist. Res'!AA107","v":0.16364334813028369},{"$f":"'Solar - PV Dist. Res'!AB107","v":0.16374797460195681},{"$f":"'Solar - PV Dist. Res'!AC107","v":0.16385260107362992},{"$f":"'Solar - PV Dist. Res'!AD107","v":0.16395722754530304},{"$f":"'Solar - PV Dist. Res'!AE107","v":0.16406185401697615},{"$f":"'Solar - PV Dist. Res'!AF107","v":0.16416648048864926},{"$f":"'Solar - PV Dist. Res'!AG107","v":0.16427110696032238},{"$f":"'Solar - PV Dist. Res'!AH107","v":0.16437573343199549},{"$f":"'Solar - PV Dist. Res'!AI107","v":0.1644803599036686},{"$f":"'Solar - PV Dist. Res'!AJ107","v":0.16458498637534172},{"$f":"'Solar - PV Dist. Res'!AK107","v":0.16468961284701483},{"$f":"'Solar - PV Dist. Res'!AL107","v":0.16479423931868795},{"$f":"'Solar - PV Dist. Res'!AM107","v":0.16489886579036106},{"$f":"'Solar - PV Dist. Res'!AN107","v":0.16500349226203417},{"$f":"'Solar - PV Dist. Res'!AO107","v":0.16510811873370729},{"$f":"'Solar - PV Dist. Res'!AP107","v":0.1652127452053804},{"$f":"'Solar - PV Dist. Res'!AQ107","v":0.16531737167705352},{"$f":"'Solar - PV Dist. Res'!AR107","v":0.16542199814872663},{"$f":"'Solar - PV Dist. Res'!AS107","v":0.16552662462040002}]
["RC3ReKansasy","RD","Constant",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!M108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!N108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!O108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!P108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!Q108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!R108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!S108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!T108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!U108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!V108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!W108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!X108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!Y108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!Z108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AA108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AB108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AC108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AD108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AE108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AF108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AG108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AH108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AI108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AJ108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AK108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AL108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AM108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AN108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AO108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AP108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AQ108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AR108","v":0.16207395105518699},{"$f":"'Solar - PV Dist. Res'!AS108","v":0.16207395105518699}]
["RL3ReLosAngs","RD","Low",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L109","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!M109","v":0.18237146043855085},{"$f":"'Solar - PV Dist. Res'!N109","v":0.18263456410366541},{"$f":"'Solar - PV Dist. Res'!O109","v":0.18289766776877997},{"$f":"'Solar - PV Dist. Res'!P109","v":0.18316077143389453},{"$f":"'Solar - PV Dist. Res'!Q109","v":0.18342387509900909},{"$f":"'Solar - PV Dist. Res'!R109","v":0.18368697876412365},{"$f":"'Solar - PV Dist. Res'!S109","v":0.18395008242923822},{"$f":"'Solar - PV Dist. Res'!T109","v":0.18421318609435278},{"$f":"'Solar - PV Dist. Res'!U109","v":0.18447628975946734},{"$f":"'Solar - PV Dist. Res'!V109","v":0.1847393934245819},{"$f":"'Solar - PV Dist. Res'!W109","v":0.18500249708969646},{"$f":"'Solar - PV Dist. Res'!X109","v":0.18526560075481102},{"$f":"'Solar - PV Dist. Res'!Y109","v":0.18552870441992558},{"$f":"'Solar - PV Dist. Res'!Z109","v":0.18579180808504014},{"$f":"'Solar - PV Dist. Res'!AA109","v":0.18605491175015471},{"$f":"'Solar - PV Dist. Res'!AB109","v":0.18631801541526927},{"$f":"'Solar - PV Dist. Res'!AC109","v":0.18658111908038383},{"$f":"'Solar - PV Dist. Res'!AD109","v":0.18684422274549839},{"$f":"'Solar - PV Dist. Res'!AE109","v":0.18710732641061295},{"$f":"'Solar - PV Dist. Res'!AF109","v":0.18737043007572751},{"$f":"'Solar - PV Dist. Res'!AG109","v":0.18763353374084207},{"$f":"'Solar - PV Dist. Res'!AH109","v":0.18789663740595663},{"$f":"'Solar - PV Dist. Res'!AI109","v":0.1881597410710712},{"$f":"'Solar - PV Dist. Res'!AJ109","v":0.18842284473618576},{"$f":"'Solar - PV Dist. Res'!AK109","v":0.18868594840130032},{"$f":"'Solar - PV Dist. Res'!AL109","v":0.18894905206641488},{"$f":"'Solar - PV Dist. Res'!AM109","v":0.18921215573152944},{"$f":"'Solar - PV Dist. Res'!AN109","v":0.189475259396644},{"$f":"'Solar - PV Dist. Res'!AO109","v":0.18973836306175856},{"$f":"'Solar - PV Dist. Res'!AP109","v":0.19000146672687312},{"$f":"'Solar - PV Dist. Res'!AQ109","v":0.19026457039198769},{"$f":"'Solar - PV Dist. Res'!AR109","v":0.19052767405710225},{"$f":"'Solar - PV Dist. Res'!AS109","v":0.19079077772221706}]
["RM3ReLosAngs","RD","Mid",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L110","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!M110","v":0.18222591641030172},{"$f":"'Solar - PV Dist. Res'!N110","v":0.18234347604716716},{"$f":"'Solar - PV Dist. Res'!O110","v":0.1824610356840326},{"$f":"'Solar - PV Dist. Res'!P110","v":0.18257859532089804},{"$f":"'Solar - PV Dist. Res'!Q110","v":0.18269615495776348},{"$f":"'Solar - PV Dist. Res'!R110","v":0.18281371459462892},{"$f":"'Solar - PV Dist. Res'!S110","v":0.18293127423149436},{"$f":"'Solar - PV Dist. Res'!T110","v":0.18304883386835979},{"$f":"'Solar - PV Dist. Res'!U110","v":0.18316639350522523},{"$f":"'Solar - PV Dist. Res'!V110","v":0.18328395314209067},{"$f":"'Solar - PV Dist. Res'!W110","v":0.18340151277895611},{"$f":"'Solar - PV Dist. Res'!X110","v":0.18351907241582155},{"$f":"'Solar - PV Dist. Res'!Y110","v":0.18363663205268699},{"$f":"'Solar - PV Dist. Res'!Z110","v":0.18375419168955243},{"$f":"'Solar - PV Dist. Res'!AA110","v":0.18387175132641786},{"$f":"'Solar - PV Dist. Res'!AB110","v":0.1839893109632833},{"$f":"'Solar - PV Dist. Res'!AC110","v":0.18410687060014874},{"$f":"'Solar - PV Dist. Res'!AD110","v":0.18422443023701418},{"$f":"'Solar - PV Dist. Res'!AE110","v":0.18434198987387962},{"$f":"'Solar - PV Dist. Res'!AF110","v":0.18445954951074506},{"$f":"'Solar - PV Dist. Res'!AG110","v":0.1845771091476105},{"$f":"'Solar - PV Dist. Res'!AH110","v":0.18469466878447593},{"$f":"'Solar - PV Dist. Res'!AI110","v":0.18481222842134137},{"$f":"'Solar - PV Dist. Res'!AJ110","v":0.18492978805820681},{"$f":"'Solar - PV Dist. Res'!AK110","v":0.18504734769507225},{"$f":"'Solar - PV Dist. Res'!AL110","v":0.18516490733193769},{"$f":"'Solar - PV Dist. Res'!AM110","v":0.18528246696880313},{"$f":"'Solar - PV Dist. Res'!AN110","v":0.18540002660566857},{"$f":"'Solar - PV Dist. Res'!AO110","v":0.185517586242534},{"$f":"'Solar - PV Dist. Res'!AP110","v":0.18563514587939944},{"$f":"'Solar - PV Dist. Res'!AQ110","v":0.18575270551626488},{"$f":"'Solar - PV Dist. Res'!AR110","v":0.18587026515313032},{"$f":"'Solar - PV Dist. Res'!AS110","v":0.18598782478999581}]
["RC3ReLosAngs","RD","Constant",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!M111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!N111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!O111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!P111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!Q111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!R111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!S111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!T111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!U111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!V111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!W111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!X111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!Y111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!Z111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AA111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AB111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AC111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AD111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AE111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AF111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AG111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AH111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AI111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AJ111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AK111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AL111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AM111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AN111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AO111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AP111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AQ111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AR111","v":0.18210835677343629},{"$f":"'Solar - PV Dist. Res'!AS111","v":0.18210835677343629}]
["RL3ReDaggett","RD","Low",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L112","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!M112","v":0.20838089973029977},{"$f":"'Solar - PV Dist. Res'!N112","v":0.20868152669422863},{"$f":"'Solar - PV Dist. Res'!O112","v":0.20898215365815748},{"$f":"'Solar - PV Dist. Res'!P112","v":0.20928278062208633},{"$f":"'Solar - PV Dist. Res'!Q112","v":0.20958340758601518},{"$f":"'Solar - PV Dist. Res'!R112","v":0.20988403454994403},{"$f":"'Solar - PV Dist. Res'!S112","v":0.21018466151387288},{"$f":"'Solar - PV Dist. Res'!T112","v":0.21048528847780174},{"$f":"'Solar - PV Dist. Res'!U112","v":0.21078591544173059},{"$f":"'Solar - PV Dist. Res'!V112","v":0.21108654240565944},{"$f":"'Solar - PV Dist. Res'!W112","v":0.21138716936958829},{"$f":"'Solar - PV Dist. Res'!X112","v":0.21168779633351714},{"$f":"'Solar - PV Dist. Res'!Y112","v":0.21198842329744599},{"$f":"'Solar - PV Dist. Res'!Z112","v":0.21228905026137485},{"$f":"'Solar - PV Dist. Res'!AA112","v":0.2125896772253037},{"$f":"'Solar - PV Dist. Res'!AB112","v":0.21289030418923255},{"$f":"'Solar - PV Dist. Res'!AC112","v":0.2131909311531614},{"$f":"'Solar - PV Dist. Res'!AD112","v":0.21349155811709025},{"$f":"'Solar - PV Dist. Res'!AE112","v":0.2137921850810191},{"$f":"'Solar - PV Dist. Res'!AF112","v":0.21409281204494796},{"$f":"'Solar - PV Dist. Res'!AG112","v":0.21439343900887681},{"$f":"'Solar - PV Dist. Res'!AH112","v":0.21469406597280566},{"$f":"'Solar - PV Dist. Res'!AI112","v":0.21499469293673451},{"$f":"'Solar - PV Dist. Res'!AJ112","v":0.21529531990066336},{"$f":"'Solar - PV Dist. Res'!AK112","v":0.21559594686459221},{"$f":"'Solar - PV Dist. Res'!AL112","v":0.21589657382852107},{"$f":"'Solar - PV Dist. Res'!AM112","v":0.21619720079244992},{"$f":"'Solar - PV Dist. Res'!AN112","v":0.21649782775637877},{"$f":"'Solar - PV Dist. Res'!AO112","v":0.21679845472030762},{"$f":"'Solar - PV Dist. Res'!AP112","v":0.21709908168423647},{"$f":"'Solar - PV Dist. Res'!AQ112","v":0.21739970864816532},{"$f":"'Solar - PV Dist. Res'!AR112","v":0.21770033561209418},{"$f":"'Solar - PV Dist. Res'!AS112","v":0.2180009625760233}]
["RM3ReDaggett","RD","Mid",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L113","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!M113","v":0.20821459851472585},{"$f":"'Solar - PV Dist. Res'!N113","v":0.20834892426308077},{"$f":"'Solar - PV Dist. Res'!O113","v":0.20848325001143569},{"$f":"'Solar - PV Dist. Res'!P113","v":0.20861757575979062},{"$f":"'Solar - PV Dist. Res'!Q113","v":0.20875190150814554},{"$f":"'Solar - PV Dist. Res'!R113","v":0.20888622725650047},{"$f":"'Solar - PV Dist. Res'!S113","v":0.20902055300485539},{"$f":"'Solar - PV Dist. Res'!T113","v":0.20915487875321032},{"$f":"'Solar - PV Dist. Res'!U113","v":0.20928920450156524},{"$f":"'Solar - PV Dist. Res'!V113","v":0.20942353024992016},{"$f":"'Solar - PV Dist. Res'!W113","v":0.20955785599827509},{"$f":"'Solar - PV Dist. Res'!X113","v":0.20969218174663001},{"$f":"'Solar - PV Dist. Res'!Y113","v":0.20982650749498494},{"$f":"'Solar - PV Dist. Res'!Z113","v":0.20996083324333986},{"$f":"'Solar - PV Dist. Res'!AA113","v":0.21009515899169479},{"$f":"'Solar - PV Dist. Res'!AB113","v":0.21022948474004971},{"$f":"'Solar - PV Dist. Res'!AC113","v":0.21036381048840463},{"$f":"'Solar - PV Dist. Res'!AD113","v":0.21049813623675956},{"$f":"'Solar - PV Dist. Res'!AE113","v":0.21063246198511448},{"$f":"'Solar - PV Dist. Res'!AF113","v":0.21076678773346941},{"$f":"'Solar - PV Dist. Res'!AG113","v":0.21090111348182433},{"$f":"'Solar - PV Dist. Res'!AH113","v":0.21103543923017926},{"$f":"'Solar - PV Dist. Res'!AI113","v":0.21116976497853418},{"$f":"'Solar - PV Dist. Res'!AJ113","v":0.2113040907268891},{"$f":"'Solar - PV Dist. Res'!AK113","v":0.21143841647524403},{"$f":"'Solar - PV Dist. Res'!AL113","v":0.21157274222359895},{"$f":"'Solar - PV Dist. Res'!AM113","v":0.21170706797195388},{"$f":"'Solar - PV Dist. Res'!AN113","v":0.2118413937203088},{"$f":"'Solar - PV Dist. Res'!AO113","v":0.21197571946866373},{"$f":"'Solar - PV Dist. Res'!AP113","v":0.21211004521701865},{"$f":"'Solar - PV Dist. Res'!AQ113","v":0.21224437096537357},{"$f":"'Solar - PV Dist. Res'!AR113","v":0.2123786967137285},{"$f":"'Solar - PV Dist. Res'!AS113","v":0.21251302246208323}]
["RC3ReDaggett","RD","Constant",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!M114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!N114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!O114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!P114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!Q114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!R114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!S114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!T114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!U114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!V114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!W114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!X114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!Y114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!Z114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AA114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AB114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AC114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AD114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AE114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AF114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AG114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AH114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AI114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AJ114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AK114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AL114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AM114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AN114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AO114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AP114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AQ114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AR114","v":0.20808027276637092},{"$f":"'Solar - PV Dist. Res'!AS114","v":0.20808027276637092}]
[{"$f":"_xlfn.CONCAT(LEFT(B131,1), LEFT(C131,1), LEFT(D131,1),LEFT(E131,2),LEFT(F131,6),RIGHT(F131,1))","v":"RL3GeHydroFh"},"RD","Low",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L115","v":0.9},{"$f":"Geothermal!M115","v":0.9},{"$f":"Geothermal!N115","v":0.9},{"$f":"Geothermal!O115","v":0.9},{"$f":"Geothermal!P115","v":0.9},{"$f":"Geothermal!Q115","v":0.9},{"$f":"Geothermal!R115","v":0.9},{"$f":"Geothermal!S115","v":0.9},{"$f":"Geothermal!T115","v":0.9},{"$f":"Geothermal!U115","v":0.9},{"$f":"Geothermal!V115","v":0.9},{"$f":"Geothermal!W115","v":0.9},{"$f":"Geothermal!X115","v":0.9},{"$f":"Geothermal!Y115","v":0.9},{"$f":"Geothermal!Z115","v":0.9},{"$f":"Geothermal!AA115","v":0.9},{"$f":"Geothermal!AB115","v":0.9},{"$f":"Geothermal!AC115","v":0.9},{"$f":"Geothermal!AD115","v":0.9},{"$f":"Geothermal!AE115","v":0.9},{"$f":"Geothermal!AF115","v":0.9},{"$f":"Geothermal!AG115","v":0.9},{"$f":"Geothermal!AH115","v":0.9},{"$f":"Geothermal!AI115","v":0.9},{"$f":"Geothermal!AJ115","v":0.9},{"$f":"Geothermal!AK115","v":0.9},{"$f":"Geothermal!AL115","v":0.9},{"$f":"Geothermal!AM115","v":0.9},{"$f":"Geothermal!AN115","v":0.9},{"$f":"Geothermal!AO115","v":0.9},{"$f":"Geothermal!AP115","v":0.9},{"$f":"Geothermal!AQ115","v":0.9},{"$f":"Geothermal!AR115","v":0.9},{"$f":"Geothermal!AS115","v":0.9}]
["RM3GeHydroFh","RD","Mid",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L116","v":0.9},{"$f":"Geothermal!M116","v":0.9},{"$f":"Geothermal!N116","v":0.9},{"$f":"Geothermal!O116","v":0.9},{"$f":"Geothermal!P116","v":0.9},{"$f":"Geothermal!Q116","v":0.9},{"$f":"Geothermal!R116","v":0.9},{"$f":"Geothermal!S116","v":0.9},{"$f":"Geothermal!T116","v":0.9},{"$f":"Geothermal!U116","v":0.9},{"$f":"Geothermal!V116","v":0.9},{"$f":"Geothermal!W116","v":0.9},{"$f":"Geothermal!X116","v":0.9},{"$f":"Geothermal!Y116","v":0.9},{"$f":"Geothermal!Z116","v":0.9},{"$f":"Geothermal!AA116","v":0.9},{"$f":"Geothermal!AB116","v":0.9},{"$f":"Geothermal!AC116","v":0.9},{"$f":"Geothermal!AD116","v":0.9},{"$f":"Geothermal!AE116","v":0.9},{"$f":"Geothermal!AF116","v":0.9},{"$f":"Geothermal!AG116","v":0.9},{"$f":"Geothermal!AH116","v":0.9},{"$f":"Geothermal!AI116","v":0.9},{"$f":"Geothermal!AJ116","v":0.9},{"$f":"Geothermal!AK116","v":0.9},{"$f":"Geothermal!AL116","v":0.9},{"$f":"Geothermal!AM116","v":0.9},{"$f":"Geothermal!AN116","v":0.9},{"$f":"Geothermal!AO116","v":0.9},{"$f":"Geothermal!AP116","v":0.9},{"$f":"Geothermal!AQ116","v":0.9},{"$f":"Geothermal!AR116","v":0.9},{"$f":"Geothermal!AS116","v":0.9}]
["RC3GeHydroFh","RD","Constant",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L117","v":0.9},{"$f":"Geothermal!M117","v":0.9},{"$f":"Geothermal!N117","v":0.9},{"$f":"Geothermal!O117","v":0.9},{"$f":"Geothermal!P117","v":0.9},{"$f":"Geothermal!Q117","v":0.9},{"$f":"Geothermal!R117","v":0.9},{"$f":"Geothermal!S117","v":0.9},{"$f":"Geothermal!T117","v":0.9},{"$f":"Geothermal!U117","v":0.9},{"$f":"Geothermal!V117","v":0.9},{"$f":"Geothermal!W117","v":0.9},{"$f":"Geothermal!X117","v":0.9},{"$f":"Geothermal!Y117","v":0.9},{"$f":"Geothermal!Z117","v":0.9},{"$f":"Geothermal!AA117","v":0.9},{"$f":"Geothermal!AB117","v":0.9},{"$f":"Geothermal!AC117","v":0.9},{"$f":"Geothermal!AD117","v":0.9},{"$f":"Geothermal!AE117","v":0.9},{"$f":"Geothermal!AF117","v":0.9},{"$f":"Geothermal!AG117","v":0.9},{"$f":"Geothermal!AH117","v":0.9},{"$f":"Geothermal!AI117","v":0.9},{"$f":"Geothermal!AJ117","v":0.9},{"$f":"Geothermal!AK117","v":0.9},{"$f":"Geothermal!AL117","v":0.9},{"$f":"Geothermal!AM117","v":0.9},{"$f":"Geothermal!AN117","v":0.9},{"$f":"Geothermal!AO117","v":0.9},{"$f":"Geothermal!AP117","v":0.9},{"$f":"Geothermal!AQ117","v":0.9},{"$f":"Geothermal!AR117","v":0.9},{"$f":"Geothermal!AS117","v":0.9}]
["RL3GeHydroBy","RD","Low",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L118","v":0.8},{"$f":"Geothermal!M118","v":0.8},{"$f":"Geothermal!N118","v":0.8},{"$f":"Geothermal!O118","v":0.8},{"$f":"Geothermal!P118","v":0.8},{"$f":"Geothermal!Q118","v":0.8},{"$f":"Geothermal!R118","v":0.8},{"$f":"Geothermal!S118","v":0.8},{"$f":"Geothermal!T118","v":0.8},{"$f":"Geothermal!U118","v":0.8},{"$f":"Geothermal!V118","v":0.8},{"$f":"Geothermal!W118","v":0.8},{"$f":"Geothermal!X118","v":0.8},{"$f":"Geothermal!Y118","v":0.8},{"$f":"Geothermal!Z118","v":0.8},{"$f":"Geothermal!AA118","v":0.8},{"$f":"Geothermal!AB118","v":0.8},{"$f":"Geothermal!AC118","v":0.8},{"$f":"Geothermal!AD118","v":0.8},{"$f":"Geothermal!AE118","v":0.8},{"$f":"Geothermal!AF118","v":0.8},{"$f":"Geothermal!AG118","v":0.8},{"$f":"Geothermal!AH118","v":0.8},{"$f":"Geothermal!AI118","v":0.8},{"$f":"Geothermal!AJ118","v":0.8},{"$f":"Geothermal!AK118","v":0.8},{"$f":"Geothermal!AL118","v":0.8},{"$f":"Geothermal!AM118","v":0.8},{"$f":"Geothermal!AN118","v":0.8},{"$f":"Geothermal!AO118","v":0.8},{"$f":"Geothermal!AP118","v":0.8},{"$f":"Geothermal!AQ118","v":0.8},{"$f":"Geothermal!AR118","v":0.8},{"$f":"Geothermal!AS118","v":0.8}]
["RM3GeHydroBy","RD","Mid",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L119","v":0.8},{"$f":"Geothermal!M119","v":0.8},{"$f":"Geothermal!N119","v":0.8},{"$f":"Geothermal!O119","v":0.8},{"$f":"Geothermal!P119","v":0.8},{"$f":"Geothermal!Q119","v":0.8},{"$f":"Geothermal!R119","v":0.8},{"$f":"Geothermal!S119","v":0.8},{"$f":"Geothermal!T119","v":0.8},{"$f":"Geothermal!U119","v":0.8},{"$f":"Geothermal!V119","v":0.8},{"$f":"Geothermal!W119","v":0.8},{"$f":"Geothermal!X119","v":0.8},{"$f":"Geothermal!Y119","v":0.8},{"$f":"Geothermal!Z119","v":0.8},{"$f":"Geothermal!AA119","v":0.8},{"$f":"Geothermal!AB119","v":0.8},{"$f":"Geothermal!AC119","v":0.8},{"$f":"Geothermal!AD119","v":0.8},{"$f":"Geothermal!AE119","v":0.8},{"$f":"Geothermal!AF119","v":0.8},{"$f":"Geothermal!AG119","v":0.8},{"$f":"Geothermal!AH119","v":0.8},{"$f":"Geothermal!AI119","v":0.8},{"$f":"Geothermal!AJ119","v":0.8},{"$f":"Geothermal!AK119","v":0.8},{"$f":"Geothermal!AL119","v":0.8},{"$f":"Geothermal!AM119","v":0.8},{"$f":"Geothermal!AN119","v":0.8},{"$f":"Geothermal!AO119","v":0.8},{"$f":"Geothermal!AP119","v":0.8},{"$f":"Geothermal!AQ119","v":0.8},{"$f":"Geothermal!AR119","v":0.8},{"$f":"Geothermal!AS119","v":0.8}]
["RC3GeHydroBy","RD","Constant",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L120","v":0.8},{"$f":"Geothermal!M120","v":0.8},{"$f":"Geothermal!N120","v":0.8},{"$f":"Geothermal!O120","v":0.8},{"$f":"Geothermal!P120","v":0.8},{"$f":"Geothermal!Q120","v":0.8},{"$f":"Geothermal!R120","v":0.8},{"$f":"Geothermal!S120","v":0.8},{"$f":"Geothermal!T120","v":0.8},{"$f":"Geothermal!U120","v":0.8},{"$f":"Geothermal!V120","v":0.8},{"$f":"Geothermal!W120","v":0.8},{"$f":"Geothermal!X120","v":0.8},{"$f":"Geothermal!Y120","v":0.8},{"$f":"Geothermal!Z120","v":0.8},{"$f":"Geothermal!AA120","v":0.8},{"$f":"Geothermal!AB120","v":0.8},{"$f":"Geothermal!AC120","v":0.8},{"$f":"Geothermal!AD120","v":0.8},{"$f":"Geothermal!AE120","v":0.8},{"$f":"Geothermal!AF120","v":0.8},{"$f":"Geothermal!AG120","v":0.8},{"$f":"Geothermal!AH120","v":0.8},{"$f":"Geothermal!AI120","v":0.8},{"$f":"Geothermal!AJ120","v":0.8},{"$f":"Geothermal!AK120","v":0.8},{"$f":"Geothermal!AL120","v":0.8},{"$f":"Geothermal!AM120","v":0.8},{"$f":"Geothermal!AN120","v":0.8},{"$f":"Geothermal!AO120","v":0.8},{"$f":"Geothermal!AP120","v":0.8},{"$f":"Geothermal!AQ120","v":0.8},{"$f":"Geothermal!AR120","v":0.8},{"$f":"Geothermal!AS120","v":0.8}]
["RL3GeNFEGSFh","RD","Low",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L121","v":0.9},{"$f":"Geothermal!M121","v":0.9},{"$f":"Geothermal!N121","v":0.9},{"$f":"Geothermal!O121","v":0.9},{"$f":"Geothermal!P121","v":0.9},{"$f":"Geothermal!Q121","v":0.9},{"$f":"Geothermal!R121","v":0.9},{"$f":"Geothermal!S121","v":0.9},{"$f":"Geothermal!T121","v":0.9},{"$f":"Geothermal!U121","v":0.9},{"$f":"Geothermal!V121","v":0.9},{"$f":"Geothermal!W121","v":0.9},{"$f":"Geothermal!X121","v":0.9},{"$f":"Geothermal!Y121","v":0.9},{"$f":"Geothermal!Z121","v":0.9},{"$f":"Geothermal!AA121","v":0.9},{"$f":"Geothermal!AB121","v":0.9},{"$f":"Geothermal!AC121","v":0.9},{"$f":"Geothermal!AD121","v":0.9},{"$f":"Geothermal!AE121","v":0.9},{"$f":"Geothermal!AF121","v":0.9},{"$f":"Geothermal!AG121","v":0.9},{"$f":"Geothermal!AH121","v":0.9},{"$f":"Geothermal!AI121","v":0.9},{"$f":"Geothermal!AJ121","v":0.9},{"$f":"Geothermal!AK121","v":0.9},{"$f":"Geothermal!AL121","v":0.9},{"$f":"Geothermal!AM121","v":0.9},{"$f":"Geothermal!AN121","v":0.9},{"$f":"Geothermal!AO121","v":0.9},{"$f":"Geothermal!AP121","v":0.9},{"$f":"Geothermal!AQ121","v":0.9},{"$f":"Geothermal!AR121","v":0.9},{"$f":"Geothermal!AS121","v":0.9}]
["RM3GeNFEGSFh","RD","Mid",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L122","v":0.9},{"$f":"Geothermal!M122","v":0.9},{"$f":"Geothermal!N122","v":0.9},{"$f":"Geothermal!O122","v":0.9},{"$f":"Geothermal!P122","v":0.9},{"$f":"Geothermal!Q122","v":0.9},{"$f":"Geothermal!R122","v":0.9},{"$f":"Geothermal!S122","v":0.9},{"$f":"Geothermal!T122","v":0.9},{"$f":"Geothermal!U122","v":0.9},{"$f":"Geothermal!V122","v":0.9},{"$f":"Geothermal!W122","v":0.9},{"$f":"Geothermal!X122","v":0.9},{"$f":"Geothermal!Y122","v":0.9},{"$f":"Geothermal!Z122","v":0.9},{"$f":"Geothermal!AA122","v":0.9},{"$f":"Geothermal!AB122","v":0.9},{"$f":"Geothermal!AC122","v":0.9},{"$f":"Geothermal!AD122","v":0.9},{"$f":"Geothermal!AE122","v":0.9},{"$f":"Geothermal!AF122","v":0.9},{"$f":"Geothermal!AG122","v":0.9},{"$f":"Geothermal!AH122","v":0.9},{"$f":"Geothermal!AI122","v":0.9},{"$f":"Geothermal!AJ122","v":0.9},{"$f":"Geothermal!AK122","v":0.9},{"$f":"Geothermal!AL122","v":0.9},{"$f":"Geothermal!AM122","v":0.9},{"$f":"Geothermal!AN122","v":0.9},{"$f":"Geothermal!AO122","v":0.9},{"$f":"Geothermal!AP122","v":0.9},{"$f":"Geothermal!AQ122","v":0.9},{"$f":"Geothermal!AR122","v":0.9},{"$f":"Geothermal!AS122","v":0.9}]
["RC3GeNFEGSFh","RD","Constant",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L123","v":0.9},{"$f":"Geothermal!M123","v":0.9},{"$f":"Geothermal!N123","v":0.9},{"$f":"Geothermal!O123","v":0.9},{"$f":"Geothermal!P123","v":0.9},{"$f":"Geothermal!Q123","v":0.9},{"$f":"Geothermal!R123","v":0.9},{"$f":"Geothermal!S123","v":0.9},{"$f":"Geothermal!T123","v":0.9},{"$f":"Geothermal!U123","v":0.9},{"$f":"Geothermal!V123","v":0.9},{"$f":"Geothermal!W123","v":0.9},{"$f":"Geothermal!X123","v":0.9},{"$f":"Geothermal!Y123","v":0.9},{"$f":"Geothermal!Z123","v":0.9},{"$f":"Geothermal!AA123","v":0.9},{"$f":"Geothermal!AB123","v":0.9},{"$f":"Geothermal!AC123","v":0.9},{"$f":"Geothermal!AD123","v":0.9},{"$f":"Geothermal!AE123","v":0.9},{"$f":"Geothermal!AF123","v":0.9},{"$f":"Geothermal!AG123","v":0.9},{"$f":"Geothermal!AH123","v":0.9},{"$f":"Geothermal!AI123","v":0.9},{"$f":"Geothermal!AJ123","v":0.9},{"$f":"Geothermal!AK123","v":0.9},{"$f":"Geothermal!AL123","v":0.9},{"$f":"Geothermal!AM123","v":0.9},{"$f":"Geothermal!AN123","v":0.9},{"$f":"Geothermal!AO123","v":0.9},{"$f":"Geothermal!AP123","v":0.9},{"$f":"Geothermal!AQ123","v":0.9},{"$f":"Geothermal!AR123","v":0.9},{"$f":"Geothermal!AS123","v":0.9}]
["RL3GeNFEGSBy","RD","Low",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L124","v":0.8},{"$f":"Geothermal!M124","v":0.8},{"$f":"Geothermal!N124","v":0.8},{"$f":"Geothermal!O124","v":0.8},{"$f":"Geothermal!P124","v":0.8},{"$f":"Geothermal!Q124","v":0.8},{"$f":"Geothermal!R124","v":0.8},{"$f":"Geothermal!S124","v":0.8},{"$f":"Geothermal!T124","v":0.8},{"$f":"Geothermal!U124","v":0.8},{"$f":"Geothermal!V124","v":0.8},{"$f":"Geothermal!W124","v":0.8},{"$f":"Geothermal!X124","v":0.8},{"$f":"Geothermal!Y124","v":0.8},{"$f":"Geothermal!Z124","v":0.8},{"$f":"Geothermal!AA124","v":0.8},{"$f":"Geothermal!AB124","v":0.8},{"$f":"Geothermal!AC124","v":0.8},{"$f":"Geothermal!AD124","v":0.8},{"$f":"Geothermal!AE124","v":0.8},{"$f":"Geothermal!AF124","v":0.8},{"$f":"Geothermal!AG124","v":0.8},{"$f":"Geothermal!AH124","v":0.8},{"$f":"Geothermal!AI124","v":0.8},{"$f":"Geothermal!AJ124","v":0.8},{"$f":"Geothermal!AK124","v":0.8},{"$f":"Geothermal!AL124","v":0.8},{"$f":"Geothermal!AM124","v":0.8},{"$f":"Geothermal!AN124","v":0.8},{"$f":"Geothermal!AO124","v":0.8},{"$f":"Geothermal!AP124","v":0.8},{"$f":"Geothermal!AQ124","v":0.8},{"$f":"Geothermal!AR124","v":0.8},{"$f":"Geothermal!AS124","v":0.8}]
["RM3GeNFEGSBy","RD","Mid",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L125","v":0.8},{"$f":"Geothermal!M125","v":0.8},{"$f":"Geothermal!N125","v":0.8},{"$f":"Geothermal!O125","v":0.8},{"$f":"Geothermal!P125","v":0.8},{"$f":"Geothermal!Q125","v":0.8},{"$f":"Geothermal!R125","v":0.8},{"$f":"Geothermal!S125","v":0.8},{"$f":"Geothermal!T125","v":0.8},{"$f":"Geothermal!U125","v":0.8},{"$f":"Geothermal!V125","v":0.8},{"$f":"Geothermal!W125","v":0.8},{"$f":"Geothermal!X125","v":0.8},{"$f":"Geothermal!Y125","v":0.8},{"$f":"Geothermal!Z125","v":0.8},{"$f":"Geothermal!AA125","v":0.8},{"$f":"Geothermal!AB125","v":0.8},{"$f":"Geothermal!AC125","v":0.8},{"$f":"Geothermal!AD125","v":0.8},{"$f":"Geothermal!AE125","v":0.8},{"$f":"Geothermal!AF125","v":0.8},{"$f":"Geothermal!AG125","v":0.8},{"$f":"Geothermal!AH125","v":0.8},{"$f":"Geothermal!AI125","v":0.8},{"$f":"Geothermal!AJ125","v":0.8},{"$f":"Geothermal!AK125","v":0.8},{"$f":"Geothermal!AL125","v":0.8},{"$f":"Geothermal!AM125","v":0.8},{"$f":"Geothermal!AN125","v":0.8},{"$f":"Geothermal!AO125","v":0.8},{"$f":"Geothermal!AP125","v":0.8},{"$f":"Geothermal!AQ125","v":0.8},{"$f":"Geothermal!AR125","v":0.8},{"$f":"Geothermal!AS125","v":0.8}]
["RC3GeNFEGSBy","RD","Constant",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L126","v":0.8},{"$f":"Geothermal!M126","v":0.8},{"$f":"Geothermal!N126","v":0.8},{"$f":"Geothermal!O126","v":0.8},{"$f":"Geothermal!P126","v":0.8},{"$f":"Geothermal!Q126","v":0.8},{"$f":"Geothermal!R126","v":0.8},{"$f":"Geothermal!S126","v":0.8},{"$f":"Geothermal!T126","v":0.8},{"$f":"Geothermal!U126","v":0.8},{"$f":"Geothermal!V126","v":0.8},{"$f":"Geothermal!W126","v":0.8},{"$f":"Geothermal!X126","v":0.8},{"$f":"Geothermal!Y126","v":0.8},{"$f":"Geothermal!Z126","v":0.8},{"$f":"Geothermal!AA126","v":0.8},{"$f":"Geothermal!AB126","v":0.8},{"$f":"Geothermal!AC126","v":0.8},{"$f":"Geothermal!AD126","v":0.8},{"$f":"Geothermal!AE126","v":0.8},{"$f":"Geothermal!AF126","v":0.8},{"$f":"Geothermal!AG126","v":0.8},{"$f":"Geothermal!AH126","v":0.8},{"$f":"Geothermal!AI126","v":0.8},{"$f":"Geothermal!AJ126","v":0.8},{"$f":"Geothermal!AK126","v":0.8},{"$f":"Geothermal!AL126","v":0.8},{"$f":"Geothermal!AM126","v":0.8},{"$f":"Geothermal!AN126","v":0.8},{"$f":"Geothermal!AO126","v":0.8},{"$f":"Geothermal!AP126","v":0.8},{"$f":"Geothermal!AQ126","v":0.8},{"$f":"Geothermal!AR126","v":0.8},{"$f":"Geothermal!AS126","v":0.8}]
["RL3GeDeepEGh","RD","Low",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L127","v":0.9},{"$f":"Geothermal!M127","v":0.9},{"$f":"Geothermal!N127","v":0.9},{"$f":"Geothermal!O127","v":0.9},{"$f":"Geothermal!P127","v":0.9},{"$f":"Geothermal!Q127","v":0.9},{"$f":"Geothermal!R127","v":0.9},{"$f":"Geothermal!S127","v":0.9},{"$f":"Geothermal!T127","v":0.9},{"$f":"Geothermal!U127","v":0.9},{"$f":"Geothermal!V127","v":0.9},{"$f":"Geothermal!W127","v":0.9},{"$f":"Geothermal!X127","v":0.9},{"$f":"Geothermal!Y127","v":0.9},{"$f":"Geothermal!Z127","v":0.9},{"$f":"Geothermal!AA127","v":0.9},{"$f":"Geothermal!AB127","v":0.9},{"$f":"Geothermal!AC127","v":0.9},{"$f":"Geothermal!AD127","v":0.9},{"$f":"Geothermal!AE127","v":0.9},{"$f":"Geothermal!AF127","v":0.9},{"$f":"Geothermal!AG127","v":0.9},{"$f":"Geothermal!AH127","v":0.9},{"$f":"Geothermal!AI127","v":0.9},{"$f":"Geothermal!AJ127","v":0.9},{"$f":"Geothermal!AK127","v":0.9},{"$f":"Geothermal!AL127","v":0.9},{"$f":"Geothermal!AM127","v":0.9},{"$f":"Geothermal!AN127","v":0.9},{"$f":"Geothermal!AO127","v":0.9},{"$f":"Geothermal!AP127","v":0.9},{"$f":"Geothermal!AQ127","v":0.9},{"$f":"Geothermal!AR127","v":0.9},{"$f":"Geothermal!AS127","v":0.9}]
["RM3GeDeepEGh","RD","Mid",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L128","v":0.9},{"$f":"Geothermal!M128","v":0.9},{"$f":"Geothermal!N128","v":0.9},{"$f":"Geothermal!O128","v":0.9},{"$f":"Geothermal!P128","v":0.9},{"$f":"Geothermal!Q128","v":0.9},{"$f":"Geothermal!R128","v":0.9},{"$f":"Geothermal!S128","v":0.9},{"$f":"Geothermal!T128","v":0.9},{"$f":"Geothermal!U128","v":0.9},{"$f":"Geothermal!V128","v":0.9},{"$f":"Geothermal!W128","v":0.9},{"$f":"Geothermal!X128","v":0.9},{"$f":"Geothermal!Y128","v":0.9},{"$f":"Geothermal!Z128","v":0.9},{"$f":"Geothermal!AA128","v":0.9},{"$f":"Geothermal!AB128","v":0.9},{"$f":"Geothermal!AC128","v":0.9},{"$f":"Geothermal!AD128","v":0.9},{"$f":"Geothermal!AE128","v":0.9},{"$f":"Geothermal!AF128","v":0.9},{"$f":"Geothermal!AG128","v":0.9},{"$f":"Geothermal!AH128","v":0.9},{"$f":"Geothermal!AI128","v":0.9},{"$f":"Geothermal!AJ128","v":0.9},{"$f":"Geothermal!AK128","v":0.9},{"$f":"Geothermal!AL128","v":0.9},{"$f":"Geothermal!AM128","v":0.9},{"$f":"Geothermal!AN128","v":0.9},{"$f":"Geothermal!AO128","v":0.9},{"$f":"Geothermal!AP128","v":0.9},{"$f":"Geothermal!AQ128","v":0.9},{"$f":"Geothermal!AR128","v":0.9},{"$f":"Geothermal!AS128","v":0.9}]
["RC3GeDeepEGh","RD","Constant",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L129","v":0.9},{"$f":"Geothermal!M129","v":0.9},{"$f":"Geothermal!N129","v":0.9},{"$f":"Geothermal!O129","v":0.9},{"$f":"Geothermal!P129","v":0.9},{"$f":"Geothermal!Q129","v":0.9},{"$f":"Geothermal!R129","v":0.9},{"$f":"Geothermal!S129","v":0.9},{"$f":"Geothermal!T129","v":0.9},{"$f":"Geothermal!U129","v":0.9},{"$f":"Geothermal!V129","v":0.9},{"$f":"Geothermal!W129","v":0.9},{"$f":"Geothermal!X129","v":0.9},{"$f":"Geothermal!Y129","v":0.9},{"$f":"Geothermal!Z129","v":0.9},{"$f":"Geothermal!AA129","v":0.9},{"$f":"Geothermal!AB129","v":0.9},{"$f":"Geothermal!AC129","v":0.9},{"$f":"Geothermal!AD129","v":0.9},{"$f":"Geothermal!AE129","v":0.9},{"$f":"Geothermal!AF129","v":0.9},{"$f":"Geothermal!AG129","v":0.9},{"$f":"Geothermal!AH129","v":0.9},{"$f":"Geothermal!AI129","v":0.9},{"$f":"Geothermal!AJ129","v":0.9},{"$f":"Geothermal!AK129","v":0.9},{"$f":"Geothermal!AL129","v":0.9},{"$f":"Geothermal!AM129","v":0.9},{"$f":"Geothermal!AN129","v":0.9},{"$f":"Geothermal!AO129","v":0.9},{"$f":"Geothermal!AP129","v":0.9},{"$f":"Geothermal!AQ129","v":0.9},{"$f":"Geothermal!AR129","v":0.9},{"$f":"Geothermal!AS129","v":0.9}]
["RL3GeDeepEGy","RD","Low",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L130","v":0.8},{"$f":"Geothermal!M130","v":0.8},{"$f":"Geothermal!N130","v":0.8},{"$f":"Geothermal!O130","v":0.8},{"$f":"Geothermal!P130","v":0.8},{"$f":"Geothermal!Q130","v":0.8},{"$f":"Geothermal!R130","v":0.8},{"$f":"Geothermal!S130","v":0.8},{"$f":"Geothermal!T130","v":0.8},{"$f":"Geothermal!U130","v":0.8},{"$f":"Geothermal!V130","v":0.8},{"$f":"Geothermal!W130","v":0.8},{"$f":"Geothermal!X130","v":0.8},{"$f":"Geothermal!Y130","v":0.8},{"$f":"Geothermal!Z130","v":0.8},{"$f":"Geothermal!AA130","v":0.8},{"$f":"Geothermal!AB130","v":0.8},{"$f":"Geothermal!AC130","v":0.8},{"$f":"Geothermal!AD130","v":0.8},{"$f":"Geothermal!AE130","v":0.8},{"$f":"Geothermal!AF130","v":0.8},{"$f":"Geothermal!AG130","v":0.8},{"$f":"Geothermal!AH130","v":0.8},{"$f":"Geothermal!AI130","v":0.8},{"$f":"Geothermal!AJ130","v":0.8},{"$f":"Geothermal!AK130","v":0.8},{"$f":"Geothermal!AL130","v":0.8},{"$f":"Geothermal!AM130","v":0.8},{"$f":"Geothermal!AN130","v":0.8},{"$f":"Geothermal!AO130","v":0.8},{"$f":"Geothermal!AP130","v":0.8},{"$f":"Geothermal!AQ130","v":0.8},{"$f":"Geothermal!AR130","v":0.8},{"$f":"Geothermal!AS130","v":0.8}]
["RM3GeDeepEGy","RD","Mid",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L131","v":0.8},{"$f":"Geothermal!M131","v":0.8},{"$f":"Geothermal!N131","v":0.8},{"$f":"Geothermal!O131","v":0.8},{"$f":"Geothermal!P131","v":0.8},{"$f":"Geothermal!Q131","v":0.8},{"$f":"Geothermal!R131","v":0.8},{"$f":"Geothermal!S131","v":0.8},{"$f":"Geothermal!T131","v":0.8},{"$f":"Geothermal!U131","v":0.8},{"$f":"Geothermal!V131","v":0.8},{"$f":"Geothermal!W131","v":0.8},{"$f":"Geothermal!X131","v":0.8},{"$f":"Geothermal!Y131","v":0.8},{"$f":"Geothermal!Z131","v":0.8},{"$f":"Geothermal!AA131","v":0.8},{"$f":"Geothermal!AB131","v":0.8},{"$f":"Geothermal!AC131","v":0.8},{"$f":"Geothermal!AD131","v":0.8},{"$f":"Geothermal!AE131","v":0.8},{"$f":"Geothermal!AF131","v":0.8},{"$f":"Geothermal!AG131","v":0.8},{"$f":"Geothermal!AH131","v":0.8},{"$f":"Geothermal!AI131","v":0.8},{"$f":"Geothermal!AJ131","v":0.8},{"$f":"Geothermal!AK131","v":0.8},{"$f":"Geothermal!AL131","v":0.8},{"$f":"Geothermal!AM131","v":0.8},{"$f":"Geothermal!AN131","v":0.8},{"$f":"Geothermal!AO131","v":0.8},{"$f":"Geothermal!AP131","v":0.8},{"$f":"Geothermal!AQ131","v":0.8},{"$f":"Geothermal!AR131","v":0.8},{"$f":"Geothermal!AS131","v":0.8}]
["RC3GeDeepEGy","RD","Constant",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L132","v":0.8},{"$f":"Geothermal!M132","v":0.8},{"$f":"Geothermal!N132","v":0.8},{"$f":"Geothermal!O132","v":0.8},{"$f":"Geothermal!P132","v":0.8},{"$f":"Geothermal!Q132","v":0.8},{"$f":"Geothermal!R132","v":0.8},{"$f":"Geothermal!S132","v":0.8},{"$f":"Geothermal!T132","v":0.8},{"$f":"Geothermal!U132","v":0.8},{"$f":"Geothermal!V132","v":0.8},{"$f":"Geothermal!W132","v":0.8},{"$f":"Geothermal!X132","v":0.8},{"$f":"Geothermal!Y132","v":0.8},{"$f":"Geothermal!Z132","v":0.8},{"$f":"Geothermal!AA132","v":0.8},{"$f":"Geothermal!AB132","v":0.8},{"$f":"Geothermal!AC132","v":0.8},{"$f":"Geothermal!AD132","v":0.8},{"$f":"Geothermal!AE132","v":0.8},{"$f":"Geothermal!AF132","v":0.8},{"$f":"Geothermal!AG132","v":0.8},{"$f":"Geothermal!AH132","v":0.8},{"$f":"Geothermal!AI132","v":0.8},{"$f":"Geothermal!AJ132","v":0.8},{"$f":"Geothermal!AK132","v":0.8},{"$f":"Geothermal!AL132","v":0.8},{"$f":"Geothermal!AM132","v":0.8},{"$f":"Geothermal!AN132","v":0.8},{"$f":"Geothermal!AO132","v":0.8},{"$f":"Geothermal!AP132","v":0.8},{"$f":"Geothermal!AQ132","v":0.8},{"$f":"Geothermal!AR132","v":0.8},{"$f":"Geothermal!AS132","v":0.8}]
["RL3ConewAvgF","RD","Low",30,"Coal","newAvgCF",{"$f":"Coal!L167","v":0.53700000000000003},{"$f":"Coal!M167","v":0.53700000000000003},{"$f":"Coal!N167","v":0.53700000000000003},{"$f":"Coal!O167","v":0.53700000000000003},{"$f":"Coal!P167","v":0.53700000000000003},{"$f":"Coal!Q167","v":0.53700000000000003},{"$f":"Coal!R167","v":0.53700000000000003},{"$f":"Coal!S167","v":0.53700000000000003},{"$f":"Coal!T167","v":0.53700000000000003},{"$f":"Coal!U167","v":0.53700000000000003},{"$f":"Coal!V167","v":0.53700000000000003},{"$f":"Coal!W167","v":0.53700000000000003},{"$f":"Coal!X167","v":0.53700000000000003},{"$f":"Coal!Y167","v":0.53700000000000003},{"$f":"Coal!Z167","v":0.53700000000000003},{"$f":"Coal!AA167","v":0.53700000000000003},{"$f":"Coal!AB167","v":0.53700000000000003},{"$f":"Coal!AC167","v":0.53700000000000003},{"$f":"Coal!AD167","v":0.53700000000000003},{"$f":"Coal!AE167","v":0.53700000000000003},{"$f":"Coal!AF167","v":0.53700000000000003},{"$f":"Coal!AG167","v":0.53700000000000003},{"$f":"Coal!AH167","v":0.53700000000000003},{"$f":"Coal!AI167","v":0.53700000000000003},{"$f":"Coal!AJ167","v":0.53700000000000003},{"$f":"Coal!AK167","v":0.53700000000000003},{"$f":"Coal!AL167","v":0.53700000000000003},{"$f":"Coal!AM167","v":0.53700000000000003},{"$f":"Coal!AN167","v":0.53700000000000003},{"$f":"Coal!AO167","v":0.53700000000000003},{"$f":"Coal!AP167","v":0.53700000000000003},{"$f":"Coal!AQ167","v":0.53700000000000003},{"$f":"Coal!AR167","v":0.53700000000000003},{"$f":"Coal!AS167","v":0.53700000000000003}]
["RM3ConewAvgF","RD","Mid",30,"Coal","newAvgCF",{"$f":"Coal!L168","v":0.53700000000000003},{"$f":"Coal!M168","v":0.53700000000000003},{"$f":"Coal!N168","v":0.53700000000000003},{"$f":"Coal!O168","v":0.53700000000000003},{"$f":"Coal!P168","v":0.53700000000000003},{"$f":"Coal!Q168","v":0.53700000000000003},{"$f":"Coal!R168","v":0.53700000000000003},{"$f":"Coal!S168","v":0.53700000000000003},{"$f":"Coal!T168","v":0.53700000000000003},{"$f":"Coal!U168","v":0.53700000000000003},{"$f":"Coal!V168","v":0.53700000000000003},{"$f":"Coal!W168","v":0.53700000000000003},{"$f":"Coal!X168","v":0.53700000000000003},{"$f":"Coal!Y168","v":0.53700000000000003},{"$f":"Coal!Z168","v":0.53700000000000003},{"$f":"Coal!AA168","v":0.53700000000000003},{"$f":"Coal!AB168","v":0.53700000000000003},{"$f":"Coal!AC168","v":0.53700000000000003},{"$f":"Coal!AD168","v":0.53700000000000003},{"$f":"Coal!AE168","v":0.53700000000000003},{"$f":"Coal!AF168","v":0.53700000000000003},{"$f":"Coal!AG168","v":0.53700000000000003},{"$f":"Coal!AH168","v":0.53700000000000003},{"$f":"Coal!AI168","v":0.53700000000000003},{"$f":"Coal!AJ168","v":0.53700000000000003},{"$f":"Coal!AK168","v":0.53700000000000003},{"$f":"Coal!AL168","v":0.53700000000000003},{"$f":"Coal!AM168","v":0.53700000000000003},{"$f":"Coal!AN168","v":0.53700000000000003},{"$f":"Coal!AO168","v":0.53700000000000003},{"$f":"Coal!AP168","v":0.53700000000000003},{"$f":"Coal!AQ168","v":0.53700000000000003},{"$f":"Coal!AR168","v":0.53700000000000003},{"$f":"Coal!AS168","v":0.53700000000000003}]
["RC3ConewAvgF","RD","Constant",30,"Coal","newAvgCF",{"$f":"Coal!L169","v":0.53700000000000003},{"$f":"Coal!M169","v":0.53700000000000003},{"$f":"Coal!N169","v":0.53700000000000003},{"$f":"Coal!O169","v":0.53700000000000003},{"$f":"Coal!P169","v":0.53700000000000003},{"$f":"Coal!Q169","v":0.53700000000000003},{"$f":"Coal!R169","v":0.53700000000000003},{"$f":"Coal!S169","v":0.53700000000000003},{"$f":"Coal!T169","v":0.53700000000000003},{"$f":"Coal!U169","v":0.53700000000000003},{"$f":"Coal!V169","v":0.53700000000000003},{"$f":"Coal!W169","v":0.53700000000000003},{"$f":"Coal!X169","v":0.53700000000000003},{"$f":"Coal!Y169","v":0.53700000000000003},{"$f":"Coal!Z169","v":0.53700000000000003},{"$f":"Coal!AA169","v":0.53700000000000003},{"$f":"Coal!AB169","v":0.53700000000000003},{"$f":"Coal!AC169","v":0.53700000000000003},{"$f":"Coal!AD169","v":0.53700000000000003},{"$f":"Coal!AE169","v":0.53700000000000003},{"$f":"Coal!AF169","v":0.53700000000000003},{"$f":"Coal!AG169","v":0.53700000000000003},{"$f":"Coal!AH169","v":0.53700000000000003},{"$f":"Coal!AI169","v":0.53700000000000003},{"$f":"Coal!AJ169","v":0.53700000000000003},{"$f":"Coal!AK169","v":0.53700000000000003},{"$f":"Coal!AL169","v":0.53700000000000003},{"$f":"Coal!AM169","v":0.53700000000000003},{"$f":"Coal!AN169","v":0.53700000000000003},{"$f":"Coal!AO169","v":0.53700000000000003},{"$f":"Coal!AP169","v":0.53700000000000003},{"$f":"Coal!AQ169","v":0.53700000000000003},{"$f":"Coal!AR169","v":0.53700000000000003},{"$f":"Coal!AS169","v":0.53700000000000003}]
["RL3ConewHigF","RD","Low",30,"Coal","newHighCF",{"$f":"Coal!L170","v":0.85},{"$f":"Coal!M170","v":0.85},{"$f":"Coal!N170","v":0.85},{"$f":"Coal!O170","v":0.85},{"$f":"Coal!P170","v":0.85},{"$f":"Coal!Q170","v":0.85},{"$f":"Coal!R170","v":0.85},{"$f":"Coal!S170","v":0.85},{"$f":"Coal!T170","v":0.85},{"$f":"Coal!U170","v":0.85},{"$f":"Coal!V170","v":0.85},{"$f":"Coal!W170","v":0.85},{"$f":"Coal!X170","v":0.85},{"$f":"Coal!Y170","v":0.85},{"$f":"Coal!Z170","v":0.85},{"$f":"Coal!AA170","v":0.85},{"$f":"Coal!AB170","v":0.85},{"$f":"Coal!AC170","v":0.85},{"$f":"Coal!AD170","v":0.85},{"$f":"Coal!AE170","v":0.85},{"$f":"Coal!AF170","v":0.85},{"$f":"Coal!AG170","v":0.85},{"$f":"Coal!AH170","v":0.85},{"$f":"Coal!AI170","v":0.85},{"$f":"Coal!AJ170","v":0.85},{"$f":"Coal!AK170","v":0.85},{"$f":"Coal!AL170","v":0.85},{"$f":"Coal!AM170","v":0.85},{"$f":"Coal!AN170","v":0.85},{"$f":"Coal!AO170","v":0.85},{"$f":"Coal!AP170","v":0.85},{"$f":"Coal!AQ170","v":0.85},{"$f":"Coal!AR170","v":0.85},{"$f":"Coal!AS170","v":0.85}]
["RM3ConewHigF","RD","Mid",30,"Coal","newHighCF",{"$f":"Coal!L171","v":0.85},{"$f":"Coal!M171","v":0.85},{"$f":"Coal!N171","v":0.85},{"$f":"Coal!O171","v":0.85},{"$f":"Coal!P171","v":0.85},{"$f":"Coal!Q171","v":0.85},{"$f":"Coal!R171","v":0.85},{"$f":"Coal!S171","v":0.85},{"$f":"Coal!T171","v":0.85},{"$f":"Coal!U171","v":0.85},{"$f":"Coal!V171","v":0.85},{"$f":"Coal!W171","v":0.85},{"$f":"Coal!X171","v":0.85},{"$f":"Coal!Y171","v":0.85},{"$f":"Coal!Z171","v":0.85},{"$f":"Coal!AA171","v":0.85},{"$f":"Coal!AB171","v":0.85},{"$f":"Coal!AC171","v":0.85},{"$f":"Coal!AD171","v":0.85},{"$f":"Coal!AE171","v":0.85},{"$f":"Coal!AF171","v":0.85},{"$f":"Coal!AG171","v":0.85},{"$f":"Coal!AH171","v":0.85},{"$f":"Coal!AI171","v":0.85},{"$f":"Coal!AJ171","v":0.85},{"$f":"Coal!AK171","v":0.85},{"$f":"Coal!AL171","v":0.85},{"$f":"Coal!AM171","v":0.85},{"$f":"Coal!AN171","v":0.85},{"$f":"Coal!AO171","v":0.85},{"$f":"Coal!AP171","v":0.85},{"$f":"Coal!AQ171","v":0.85},{"$f":"Coal!AR171","v":0.85},{"$f":"Coal!AS171","v":0.85}]
["RC3ConewHigF","RD","Constant",30,"Coal","newHighCF",{"$f":"Coal!L172","v":0.85},{"$f":"Coal!M172","v":0.85},{"$f":"Coal!N172","v":0.85},{"$f":"Coal!O172","v":0.85},{"$f":"Coal!P172","v":0.85},{"$f":"Coal!Q172","v":0.85},{"$f":"Coal!R172","v":0.85},{"$f":"Coal!S172","v":0.85},{"$f":"Coal!T172","v":0.85},{"$f":"Coal!U172","v":0.85},{"$f":"Coal!V172","v":0.85},{"$f":"Coal!W172","v":0.85},{"$f":"Coal!X172","v":0.85},{"$f":"Coal!Y172","v":0.85},{"$f":"Coal!Z172","v":0.85},{"$f":"Coal!AA172","v":0.85},{"$f":"Coal!AB172","v":0.85},{"$f":"Coal!AC172","v":0.85},{"$f":"Coal!AD172","v":0.85},{"$f":"Coal!AE172","v":0.85},{"$f":"Coal!AF172","v":0.85},{"$f":"Coal!AG172","v":0.85},{"$f":"Coal!AH172","v":0.85},{"$f":"Coal!AI172","v":0.85},{"$f":"Coal!AJ172","v":0.85},{"$f":"Coal!AK172","v":0.85},{"$f":"Coal!AL172","v":0.85},{"$f":"Coal!AM172","v":0.85},{"$f":"Coal!AN172","v":0.85},{"$f":"Coal!AO172","v":0.85},{"$f":"Coal!AP172","v":0.85},{"$f":"Coal!AQ172","v":0.85},{"$f":"Coal!AR172","v":0.85},{"$f":"Coal!AS172","v":0.85}]
["RL3CoIGCCAvF","RD","Low",30,"Coal","IGCCAvgCF",{"$f":"Coal!L173","v":0.53700000000000003},{"$f":"Coal!M173","v":0.53700000000000003},{"$f":"Coal!N173","v":0.53700000000000003},{"$f":"Coal!O173","v":0.53700000000000003},{"$f":"Coal!P173","v":0.53700000000000003},{"$f":"Coal!Q173","v":0.53700000000000003},{"$f":"Coal!R173","v":0.53700000000000003},{"$f":"Coal!S173","v":0.53700000000000003},{"$f":"Coal!T173","v":0.53700000000000003},{"$f":"Coal!U173","v":0.53700000000000003},{"$f":"Coal!V173","v":0.53700000000000003},{"$f":"Coal!W173","v":0.53700000000000003},{"$f":"Coal!X173","v":0.53700000000000003},{"$f":"Coal!Y173","v":0.53700000000000003},{"$f":"Coal!Z173","v":0.53700000000000003},{"$f":"Coal!AA173","v":0.53700000000000003},{"$f":"Coal!AB173","v":0.53700000000000003},{"$f":"Coal!AC173","v":0.53700000000000003},{"$f":"Coal!AD173","v":0.53700000000000003},{"$f":"Coal!AE173","v":0.53700000000000003},{"$f":"Coal!AF173","v":0.53700000000000003},{"$f":"Coal!AG173","v":0.53700000000000003},{"$f":"Coal!AH173","v":0.53700000000000003},{"$f":"Coal!AI173","v":0.53700000000000003},{"$f":"Coal!AJ173","v":0.53700000000000003},{"$f":"Coal!AK173","v":0.53700000000000003},{"$f":"Coal!AL173","v":0.53700000000000003},{"$f":"Coal!AM173","v":0.53700000000000003},{"$f":"Coal!AN173","v":0.53700000000000003},{"$f":"Coal!AO173","v":0.53700000000000003},{"$f":"Coal!AP173","v":0.53700000000000003},{"$f":"Coal!AQ173","v":0.53700000000000003},{"$f":"Coal!AR173","v":0.53700000000000003},{"$f":"Coal!AS173","v":0.53700000000000003}]
["RM3CoIGCCAvF","RD","Mid",30,"Coal","IGCCAvgCF",{"$f":"Coal!L174","v":0.53700000000000003},{"$f":"Coal!M174","v":0.53700000000000003},{"$f":"Coal!N174","v":0.53700000000000003},{"$f":"Coal!O174","v":0.53700000000000003},{"$f":"Coal!P174","v":0.53700000000000003},{"$f":"Coal!Q174","v":0.53700000000000003},{"$f":"Coal!R174","v":0.53700000000000003},{"$f":"Coal!S174","v":0.53700000000000003},{"$f":"Coal!T174","v":0.53700000000000003},{"$f":"Coal!U174","v":0.53700000000000003},{"$f":"Coal!V174","v":0.53700000000000003},{"$f":"Coal!W174","v":0.53700000000000003},{"$f":"Coal!X174","v":0.53700000000000003},{"$f":"Coal!Y174","v":0.53700000000000003},{"$f":"Coal!Z174","v":0.53700000000000003},{"$f":"Coal!AA174","v":0.53700000000000003},{"$f":"Coal!AB174","v":0.53700000000000003},{"$f":"Coal!AC174","v":0.53700000000000003},{"$f":"Coal!AD174","v":0.53700000000000003},{"$f":"Coal!AE174","v":0.53700000000000003},{"$f":"Coal!AF174","v":0.53700000000000003},{"$f":"Coal!AG174","v":0.53700000000000003},{"$f":"Coal!AH174","v":0.53700000000000003},{"$f":"Coal!AI174","v":0.53700000000000003},{"$f":"Coal!AJ174","v":0.53700000000000003},{"$f":"Coal!AK174","v":0.53700000000000003},{"$f":"Coal!AL174","v":0.53700000000000003},{"$f":"Coal!AM174","v":0.53700000000000003},{"$f":"Coal!AN174","v":0.53700000000000003},{"$f":"Coal!AO174","v":0.53700000000000003},{"$f":"Coal!AP174","v":0.53700000000000003},{"$f":"Coal!AQ174","v":0.53700000000000003},{"$f":"Coal!AR174","v":0.53700000000000003},{"$f":"Coal!AS174","v":0.53700000000000003}]
["RC3CoIGCCAvF","RD","Constant",30,"Coal","IGCCAvgCF",{"$f":"Coal!L175","v":0.53700000000000003},{"$f":"Coal!M175","v":0.53700000000000003},{"$f":"Coal!N175","v":0.53700000000000003},{"$f":"Coal!O175","v":0.53700000000000003},{"$f":"Coal!P175","v":0.53700000000000003},{"$f":"Coal!Q175","v":0.53700000000000003},{"$f":"Coal!R175","v":0.53700000000000003},{"$f":"Coal!S175","v":0.53700000000000003},{"$f":"Coal!T175","v":0.53700000000000003},{"$f":"Coal!U175","v":0.53700000000000003},{"$f":"Coal!V175","v":0.53700000000000003},{"$f":"Coal!W175","v":0.53700000000000003},{"$f":"Coal!X175","v":0.53700000000000003},{"$f":"Coal!Y175","v":0.53700000000000003},{"$f":"Coal!Z175","v":0.53700000000000003},{"$f":"Coal!AA175","v":0.53700000000000003},{"$f":"Coal!AB175","v":0.53700000000000003},{"$f":"Coal!AC175","v":0.53700000000000003},{"$f":"Coal!AD175","v":0.53700000000000003},{"$f":"Coal!AE175","v":0.53700000000000003},{"$f":"Coal!AF175","v":0.53700000000000003},{"$f":"Coal!AG175","v":0.53700000000000003},{"$f":"Coal!AH175","v":0.53700000000000003},{"$f":"Coal!AI175","v":0.53700000000000003},{"$f":"Coal!AJ175","v":0.53700000000000003},{"$f":"Coal!AK175","v":0.53700000000000003},{"$f":"Coal!AL175","v":0.53700000000000003},{"$f":"Coal!AM175","v":0.53700000000000003},{"$f":"Coal!AN175","v":0.53700000000000003},{"$f":"Coal!AO175","v":0.53700000000000003},{"$f":"Coal!AP175","v":0.53700000000000003},{"$f":"Coal!AQ175","v":0.53700000000000003},{"$f":"Coal!AR175","v":0.53700000000000003},{"$f":"Coal!AS175","v":0.53700000000000003}]
["RL3CoIGCCHiF","RD","Low",30,"Coal","IGCCHighCF",{"$f":"Coal!L176","v":0.85},{"$f":"Coal!M176","v":0.85},{"$f":"Coal!N176","v":0.85},{"$f":"Coal!O176","v":0.85},{"$f":"Coal!P176","v":0.85},{"$f":"Coal!Q176","v":0.85},{"$f":"Coal!R176","v":0.85},{"$f":"Coal!S176","v":0.85},{"$f":"Coal!T176","v":0.85},{"$f":"Coal!U176","v":0.85},{"$f":"Coal!V176","v":0.85},{"$f":"Coal!W176","v":0.85},{"$f":"Coal!X176","v":0.85},{"$f":"Coal!Y176","v":0.85},{"$f":"Coal!Z176","v":0.85},{"$f":"Coal!AA176","v":0.85},{"$f":"Coal!AB176","v":0.85},{"$f":"Coal!AC176","v":0.85},{"$f":"Coal!AD176","v":0.85},{"$f":"Coal!AE176","v":0.85},{"$f":"Coal!AF176","v":0.85},{"$f":"Coal!AG176","v":0.85},{"$f":"Coal!AH176","v":0.85},{"$f":"Coal!AI176","v":0.85},{"$f":"Coal!AJ176","v":0.85},{"$f":"Coal!AK176","v":0.85},{"$f":"Coal!AL176","v":0.85},{"$f":"Coal!AM176","v":0.85},{"$f":"Coal!AN176","v":0.85},{"$f":"Coal!AO176","v":0.85},{"$f":"Coal!AP176","v":0.85},{"$f":"Coal!AQ176","v":0.85},{"$f":"Coal!AR176","v":0.85},{"$f":"Coal!AS176","v":0.85}]
["RM3CoIGCCHiF","RD","Mid",30,"Coal","IGCCHighCF",{"$f":"Coal!L177","v":0.85},{"$f":"Coal!M177","v":0.85},{"$f":"Coal!N177","v":0.85},{"$f":"Coal!O177","v":0.85},{"$f":"Coal!P177","v":0.85},{"$f":"Coal!Q177","v":0.85},{"$f":"Coal!R177","v":0.85},{"$f":"Coal!S177","v":0.85},{"$f":"Coal!T177","v":0.85},{"$f":"Coal!U177","v":0.85},{"$f":"Coal!V177","v":0.85},{"$f":"Coal!W177","v":0.85},{"$f":"Coal!X177","v":0.85},{"$f":"Coal!Y177","v":0.85},{"$f":"Coal!Z177","v":0.85},{"$f":"Coal!AA177","v":0.85},{"$f":"Coal!AB177","v":0.85},{"$f":"Coal!AC177","v":0.85},{"$f":"Coal!AD177","v":0.85},{"$f":"Coal!AE177","v":0.85},{"$f":"Coal!AF177","v":0.85},{"$f":"Coal!AG177","v":0.85},{"$f":"Coal!AH177","v":0.85},{"$f":"Coal!AI177","v":0.85},{"$f":"Coal!AJ177","v":0.85},{"$f":"Coal!AK177","v":0.85},{"$f":"Coal!AL177","v":0.85},{"$f":"Coal!AM177","v":0.85},{"$f":"Coal!AN177","v":0.85},{"$f":"Coal!AO177","v":0.85},{"$f":"Coal!AP177","v":0.85},{"$f":"Coal!AQ177","v":0.85},{"$f":"Coal!AR177","v":0.85},{"$f":"Coal!AS177","v":0.85}]
["RC3CoIGCCHiF","RD","Constant",30,"Coal","IGCCHighCF",{"$f":"Coal!L178","v":0.85},{"$f":"Coal!M178","v":0.85},{"$f":"Coal!N178","v":0.85},{"$f":"Coal!O178","v":0.85},{"$f":"Coal!P178","v":0.85},{"$f":"Coal!Q178","v":0.85},{"$f":"Coal!R178","v":0.85},{"$f":"Coal!S178","v":0.85},{"$f":"Coal!T178","v":0.85},{"$f":"Coal!U178","v":0.85},{"$f":"Coal!V178","v":0.85},{"$f":"Coal!W178","v":0.85},{"$f":"Coal!X178","v":0.85},{"$f":"Coal!Y178","v":0.85},{"$f":"Coal!Z178","v":0.85},{"$f":"Coal!AA178","v":0.85},{"$f":"Coal!AB178","v":0.85},{"$f":"Coal!AC178","v":0.85},{"$f":"Coal!AD178","v":0.85},{"$f":"Coal!AE178","v":0.85},{"$f":"Coal!AF178","v":0.85},{"$f":"Coal!AG178","v":0.85},{"$f":"Coal!AH178","v":0.85},{"$f":"Coal!AI178","v":0.85},{"$f":"Coal!AJ178","v":0.85},{"$f":"Coal!AK178","v":0.85},{"$f":"Coal!AL178","v":0.85},{"$f":"Coal!AM178","v":0.85},{"$f":"Coal!AN178","v":0.85},{"$f":"Coal!AO178","v":0.85},{"$f":"Coal!AP178","v":0.85},{"$f":"Coal!AQ178","v":0.85},{"$f":"Coal!AR178","v":0.85},{"$f":"Coal!AS178","v":0.85}]
["RL3CoCCS30AF","RD","Low",30,"Coal","CCS30AvgCF",{"$f":"Coal!L179","v":0.53700000000000003},{"$f":"Coal!M179","v":0.53700000000000003},{"$f":"Coal!N179","v":0.53700000000000003},{"$f":"Coal!O179","v":0.53700000000000003},{"$f":"Coal!P179","v":0.53700000000000003},{"$f":"Coal!Q179","v":0.53700000000000003},{"$f":"Coal!R179","v":0.53700000000000003},{"$f":"Coal!S179","v":0.53700000000000003},{"$f":"Coal!T179","v":0.53700000000000003},{"$f":"Coal!U179","v":0.53700000000000003},{"$f":"Coal!V179","v":0.53700000000000003},{"$f":"Coal!W179","v":0.53700000000000003},{"$f":"Coal!X179","v":0.53700000000000003},{"$f":"Coal!Y179","v":0.53700000000000003},{"$f":"Coal!Z179","v":0.53700000000000003},{"$f":"Coal!AA179","v":0.53700000000000003},{"$f":"Coal!AB179","v":0.53700000000000003},{"$f":"Coal!AC179","v":0.53700000000000003},{"$f":"Coal!AD179","v":0.53700000000000003},{"$f":"Coal!AE179","v":0.53700000000000003},{"$f":"Coal!AF179","v":0.53700000000000003},{"$f":"Coal!AG179","v":0.53700000000000003},{"$f":"Coal!AH179","v":0.53700000000000003},{"$f":"Coal!AI179","v":0.53700000000000003},{"$f":"Coal!AJ179","v":0.53700000000000003},{"$f":"Coal!AK179","v":0.53700000000000003},{"$f":"Coal!AL179","v":0.53700000000000003},{"$f":"Coal!AM179","v":0.53700000000000003},{"$f":"Coal!AN179","v":0.53700000000000003},{"$f":"Coal!AO179","v":0.53700000000000003},{"$f":"Coal!AP179","v":0.53700000000000003},{"$f":"Coal!AQ179","v":0.53700000000000003},{"$f":"Coal!AR179","v":0.53700000000000003},{"$f":"Coal!AS179","v":0.53700000000000003}]
["RM3CoCCS30AF","RD","Mid",30,"Coal","CCS30AvgCF",{"$f":"Coal!L180","v":0.53700000000000003},{"$f":"Coal!M180","v":0.53700000000000003},{"$f":"Coal!N180","v":0.53700000000000003},{"$f":"Coal!O180","v":0.53700000000000003},{"$f":"Coal!P180","v":0.53700000000000003},{"$f":"Coal!Q180","v":0.53700000000000003},{"$f":"Coal!R180","v":0.53700000000000003},{"$f":"Coal!S180","v":0.53700000000000003},{"$f":"Coal!T180","v":0.53700000000000003},{"$f":"Coal!U180","v":0.53700000000000003},{"$f":"Coal!V180","v":0.53700000000000003},{"$f":"Coal!W180","v":0.53700000000000003},{"$f":"Coal!X180","v":0.53700000000000003},{"$f":"Coal!Y180","v":0.53700000000000003},{"$f":"Coal!Z180","v":0.53700000000000003},{"$f":"Coal!AA180","v":0.53700000000000003},{"$f":"Coal!AB180","v":0.53700000000000003},{"$f":"Coal!AC180","v":0.53700000000000003},{"$f":"Coal!AD180","v":0.53700000000000003},{"$f":"Coal!AE180","v":0.53700000000000003},{"$f":"Coal!AF180","v":0.53700000000000003},{"$f":"Coal!AG180","v":0.53700000000000003},{"$f":"Coal!AH180","v":0.53700000000000003},{"$f":"Coal!AI180","v":0.53700000000000003},{"$f":"Coal!AJ180","v":0.53700000000000003},{"$f":"Coal!AK180","v":0.53700000000000003},{"$f":"Coal!AL180","v":0.53700000000000003},{"$f":"Coal!AM180","v":0.53700000000000003},{"$f":"Coal!AN180","v":0.53700000000000003},{"$f":"Coal!AO180","v":0.53700000000000003},{"$f":"Coal!AP180","v":0.53700000000000003},{"$f":"Coal!AQ180","v":0.53700000000000003},{"$f":"Coal!AR180","v":0.53700000000000003},{"$f":"Coal!AS180","v":0.53700000000000003}]
["RC3CoCCS30AF","RD","Constant",30,"Coal","CCS30AvgCF",{"$f":"Coal!L181","v":0.53700000000000003},{"$f":"Coal!M181","v":0.53700000000000003},{"$f":"Coal!N181","v":0.53700000000000003},{"$f":"Coal!O181","v":0.53700000000000003},{"$f":"Coal!P181","v":0.53700000000000003},{"$f":"Coal!Q181","v":0.53700000000000003},{"$f":"Coal!R181","v":0.53700000000000003},{"$f":"Coal!S181","v":0.53700000000000003},{"$f":"Coal!T181","v":0.53700000000000003},{"$f":"Coal!U181","v":0.53700000000000003},{"$f":"Coal!V181","v":0.53700000000000003},{"$f":"Coal!W181","v":0.53700000000000003},{"$f":"Coal!X181","v":0.53700000000000003},{"$f":"Coal!Y181","v":0.53700000000000003},{"$f":"Coal!Z181","v":0.53700000000000003},{"$f":"Coal!AA181","v":0.53700000000000003},{"$f":"Coal!AB181","v":0.53700000000000003},{"$f":"Coal!AC181","v":0.53700000000000003},{"$f":"Coal!AD181","v":0.53700000000000003},{"$f":"Coal!AE181","v":0.53700000000000003},{"$f":"Coal!AF181","v":0.53700000000000003},{"$f":"Coal!AG181","v":0.53700000000000003},{"$f":"Coal!AH181","v":0.53700000000000003},{"$f":"Coal!AI181","v":0.53700000000000003},{"$f":"Coal!AJ181","v":0.53700000000000003},{"$f":"Coal!AK181","v":0.53700000000000003},{"$f":"Coal!AL181","v":0.53700000000000003},{"$f":"Coal!AM181","v":0.53700000000000003},{"$f":"Coal!AN181","v":0.53700000000000003},{"$f":"Coal!AO181","v":0.53700000000000003},{"$f":"Coal!AP181","v":0.53700000000000003},{"$f":"Coal!AQ181","v":0.53700000000000003},{"$f":"Coal!AR181","v":0.53700000000000003},{"$f":"Coal!AS181","v":0.53700000000000003}]
["RL3CoCCS90AF","RD","Low",30,"Coal","CCS90AvgCF",{"$f":"Coal!L182","v":0.53700000000000003},{"$f":"Coal!M182","v":0.53700000000000003},{"$f":"Coal!N182","v":0.53700000000000003},{"$f":"Coal!O182","v":0.53700000000000003},{"$f":"Coal!P182","v":0.53700000000000003},{"$f":"Coal!Q182","v":0.53700000000000003},{"$f":"Coal!R182","v":0.53700000000000003},{"$f":"Coal!S182","v":0.53700000000000003},{"$f":"Coal!T182","v":0.53700000000000003},{"$f":"Coal!U182","v":0.53700000000000003},{"$f":"Coal!V182","v":0.53700000000000003},{"$f":"Coal!W182","v":0.53700000000000003},{"$f":"Coal!X182","v":0.53700000000000003},{"$f":"Coal!Y182","v":0.53700000000000003},{"$f":"Coal!Z182","v":0.53700000000000003},{"$f":"Coal!AA182","v":0.53700000000000003},{"$f":"Coal!AB182","v":0.53700000000000003},{"$f":"Coal!AC182","v":0.53700000000000003},{"$f":"Coal!AD182","v":0.53700000000000003},{"$f":"Coal!AE182","v":0.53700000000000003},{"$f":"Coal!AF182","v":0.53700000000000003},{"$f":"Coal!AG182","v":0.53700000000000003},{"$f":"Coal!AH182","v":0.53700000000000003},{"$f":"Coal!AI182","v":0.53700000000000003},{"$f":"Coal!AJ182","v":0.53700000000000003},{"$f":"Coal!AK182","v":0.53700000000000003},{"$f":"Coal!AL182","v":0.53700000000000003},{"$f":"Coal!AM182","v":0.53700000000000003},{"$f":"Coal!AN182","v":0.53700000000000003},{"$f":"Coal!AO182","v":0.53700000000000003},{"$f":"Coal!AP182","v":0.53700000000000003},{"$f":"Coal!AQ182","v":0.53700000000000003},{"$f":"Coal!AR182","v":0.53700000000000003},{"$f":"Coal!AS182","v":0.53700000000000003}]
["RM3CoCCS90AF","RD","Mid",30,"Coal","CCS90AvgCF",{"$f":"Coal!L183","v":0.53700000000000003},{"$f":"Coal!M183","v":0.53700000000000003},{"$f":"Coal!N183","v":0.53700000000000003},{"$f":"Coal!O183","v":0.53700000000000003},{"$f":"Coal!P183","v":0.53700000000000003},{"$f":"Coal!Q183","v":0.53700000000000003},{"$f":"Coal!R183","v":0.53700000000000003},{"$f":"Coal!S183","v":0.53700000000000003},{"$f":"Coal!T183","v":0.53700000000000003},{"$f":"Coal!U183","v":0.53700000000000003},{"$f":"Coal!V183","v":0.53700000000000003},{"$f":"Coal!W183","v":0.53700000000000003},{"$f":"Coal!X183","v":0.53700000000000003},{"$f":"Coal!Y183","v":0.53700000000000003},{"$f":"Coal!Z183","v":0.53700000000000003},{"$f":"Coal!AA183","v":0.53700000000000003},{"$f":"Coal!AB183","v":0.53700000000000003},{"$f":"Coal!AC183","v":0.53700000000000003},{"$f":"Coal!AD183","v":0.53700000000000003},{"$f":"Coal!AE183","v":0.53700000000000003},{"$f":"Coal!AF183","v":0.53700000000000003},{"$f":"Coal!AG183","v":0.53700000000000003},{"$f":"Coal!AH183","v":0.53700000000000003},{"$f":"Coal!AI183","v":0.53700000000000003},{"$f":"Coal!AJ183","v":0.53700000000000003},{"$f":"Coal!AK183","v":0.53700000000000003},{"$f":"Coal!AL183","v":0.53700000000000003},{"$f":"Coal!AM183","v":0.53700000000000003},{"$f":"Coal!AN183","v":0.53700000000000003},{"$f":"Coal!AO183","v":0.53700000000000003},{"$f":"Coal!AP183","v":0.53700000000000003},{"$f":"Coal!AQ183","v":0.53700000000000003},{"$f":"Coal!AR183","v":0.53700000000000003},{"$f":"Coal!AS183","v":0.53700000000000003}]
["RC3CoCCS90AF","RD","Constant",30,"Coal","CCS90AvgCF",{"$f":"Coal!L184","v":0.53700000000000003},{"$f":"Coal!M184","v":0.53700000000000003},{"$f":"Coal!N184","v":0.53700000000000003},{"$f":"Coal!O184","v":0.53700000000000003},{"$f":"Coal!P184","v":0.53700000000000003},{"$f":"Coal!Q184","v":0.53700000000000003},{"$f":"Coal!R184","v":0.53700000000000003},{"$f":"Coal!S184","v":0.53700000000000003},{"$f":"Coal!T184","v":0.53700000000000003},{"$f":"Coal!U184","v":0.53700000000000003},{"$f":"Coal!V184","v":0.53700000000000003},{"$f":"Coal!W184","v":0.53700000000000003},{"$f":"Coal!X184","v":0.53700000000000003},{"$f":"Coal!Y184","v":0.53700000000000003},{"$f":"Coal!Z184","v":0.53700000000000003},{"$f":"Coal!AA184","v":0.53700000000000003},{"$f":"Coal!AB184","v":0.53700000000000003},{"$f":"Coal!AC184","v":0.53700000000000003},{"$f":"Coal!AD184","v":0.53700000000000003},{"$f":"Coal!AE184","v":0.53700000000000003},{"$f":"Coal!AF184","v":0.53700000000000003},{"$f":"Coal!AG184","v":0.53700000000000003},{"$f":"Coal!AH184","v":0.53700000000000003},{"$f":"Coal!AI184","v":0.53700000000000003},{"$f":"Coal!AJ184","v":0.53700000000000003},{"$f":"Coal!AK184","v":0.53700000000000003},{"$f":"Coal!AL184","v":0.53700000000000003},{"$f":"Coal!AM184","v":0.53700000000000003},{"$f":"Coal!AN184","v":0.53700000000000003},{"$f":"Coal!AO184","v":0.53700000000000003},{"$f":"Coal!AP184","v":0.53700000000000003},{"$f":"Coal!AQ184","v":0.53700000000000003},{"$f":"Coal!AR184","v":0.53700000000000003},{"$f":"Coal!AS184","v":0.53700000000000003}]
["RL3CoCCS30HF","RD","Low",30,"Coal","CCS30HighCF",{"$f":"Coal!L185","v":0.85},{"$f":"Coal!M185","v":0.85},{"$f":"Coal!N185","v":0.85},{"$f":"Coal!O185","v":0.85},{"$f":"Coal!P185","v":0.85},{"$f":"Coal!Q185","v":0.85},{"$f":"Coal!R185","v":0.85},{"$f":"Coal!S185","v":0.85},{"$f":"Coal!T185","v":0.85},{"$f":"Coal!U185","v":0.85},{"$f":"Coal!V185","v":0.85},{"$f":"Coal!W185","v":0.85},{"$f":"Coal!X185","v":0.85},{"$f":"Coal!Y185","v":0.85},{"$f":"Coal!Z185","v":0.85},{"$f":"Coal!AA185","v":0.85},{"$f":"Coal!AB185","v":0.85},{"$f":"Coal!AC185","v":0.85},{"$f":"Coal!AD185","v":0.85},{"$f":"Coal!AE185","v":0.85},{"$f":"Coal!AF185","v":0.85},{"$f":"Coal!AG185","v":0.85},{"$f":"Coal!AH185","v":0.85},{"$f":"Coal!AI185","v":0.85},{"$f":"Coal!AJ185","v":0.85},{"$f":"Coal!AK185","v":0.85},{"$f":"Coal!AL185","v":0.85},{"$f":"Coal!AM185","v":0.85},{"$f":"Coal!AN185","v":0.85},{"$f":"Coal!AO185","v":0.85},{"$f":"Coal!AP185","v":0.85},{"$f":"Coal!AQ185","v":0.85},{"$f":"Coal!AR185","v":0.85},{"$f":"Coal!AS185","v":0.85}]
["RM3CoCCS30HF","RD","Mid",30,"Coal","CCS30HighCF",{"$f":"Coal!L186","v":0.85},{"$f":"Coal!M186","v":0.85},{"$f":"Coal!N186","v":0.85},{"$f":"Coal!O186","v":0.85},{"$f":"Coal!P186","v":0.85},{"$f":"Coal!Q186","v":0.85},{"$f":"Coal!R186","v":0.85},{"$f":"Coal!S186","v":0.85},{"$f":"Coal!T186","v":0.85},{"$f":"Coal!U186","v":0.85},{"$f":"Coal!V186","v":0.85},{"$f":"Coal!W186","v":0.85},{"$f":"Coal!X186","v":0.85},{"$f":"Coal!Y186","v":0.85},{"$f":"Coal!Z186","v":0.85},{"$f":"Coal!AA186","v":0.85},{"$f":"Coal!AB186","v":0.85},{"$f":"Coal!AC186","v":0.85},{"$f":"Coal!AD186","v":0.85},{"$f":"Coal!AE186","v":0.85},{"$f":"Coal!AF186","v":0.85},{"$f":"Coal!AG186","v":0.85},{"$f":"Coal!AH186","v":0.85},{"$f":"Coal!AI186","v":0.85},{"$f":"Coal!AJ186","v":0.85},{"$f":"Coal!AK186","v":0.85},{"$f":"Coal!AL186","v":0.85},{"$f":"Coal!AM186","v":0.85},{"$f":"Coal!AN186","v":0.85},{"$f":"Coal!AO186","v":0.85},{"$f":"Coal!AP186","v":0.85},{"$f":"Coal!AQ186","v":0.85},{"$f":"Coal!AR186","v":0.85},{"$f":"Coal!AS186","v":0.85}]
["RC3CoCCS30HF","RD","Constant",30,"Coal","CCS30HighCF",{"$f":"Coal!L187","v":0.85},{"$f":"Coal!M187","v":0.85},{"$f":"Coal!N187","v":0.85},{"$f":"Coal!O187","v":0.85},{"$f":"Coal!P187","v":0.85},{"$f":"Coal!Q187","v":0.85},{"$f":"Coal!R187","v":0.85},{"$f":"Coal!S187","v":0.85},{"$f":"Coal!T187","v":0.85},{"$f":"Coal!U187","v":0.85},{"$f":"Coal!V187","v":0.85},{"$f":"Coal!W187","v":0.85},{"$f":"Coal!X187","v":0.85},{"$f":"Coal!Y187","v":0.85},{"$f":"Coal!Z187","v":0.85},{"$f":"Coal!AA187","v":0.85},{"$f":"Coal!AB187","v":0.85},{"$f":"Coal!AC187","v":0.85},{"$f":"Coal!AD187","v":0.85},{"$f":"Coal!AE187","v":0.85},{"$f":"Coal!AF187","v":0.85},{"$f":"Coal!AG187","v":0.85},{"$f":"Coal!AH187","v":0.85},{"$f":"Coal!AI187","v":0.85},{"$f":"Coal!AJ187","v":0.85},{"$f":"Coal!AK187","v":0.85},{"$f":"Coal!AL187","v":0.85},{"$f":"Coal!AM187","v":0.85},{"$f":"Coal!AN187","v":0.85},{"$f":"Coal!AO187","v":0.85},{"$f":"Coal!AP187","v":0.85},{"$f":"Coal!AQ187","v":0.85},{"$f":"Coal!AR187","v":0.85},{"$f":"Coal!AS187","v":0.85}]
["RL3CoCCS90HF","RD","Low",30,"Coal","CCS90HighCF",{"$f":"Coal!L188","v":0.85},{"$f":"Coal!M188","v":0.85},{"$f":"Coal!N188","v":0.85},{"$f":"Coal!O188","v":0.85},{"$f":"Coal!P188","v":0.85},{"$f":"Coal!Q188","v":0.85},{"$f":"Coal!R188","v":0.85},{"$f":"Coal!S188","v":0.85},{"$f":"Coal!T188","v":0.85},{"$f":"Coal!U188","v":0.85},{"$f":"Coal!V188","v":0.85},{"$f":"Coal!W188","v":0.85},{"$f":"Coal!X188","v":0.85},{"$f":"Coal!Y188","v":0.85},{"$f":"Coal!Z188","v":0.85},{"$f":"Coal!AA188","v":0.85},{"$f":"Coal!AB188","v":0.85},{"$f":"Coal!AC188","v":0.85},{"$f":"Coal!AD188","v":0.85},{"$f":"Coal!AE188","v":0.85},{"$f":"Coal!AF188","v":0.85},{"$f":"Coal!AG188","v":0.85},{"$f":"Coal!AH188","v":0.85},{"$f":"Coal!AI188","v":0.85},{"$f":"Coal!AJ188","v":0.85},{"$f":"Coal!AK188","v":0.85},{"$f":"Coal!AL188","v":0.85},{"$f":"Coal!AM188","v":0.85},{"$f":"Coal!AN188","v":0.85},{"$f":"Coal!AO188","v":0.85},{"$f":"Coal!AP188","v":0.85},{"$f":"Coal!AQ188","v":0.85},{"$f":"Coal!AR188","v":0.85},{"$f":"Coal!AS188","v":0.85}]
["RM3CoCCS90HF","RD","Mid",30,"Coal","CCS90HighCF",{"$f":"Coal!L189","v":0.85},{"$f":"Coal!M189","v":0.85},{"$f":"Coal!N189","v":0.85},{"$f":"Coal!O189","v":0.85},{"$f":"Coal!P189","v":0.85},{"$f":"Coal!Q189","v":0.85},{"$f":"Coal!R189","v":0.85},{"$f":"Coal!S189","v":0.85},{"$f":"Coal!T189","v":0.85},{"$f":"Coal!U189","v":0.85},{"$f":"Coal!V189","v":0.85},{"$f":"Coal!W189","v":0.85},{"$f":"Coal!X189","v":0.85},{"$f":"Coal!Y189","v":0.85},{"$f":"Coal!Z189","v":0.85},{"$f":"Coal!AA189","v":0.85},{"$f":"Coal!AB189","v":0.85},{"$f":"Coal!AC189","v":0.85},{"$f":"Coal!AD189","v":0.85},{"$f":"Coal!AE189","v":0.85},{"$f":"Coal!AF189","v":0.85},{"$f":"Coal!AG189","v":0.85},{"$f":"Coal!AH189","v":0.85},{"$f":"Coal!AI189","v":0.85},{"$f":"Coal!AJ189","v":0.85},{"$f":"Coal!AK189","v":0.85},{"$f":"Coal!AL189","v":0.85},{"$f":"Coal!AM189","v":0.85},{"$f":"Coal!AN189","v":0.85},{"$f":"Coal!AO189","v":0.85},{"$f":"Coal!AP189","v":0.85},{"$f":"Coal!AQ189","v":0.85},{"$f":"Coal!AR189","v":0.85},{"$f":"Coal!AS189","v":0.85}]
["RC3CoCCS90HF","RD","Constant",30,"Coal","CCS90HighCF",{"$f":"Coal!L190","v":0.85},{"$f":"Coal!M190","v":0.85},{"$f":"Coal!N190","v":0.85},{"$f":"Coal!O190","v":0.85},{"$f":"Coal!P190","v":0.85},{"$f":"Coal!Q190","v":0.85},{"$f":"Coal!R190","v":0.85},{"$f":"Coal!S190","v":0.85},{"$f":"Coal!T190","v":0.85},{"$f":"Coal!U190","v":0.85},{"$f":"Coal!V190","v":0.85},{"$f":"Coal!W190","v":0.85},{"$f":"Coal!X190","v":0.85},{"$f":"Coal!Y190","v":0.85},{"$f":"Coal!Z190","v":0.85},{"$f":"Coal!AA190","v":0.85},{"$f":"Coal!AB190","v":0.85},{"$f":"Coal!AC190","v":0.85},{"$f":"Coal!AD190","v":0.85},{"$f":"Coal!AE190","v":0.85},{"$f":"Coal!AF190","v":0.85},{"$f":"Coal!AG190","v":0.85},{"$f":"Coal!AH190","v":0.85},{"$f":"Coal!AI190","v":0.85},{"$f":"Coal!AJ190","v":0.85},{"$f":"Coal!AK190","v":0.85},{"$f":"Coal!AL190","v":0.85},{"$f":"Coal!AM190","v":0.85},{"$f":"Coal!AN190","v":0.85},{"$f":"Coal!AO190","v":0.85},{"$f":"Coal!AP190","v":0.85},{"$f":"Coal!AQ190","v":0.85},{"$f":"Coal!AR190","v":0.85},{"$f":"Coal!AS190","v":0.85}]
["RL3NaCTAvgCF","RD","Low",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!M135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!N135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!O135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!P135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!Q135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!R135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!S135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!T135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!U135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!V135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!W135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!X135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!Y135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!Z135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AA135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AB135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AC135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AD135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AE135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AF135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AG135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AH135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AI135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AJ135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AK135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AL135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AM135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AN135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AO135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AP135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AQ135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AR135","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AS135","v":6.7000000000000004E-2}]
["RM3NaCTAvgCF","RD","Mid",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!M136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!N136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!O136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!P136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!Q136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!R136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!S136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!T136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!U136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!V136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!W136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!X136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!Y136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!Z136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AA136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AB136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AC136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AD136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AE136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AF136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AG136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AH136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AI136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AJ136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AK136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AL136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AM136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AN136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AO136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AP136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AQ136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AR136","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AS136","v":6.7000000000000004E-2}]
["RH3NaCTAvgCF","RD","High",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!M137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!N137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!O137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!P137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!Q137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!R137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!S137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!T137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!U137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!V137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!W137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!X137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!Y137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!Z137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AA137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AB137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AC137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AD137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AE137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AF137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AG137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AH137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AI137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AJ137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AK137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AL137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AM137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AN137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AO137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AP137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AQ137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AR137","v":6.7000000000000004E-2},{"$f":"'Natural Gas'!AS137","v":6.7000000000000004E-2}]
["RL3NaCTHighF","RD","Low",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L138","v":0.3},{"$f":"'Natural Gas'!M138","v":0.3},{"$f":"'Natural Gas'!N138","v":0.3},{"$f":"'Natural Gas'!O138","v":0.3},{"$f":"'Natural Gas'!P138","v":0.3},{"$f":"'Natural Gas'!Q138","v":0.3},{"$f":"'Natural Gas'!R138","v":0.3},{"$f":"'Natural Gas'!S138","v":0.3},{"$f":"'Natural Gas'!T138","v":0.3},{"$f":"'Natural Gas'!U138","v":0.3},{"$f":"'Natural Gas'!V138","v":0.3},{"$f":"'Natural Gas'!W138","v":0.3},{"$f":"'Natural Gas'!X138","v":0.3},{"$f":"'Natural Gas'!Y138","v":0.3},{"$f":"'Natural Gas'!Z138","v":0.3},{"$f":"'Natural Gas'!AA138","v":0.3},{"$f":"'Natural Gas'!AB138","v":0.3},{"$f":"'Natural Gas'!AC138","v":0.3},{"$f":"'Natural Gas'!AD138","v":0.3},{"$f":"'Natural Gas'!AE138","v":0.3},{"$f":"'Natural Gas'!AF138","v":0.3},{"$f":"'Natural Gas'!AG138","v":0.3},{"$f":"'Natural Gas'!AH138","v":0.3},{"$f":"'Natural Gas'!AI138","v":0.3},{"$f":"'Natural Gas'!AJ138","v":0.3},{"$f":"'Natural Gas'!AK138","v":0.3},{"$f":"'Natural Gas'!AL138","v":0.3},{"$f":"'Natural Gas'!AM138","v":0.3},{"$f":"'Natural Gas'!AN138","v":0.3},{"$f":"'Natural Gas'!AO138","v":0.3},{"$f":"'Natural Gas'!AP138","v":0.3},{"$f":"'Natural Gas'!AQ138","v":0.3},{"$f":"'Natural Gas'!AR138","v":0.3},{"$f":"'Natural Gas'!AS138","v":0.3}]
["RM3NaCTHighF","RD","Mid",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L139","v":0.3},{"$f":"'Natural Gas'!M139","v":0.3},{"$f":"'Natural Gas'!N139","v":0.3},{"$f":"'Natural Gas'!O139","v":0.3},{"$f":"'Natural Gas'!P139","v":0.3},{"$f":"'Natural Gas'!Q139","v":0.3},{"$f":"'Natural Gas'!R139","v":0.3},{"$f":"'Natural Gas'!S139","v":0.3},{"$f":"'Natural Gas'!T139","v":0.3},{"$f":"'Natural Gas'!U139","v":0.3},{"$f":"'Natural Gas'!V139","v":0.3},{"$f":"'Natural Gas'!W139","v":0.3},{"$f":"'Natural Gas'!X139","v":0.3},{"$f":"'Natural Gas'!Y139","v":0.3},{"$f":"'Natural Gas'!Z139","v":0.3},{"$f":"'Natural Gas'!AA139","v":0.3},{"$f":"'Natural Gas'!AB139","v":0.3},{"$f":"'Natural Gas'!AC139","v":0.3},{"$f":"'Natural Gas'!AD139","v":0.3},{"$f":"'Natural Gas'!AE139","v":0.3},{"$f":"'Natural Gas'!AF139","v":0.3},{"$f":"'Natural Gas'!AG139","v":0.3},{"$f":"'Natural Gas'!AH139","v":0.3},{"$f":"'Natural Gas'!AI139","v":0.3},{"$f":"'Natural Gas'!AJ139","v":0.3},{"$f":"'Natural Gas'!AK139","v":0.3},{"$f":"'Natural Gas'!AL139","v":0.3},{"$f":"'Natural Gas'!AM139","v":0.3},{"$f":"'Natural Gas'!AN139","v":0.3},{"$f":"'Natural Gas'!AO139","v":0.3},{"$f":"'Natural Gas'!AP139","v":0.3},{"$f":"'Natural Gas'!AQ139","v":0.3},{"$f":"'Natural Gas'!AR139","v":0.3},{"$f":"'Natural Gas'!AS139","v":0.3}]
["RH3NaCTHighF","RD","High",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L140","v":0.3},{"$f":"'Natural Gas'!M140","v":0.3},{"$f":"'Natural Gas'!N140","v":0.3},{"$f":"'Natural Gas'!O140","v":0.3},{"$f":"'Natural Gas'!P140","v":0.3},{"$f":"'Natural Gas'!Q140","v":0.3},{"$f":"'Natural Gas'!R140","v":0.3},{"$f":"'Natural Gas'!S140","v":0.3},{"$f":"'Natural Gas'!T140","v":0.3},{"$f":"'Natural Gas'!U140","v":0.3},{"$f":"'Natural Gas'!V140","v":0.3},{"$f":"'Natural Gas'!W140","v":0.3},{"$f":"'Natural Gas'!X140","v":0.3},{"$f":"'Natural Gas'!Y140","v":0.3},{"$f":"'Natural Gas'!Z140","v":0.3},{"$f":"'Natural Gas'!AA140","v":0.3},{"$f":"'Natural Gas'!AB140","v":0.3},{"$f":"'Natural Gas'!AC140","v":0.3},{"$f":"'Natural Gas'!AD140","v":0.3},{"$f":"'Natural Gas'!AE140","v":0.3},{"$f":"'Natural Gas'!AF140","v":0.3},{"$f":"'Natural Gas'!AG140","v":0.3},{"$f":"'Natural Gas'!AH140","v":0.3},{"$f":"'Natural Gas'!AI140","v":0.3},{"$f":"'Natural Gas'!AJ140","v":0.3},{"$f":"'Natural Gas'!AK140","v":0.3},{"$f":"'Natural Gas'!AL140","v":0.3},{"$f":"'Natural Gas'!AM140","v":0.3},{"$f":"'Natural Gas'!AN140","v":0.3},{"$f":"'Natural Gas'!AO140","v":0.3},{"$f":"'Natural Gas'!AP140","v":0.3},{"$f":"'Natural Gas'!AQ140","v":0.3},{"$f":"'Natural Gas'!AR140","v":0.3},{"$f":"'Natural Gas'!AS140","v":0.3}]
["RL3NaCCAvgCF","RD","Low",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L141","v":0.51300000000000001},{"$f":"'Natural Gas'!M141","v":0.51300000000000001},{"$f":"'Natural Gas'!N141","v":0.51300000000000001},{"$f":"'Natural Gas'!O141","v":0.51300000000000001},{"$f":"'Natural Gas'!P141","v":0.51300000000000001},{"$f":"'Natural Gas'!Q141","v":0.51300000000000001},{"$f":"'Natural Gas'!R141","v":0.51300000000000001},{"$f":"'Natural Gas'!S141","v":0.51300000000000001},{"$f":"'Natural Gas'!T141","v":0.51300000000000001},{"$f":"'Natural Gas'!U141","v":0.51300000000000001},{"$f":"'Natural Gas'!V141","v":0.51300000000000001},{"$f":"'Natural Gas'!W141","v":0.51300000000000001},{"$f":"'Natural Gas'!X141","v":0.51300000000000001},{"$f":"'Natural Gas'!Y141","v":0.51300000000000001},{"$f":"'Natural Gas'!Z141","v":0.51300000000000001},{"$f":"'Natural Gas'!AA141","v":0.51300000000000001},{"$f":"'Natural Gas'!AB141","v":0.51300000000000001},{"$f":"'Natural Gas'!AC141","v":0.51300000000000001},{"$f":"'Natural Gas'!AD141","v":0.51300000000000001},{"$f":"'Natural Gas'!AE141","v":0.51300000000000001},{"$f":"'Natural Gas'!AF141","v":0.51300000000000001},{"$f":"'Natural Gas'!AG141","v":0.51300000000000001},{"$f":"'Natural Gas'!AH141","v":0.51300000000000001},{"$f":"'Natural Gas'!AI141","v":0.51300000000000001},{"$f":"'Natural Gas'!AJ141","v":0.51300000000000001},{"$f":"'Natural Gas'!AK141","v":0.51300000000000001},{"$f":"'Natural Gas'!AL141","v":0.51300000000000001},{"$f":"'Natural Gas'!AM141","v":0.51300000000000001},{"$f":"'Natural Gas'!AN141","v":0.51300000000000001},{"$f":"'Natural Gas'!AO141","v":0.51300000000000001},{"$f":"'Natural Gas'!AP141","v":0.51300000000000001},{"$f":"'Natural Gas'!AQ141","v":0.51300000000000001},{"$f":"'Natural Gas'!AR141","v":0.51300000000000001},{"$f":"'Natural Gas'!AS141","v":0.51300000000000001}]
["RM3NaCCAvgCF","RD","Mid",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L142","v":0.51300000000000001},{"$f":"'Natural Gas'!M142","v":0.51300000000000001},{"$f":"'Natural Gas'!N142","v":0.51300000000000001},{"$f":"'Natural Gas'!O142","v":0.51300000000000001},{"$f":"'Natural Gas'!P142","v":0.51300000000000001},{"$f":"'Natural Gas'!Q142","v":0.51300000000000001},{"$f":"'Natural Gas'!R142","v":0.51300000000000001},{"$f":"'Natural Gas'!S142","v":0.51300000000000001},{"$f":"'Natural Gas'!T142","v":0.51300000000000001},{"$f":"'Natural Gas'!U142","v":0.51300000000000001},{"$f":"'Natural Gas'!V142","v":0.51300000000000001},{"$f":"'Natural Gas'!W142","v":0.51300000000000001},{"$f":"'Natural Gas'!X142","v":0.51300000000000001},{"$f":"'Natural Gas'!Y142","v":0.51300000000000001},{"$f":"'Natural Gas'!Z142","v":0.51300000000000001},{"$f":"'Natural Gas'!AA142","v":0.51300000000000001},{"$f":"'Natural Gas'!AB142","v":0.51300000000000001},{"$f":"'Natural Gas'!AC142","v":0.51300000000000001},{"$f":"'Natural Gas'!AD142","v":0.51300000000000001},{"$f":"'Natural Gas'!AE142","v":0.51300000000000001},{"$f":"'Natural Gas'!AF142","v":0.51300000000000001},{"$f":"'Natural Gas'!AG142","v":0.51300000000000001},{"$f":"'Natural Gas'!AH142","v":0.51300000000000001},{"$f":"'Natural Gas'!AI142","v":0.51300000000000001},{"$f":"'Natural Gas'!AJ142","v":0.51300000000000001},{"$f":"'Natural Gas'!AK142","v":0.51300000000000001},{"$f":"'Natural Gas'!AL142","v":0.51300000000000001},{"$f":"'Natural Gas'!AM142","v":0.51300000000000001},{"$f":"'Natural Gas'!AN142","v":0.51300000000000001},{"$f":"'Natural Gas'!AO142","v":0.51300000000000001},{"$f":"'Natural Gas'!AP142","v":0.51300000000000001},{"$f":"'Natural Gas'!AQ142","v":0.51300000000000001},{"$f":"'Natural Gas'!AR142","v":0.51300000000000001},{"$f":"'Natural Gas'!AS142","v":0.51300000000000001}]
["RH3NaCCAvgCF","RD","High",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L143","v":0.51300000000000001},{"$f":"'Natural Gas'!M143","v":0.51300000000000001},{"$f":"'Natural Gas'!N143","v":0.51300000000000001},{"$f":"'Natural Gas'!O143","v":0.51300000000000001},{"$f":"'Natural Gas'!P143","v":0.51300000000000001},{"$f":"'Natural Gas'!Q143","v":0.51300000000000001},{"$f":"'Natural Gas'!R143","v":0.51300000000000001},{"$f":"'Natural Gas'!S143","v":0.51300000000000001},{"$f":"'Natural Gas'!T143","v":0.51300000000000001},{"$f":"'Natural Gas'!U143","v":0.51300000000000001},{"$f":"'Natural Gas'!V143","v":0.51300000000000001},{"$f":"'Natural Gas'!W143","v":0.51300000000000001},{"$f":"'Natural Gas'!X143","v":0.51300000000000001},{"$f":"'Natural Gas'!Y143","v":0.51300000000000001},{"$f":"'Natural Gas'!Z143","v":0.51300000000000001},{"$f":"'Natural Gas'!AA143","v":0.51300000000000001},{"$f":"'Natural Gas'!AB143","v":0.51300000000000001},{"$f":"'Natural Gas'!AC143","v":0.51300000000000001},{"$f":"'Natural Gas'!AD143","v":0.51300000000000001},{"$f":"'Natural Gas'!AE143","v":0.51300000000000001},{"$f":"'Natural Gas'!AF143","v":0.51300000000000001},{"$f":"'Natural Gas'!AG143","v":0.51300000000000001},{"$f":"'Natural Gas'!AH143","v":0.51300000000000001},{"$f":"'Natural Gas'!AI143","v":0.51300000000000001},{"$f":"'Natural Gas'!AJ143","v":0.51300000000000001},{"$f":"'Natural Gas'!AK143","v":0.51300000000000001},{"$f":"'Natural Gas'!AL143","v":0.51300000000000001},{"$f":"'Natural Gas'!AM143","v":0.51300000000000001},{"$f":"'Natural Gas'!AN143","v":0.51300000000000001},{"$f":"'Natural Gas'!AO143","v":0.51300000000000001},{"$f":"'Natural Gas'!AP143","v":0.51300000000000001},{"$f":"'Natural Gas'!AQ143","v":0.51300000000000001},{"$f":"'Natural Gas'!AR143","v":0.51300000000000001},{"$f":"'Natural Gas'!AS143","v":0.51300000000000001}]
["RL3NaCCHighF","RD","Low",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L144","v":0.87},{"$f":"'Natural Gas'!M144","v":0.87},{"$f":"'Natural Gas'!N144","v":0.87},{"$f":"'Natural Gas'!O144","v":0.87},{"$f":"'Natural Gas'!P144","v":0.87},{"$f":"'Natural Gas'!Q144","v":0.87},{"$f":"'Natural Gas'!R144","v":0.87},{"$f":"'Natural Gas'!S144","v":0.87},{"$f":"'Natural Gas'!T144","v":0.87},{"$f":"'Natural Gas'!U144","v":0.87},{"$f":"'Natural Gas'!V144","v":0.87},{"$f":"'Natural Gas'!W144","v":0.87},{"$f":"'Natural Gas'!X144","v":0.87},{"$f":"'Natural Gas'!Y144","v":0.87},{"$f":"'Natural Gas'!Z144","v":0.87},{"$f":"'Natural Gas'!AA144","v":0.87},{"$f":"'Natural Gas'!AB144","v":0.87},{"$f":"'Natural Gas'!AC144","v":0.87},{"$f":"'Natural Gas'!AD144","v":0.87},{"$f":"'Natural Gas'!AE144","v":0.87},{"$f":"'Natural Gas'!AF144","v":0.87},{"$f":"'Natural Gas'!AG144","v":0.87},{"$f":"'Natural Gas'!AH144","v":0.87},{"$f":"'Natural Gas'!AI144","v":0.87},{"$f":"'Natural Gas'!AJ144","v":0.87},{"$f":"'Natural Gas'!AK144","v":0.87},{"$f":"'Natural Gas'!AL144","v":0.87},{"$f":"'Natural Gas'!AM144","v":0.87},{"$f":"'Natural Gas'!AN144","v":0.87},{"$f":"'Natural Gas'!AO144","v":0.87},{"$f":"'Natural Gas'!AP144","v":0.87},{"$f":"'Natural Gas'!AQ144","v":0.87},{"$f":"'Natural Gas'!AR144","v":0.87},{"$f":"'Natural Gas'!AS144","v":0.87}]
["RM3NaCCHighF","RD","Mid",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L145","v":0.87},{"$f":"'Natural Gas'!M145","v":0.87},{"$f":"'Natural Gas'!N145","v":0.87},{"$f":"'Natural Gas'!O145","v":0.87},{"$f":"'Natural Gas'!P145","v":0.87},{"$f":"'Natural Gas'!Q145","v":0.87},{"$f":"'Natural Gas'!R145","v":0.87},{"$f":"'Natural Gas'!S145","v":0.87},{"$f":"'Natural Gas'!T145","v":0.87},{"$f":"'Natural Gas'!U145","v":0.87},{"$f":"'Natural Gas'!V145","v":0.87},{"$f":"'Natural Gas'!W145","v":0.87},{"$f":"'Natural Gas'!X145","v":0.87},{"$f":"'Natural Gas'!Y145","v":0.87},{"$f":"'Natural Gas'!Z145","v":0.87},{"$f":"'Natural Gas'!AA145","v":0.87},{"$f":"'Natural Gas'!AB145","v":0.87},{"$f":"'Natural Gas'!AC145","v":0.87},{"$f":"'Natural Gas'!AD145","v":0.87},{"$f":"'Natural Gas'!AE145","v":0.87},{"$f":"'Natural Gas'!AF145","v":0.87},{"$f":"'Natural Gas'!AG145","v":0.87},{"$f":"'Natural Gas'!AH145","v":0.87},{"$f":"'Natural Gas'!AI145","v":0.87},{"$f":"'Natural Gas'!AJ145","v":0.87},{"$f":"'Natural Gas'!AK145","v":0.87},{"$f":"'Natural Gas'!AL145","v":0.87},{"$f":"'Natural Gas'!AM145","v":0.87},{"$f":"'Natural Gas'!AN145","v":0.87},{"$f":"'Natural Gas'!AO145","v":0.87},{"$f":"'Natural Gas'!AP145","v":0.87},{"$f":"'Natural Gas'!AQ145","v":0.87},{"$f":"'Natural Gas'!AR145","v":0.87},{"$f":"'Natural Gas'!AS145","v":0.87}]
["RH3NaCCHighF","RD","High",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L146","v":0.87},{"$f":"'Natural Gas'!M146","v":0.87},{"$f":"'Natural Gas'!N146","v":0.87},{"$f":"'Natural Gas'!O146","v":0.87},{"$f":"'Natural Gas'!P146","v":0.87},{"$f":"'Natural Gas'!Q146","v":0.87},{"$f":"'Natural Gas'!R146","v":0.87},{"$f":"'Natural Gas'!S146","v":0.87},{"$f":"'Natural Gas'!T146","v":0.87},{"$f":"'Natural Gas'!U146","v":0.87},{"$f":"'Natural Gas'!V146","v":0.87},{"$f":"'Natural Gas'!W146","v":0.87},{"$f":"'Natural Gas'!X146","v":0.87},{"$f":"'Natural Gas'!Y146","v":0.87},{"$f":"'Natural Gas'!Z146","v":0.87},{"$f":"'Natural Gas'!AA146","v":0.87},{"$f":"'Natural Gas'!AB146","v":0.87},{"$f":"'Natural Gas'!AC146","v":0.87},{"$f":"'Natural Gas'!AD146","v":0.87},{"$f":"'Natural Gas'!AE146","v":0.87},{"$f":"'Natural Gas'!AF146","v":0.87},{"$f":"'Natural Gas'!AG146","v":0.87},{"$f":"'Natural Gas'!AH146","v":0.87},{"$f":"'Natural Gas'!AI146","v":0.87},{"$f":"'Natural Gas'!AJ146","v":0.87},{"$f":"'Natural Gas'!AK146","v":0.87},{"$f":"'Natural Gas'!AL146","v":0.87},{"$f":"'Natural Gas'!AM146","v":0.87},{"$f":"'Natural Gas'!AN146","v":0.87},{"$f":"'Natural Gas'!AO146","v":0.87},{"$f":"'Natural Gas'!AP146","v":0.87},{"$f":"'Natural Gas'!AQ146","v":0.87},{"$f":"'Natural Gas'!AR146","v":0.87},{"$f":"'Natural Gas'!AS146","v":0.87}]
["RL3NaCCCCSAF","RD","Low",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L147","v":0.51300000000000001},{"$f":"'Natural Gas'!M147","v":0.51300000000000001},{"$f":"'Natural Gas'!N147","v":0.51300000000000001},{"$f":"'Natural Gas'!O147","v":0.51300000000000001},{"$f":"'Natural Gas'!P147","v":0.51300000000000001},{"$f":"'Natural Gas'!Q147","v":0.51300000000000001},{"$f":"'Natural Gas'!R147","v":0.51300000000000001},{"$f":"'Natural Gas'!S147","v":0.51300000000000001},{"$f":"'Natural Gas'!T147","v":0.51300000000000001},{"$f":"'Natural Gas'!U147","v":0.51300000000000001},{"$f":"'Natural Gas'!V147","v":0.51300000000000001},{"$f":"'Natural Gas'!W147","v":0.51300000000000001},{"$f":"'Natural Gas'!X147","v":0.51300000000000001},{"$f":"'Natural Gas'!Y147","v":0.51300000000000001},{"$f":"'Natural Gas'!Z147","v":0.51300000000000001},{"$f":"'Natural Gas'!AA147","v":0.51300000000000001},{"$f":"'Natural Gas'!AB147","v":0.51300000000000001},{"$f":"'Natural Gas'!AC147","v":0.51300000000000001},{"$f":"'Natural Gas'!AD147","v":0.51300000000000001},{"$f":"'Natural Gas'!AE147","v":0.51300000000000001},{"$f":"'Natural Gas'!AF147","v":0.51300000000000001},{"$f":"'Natural Gas'!AG147","v":0.51300000000000001},{"$f":"'Natural Gas'!AH147","v":0.51300000000000001},{"$f":"'Natural Gas'!AI147","v":0.51300000000000001},{"$f":"'Natural Gas'!AJ147","v":0.51300000000000001},{"$f":"'Natural Gas'!AK147","v":0.51300000000000001},{"$f":"'Natural Gas'!AL147","v":0.51300000000000001},{"$f":"'Natural Gas'!AM147","v":0.51300000000000001},{"$f":"'Natural Gas'!AN147","v":0.51300000000000001},{"$f":"'Natural Gas'!AO147","v":0.51300000000000001},{"$f":"'Natural Gas'!AP147","v":0.51300000000000001},{"$f":"'Natural Gas'!AQ147","v":0.51300000000000001},{"$f":"'Natural Gas'!AR147","v":0.51300000000000001},{"$f":"'Natural Gas'!AS147","v":0.51300000000000001}]
["RM3NaCCCCSAF","RD","Mid",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L148","v":0.51300000000000001},{"$f":"'Natural Gas'!M148","v":0.51300000000000001},{"$f":"'Natural Gas'!N148","v":0.51300000000000001},{"$f":"'Natural Gas'!O148","v":0.51300000000000001},{"$f":"'Natural Gas'!P148","v":0.51300000000000001},{"$f":"'Natural Gas'!Q148","v":0.51300000000000001},{"$f":"'Natural Gas'!R148","v":0.51300000000000001},{"$f":"'Natural Gas'!S148","v":0.51300000000000001},{"$f":"'Natural Gas'!T148","v":0.51300000000000001},{"$f":"'Natural Gas'!U148","v":0.51300000000000001},{"$f":"'Natural Gas'!V148","v":0.51300000000000001},{"$f":"'Natural Gas'!W148","v":0.51300000000000001},{"$f":"'Natural Gas'!X148","v":0.51300000000000001},{"$f":"'Natural Gas'!Y148","v":0.51300000000000001},{"$f":"'Natural Gas'!Z148","v":0.51300000000000001},{"$f":"'Natural Gas'!AA148","v":0.51300000000000001},{"$f":"'Natural Gas'!AB148","v":0.51300000000000001},{"$f":"'Natural Gas'!AC148","v":0.51300000000000001},{"$f":"'Natural Gas'!AD148","v":0.51300000000000001},{"$f":"'Natural Gas'!AE148","v":0.51300000000000001},{"$f":"'Natural Gas'!AF148","v":0.51300000000000001},{"$f":"'Natural Gas'!AG148","v":0.51300000000000001},{"$f":"'Natural Gas'!AH148","v":0.51300000000000001},{"$f":"'Natural Gas'!AI148","v":0.51300000000000001},{"$f":"'Natural Gas'!AJ148","v":0.51300000000000001},{"$f":"'Natural Gas'!AK148","v":0.51300000000000001},{"$f":"'Natural Gas'!AL148","v":0.51300000000000001},{"$f":"'Natural Gas'!AM148","v":0.51300000000000001},{"$f":"'Natural Gas'!AN148","v":0.51300000000000001},{"$f":"'Natural Gas'!AO148","v":0.51300000000000001},{"$f":"'Natural Gas'!AP148","v":0.51300000000000001},{"$f":"'Natural Gas'!AQ148","v":0.51300000000000001},{"$f":"'Natural Gas'!AR148","v":0.51300000000000001},{"$f":"'Natural Gas'!AS148","v":0.51300000000000001}]
["RH3NaCCCCSAF","RD","High",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L149","v":0.51300000000000001},{"$f":"'Natural Gas'!M149","v":0.51300000000000001},{"$f":"'Natural Gas'!N149","v":0.51300000000000001},{"$f":"'Natural Gas'!O149","v":0.51300000000000001},{"$f":"'Natural Gas'!P149","v":0.51300000000000001},{"$f":"'Natural Gas'!Q149","v":0.51300000000000001},{"$f":"'Natural Gas'!R149","v":0.51300000000000001},{"$f":"'Natural Gas'!S149","v":0.51300000000000001},{"$f":"'Natural Gas'!T149","v":0.51300000000000001},{"$f":"'Natural Gas'!U149","v":0.51300000000000001},{"$f":"'Natural Gas'!V149","v":0.51300000000000001},{"$f":"'Natural Gas'!W149","v":0.51300000000000001},{"$f":"'Natural Gas'!X149","v":0.51300000000000001},{"$f":"'Natural Gas'!Y149","v":0.51300000000000001},{"$f":"'Natural Gas'!Z149","v":0.51300000000000001},{"$f":"'Natural Gas'!AA149","v":0.51300000000000001},{"$f":"'Natural Gas'!AB149","v":0.51300000000000001},{"$f":"'Natural Gas'!AC149","v":0.51300000000000001},{"$f":"'Natural Gas'!AD149","v":0.51300000000000001},{"$f":"'Natural Gas'!AE149","v":0.51300000000000001},{"$f":"'Natural Gas'!AF149","v":0.51300000000000001},{"$f":"'Natural Gas'!AG149","v":0.51300000000000001},{"$f":"'Natural Gas'!AH149","v":0.51300000000000001},{"$f":"'Natural Gas'!AI149","v":0.51300000000000001},{"$f":"'Natural Gas'!AJ149","v":0.51300000000000001},{"$f":"'Natural Gas'!AK149","v":0.51300000000000001},{"$f":"'Natural Gas'!AL149","v":0.51300000000000001},{"$f":"'Natural Gas'!AM149","v":0.51300000000000001},{"$f":"'Natural Gas'!AN149","v":0.51300000000000001},{"$f":"'Natural Gas'!AO149","v":0.51300000000000001},{"$f":"'Natural Gas'!AP149","v":0.51300000000000001},{"$f":"'Natural Gas'!AQ149","v":0.51300000000000001},{"$f":"'Natural Gas'!AR149","v":0.51300000000000001},{"$f":"'Natural Gas'!AS149","v":0.51300000000000001}]
["RL3NaCCCCSHF","RD","Low",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L150","v":0.87},{"$f":"'Natural Gas'!M150","v":0.87},{"$f":"'Natural Gas'!N150","v":0.87},{"$f":"'Natural Gas'!O150","v":0.87},{"$f":"'Natural Gas'!P150","v":0.87},{"$f":"'Natural Gas'!Q150","v":0.87},{"$f":"'Natural Gas'!R150","v":0.87},{"$f":"'Natural Gas'!S150","v":0.87},{"$f":"'Natural Gas'!T150","v":0.87},{"$f":"'Natural Gas'!U150","v":0.87},{"$f":"'Natural Gas'!V150","v":0.87},{"$f":"'Natural Gas'!W150","v":0.87},{"$f":"'Natural Gas'!X150","v":0.87},{"$f":"'Natural Gas'!Y150","v":0.87},{"$f":"'Natural Gas'!Z150","v":0.87},{"$f":"'Natural Gas'!AA150","v":0.87},{"$f":"'Natural Gas'!AB150","v":0.87},{"$f":"'Natural Gas'!AC150","v":0.87},{"$f":"'Natural Gas'!AD150","v":0.87},{"$f":"'Natural Gas'!AE150","v":0.87},{"$f":"'Natural Gas'!AF150","v":0.87},{"$f":"'Natural Gas'!AG150","v":0.87},{"$f":"'Natural Gas'!AH150","v":0.87},{"$f":"'Natural Gas'!AI150","v":0.87},{"$f":"'Natural Gas'!AJ150","v":0.87},{"$f":"'Natural Gas'!AK150","v":0.87},{"$f":"'Natural Gas'!AL150","v":0.87},{"$f":"'Natural Gas'!AM150","v":0.87},{"$f":"'Natural Gas'!AN150","v":0.87},{"$f":"'Natural Gas'!AO150","v":0.87},{"$f":"'Natural Gas'!AP150","v":0.87},{"$f":"'Natural Gas'!AQ150","v":0.87},{"$f":"'Natural Gas'!AR150","v":0.87},{"$f":"'Natural Gas'!AS150","v":0.87}]
["RM3NaCCCCSHF","RD","Mid",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L151","v":0.87},{"$f":"'Natural Gas'!M151","v":0.87},{"$f":"'Natural Gas'!N151","v":0.87},{"$f":"'Natural Gas'!O151","v":0.87},{"$f":"'Natural Gas'!P151","v":0.87},{"$f":"'Natural Gas'!Q151","v":0.87},{"$f":"'Natural Gas'!R151","v":0.87},{"$f":"'Natural Gas'!S151","v":0.87},{"$f":"'Natural Gas'!T151","v":0.87},{"$f":"'Natural Gas'!U151","v":0.87},{"$f":"'Natural Gas'!V151","v":0.87},{"$f":"'Natural Gas'!W151","v":0.87},{"$f":"'Natural Gas'!X151","v":0.87},{"$f":"'Natural Gas'!Y151","v":0.87},{"$f":"'Natural Gas'!Z151","v":0.87},{"$f":"'Natural Gas'!AA151","v":0.87},{"$f":"'Natural Gas'!AB151","v":0.87},{"$f":"'Natural Gas'!AC151","v":0.87},{"$f":"'Natural Gas'!AD151","v":0.87},{"$f":"'Natural Gas'!AE151","v":0.87},{"$f":"'Natural Gas'!AF151","v":0.87},{"$f":"'Natural Gas'!AG151","v":0.87},{"$f":"'Natural Gas'!AH151","v":0.87},{"$f":"'Natural Gas'!AI151","v":0.87},{"$f":"'Natural Gas'!AJ151","v":0.87},{"$f":"'Natural Gas'!AK151","v":0.87},{"$f":"'Natural Gas'!AL151","v":0.87},{"$f":"'Natural Gas'!AM151","v":0.87},{"$f":"'Natural Gas'!AN151","v":0.87},{"$f":"'Natural Gas'!AO151","v":0.87},{"$f":"'Natural Gas'!AP151","v":0.87},{"$f":"'Natural Gas'!AQ151","v":0.87},{"$f":"'Natural Gas'!AR151","v":0.87},{"$f":"'Natural Gas'!AS151","v":0.87}]
["RH3NaCCCCSHF","RD","High",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L152","v":0.87},{"$f":"'Natural Gas'!M152","v":0.87},{"$f":"'Natural Gas'!N152","v":0.87},{"$f":"'Natural Gas'!O152","v":0.87},{"$f":"'Natural Gas'!P152","v":0.87},{"$f":"'Natural Gas'!Q152","v":0.87},{"$f":"'Natural Gas'!R152","v":0.87},{"$f":"'Natural Gas'!S152","v":0.87},{"$f":"'Natural Gas'!T152","v":0.87},{"$f":"'Natural Gas'!U152","v":0.87},{"$f":"'Natural Gas'!V152","v":0.87},{"$f":"'Natural Gas'!W152","v":0.87},{"$f":"'Natural Gas'!X152","v":0.87},{"$f":"'Natural Gas'!Y152","v":0.87},{"$f":"'Natural Gas'!Z152","v":0.87},{"$f":"'Natural Gas'!AA152","v":0.87},{"$f":"'Natural Gas'!AB152","v":0.87},{"$f":"'Natural Gas'!AC152","v":0.87},{"$f":"'Natural Gas'!AD152","v":0.87},{"$f":"'Natural Gas'!AE152","v":0.87},{"$f":"'Natural Gas'!AF152","v":0.87},{"$f":"'Natural Gas'!AG152","v":0.87},{"$f":"'Natural Gas'!AH152","v":0.87},{"$f":"'Natural Gas'!AI152","v":0.87},{"$f":"'Natural Gas'!AJ152","v":0.87},{"$f":"'Natural Gas'!AK152","v":0.87},{"$f":"'Natural Gas'!AL152","v":0.87},{"$f":"'Natural Gas'!AM152","v":0.87},{"$f":"'Natural Gas'!AN152","v":0.87},{"$f":"'Natural Gas'!AO152","v":0.87},{"$f":"'Natural Gas'!AP152","v":0.87},{"$f":"'Natural Gas'!AQ152","v":0.87},{"$f":"'Natural Gas'!AR152","v":0.87},{"$f":"'Natural Gas'!AS152","v":0.87}]
["RM3Nu**","RD","Mid",30,"Nuclear","*",{"$f":"Nuclear!L87","v":0.92200000000000004},{"$f":"Nuclear!M87","v":0.92200000000000004},{"$f":"Nuclear!N87","v":0.92200000000000004},{"$f":"Nuclear!O87","v":0.92200000000000004},{"$f":"Nuclear!P87","v":0.92200000000000004},{"$f":"Nuclear!Q87","v":0.92200000000000004},{"$f":"Nuclear!R87","v":0.92200000000000004},{"$f":"Nuclear!S87","v":0.92200000000000004},{"$f":"Nuclear!T87","v":0.92200000000000004},{"$f":"Nuclear!U87","v":0.92200000000000004},{"$f":"Nuclear!V87","v":0.92200000000000004},{"$f":"Nuclear!W87","v":0.92200000000000004},{"$f":"Nuclear!X87","v":0.92200000000000004},{"$f":"Nuclear!Y87","v":0.92200000000000004},{"$f":"Nuclear!Z87","v":0.92200000000000004},{"$f":"Nuclear!AA87","v":0.92200000000000004},{"$f":"Nuclear!AB87","v":0.92200000000000004},{"$f":"Nuclear!AC87","v":0.92200000000000004},{"$f":"Nuclear!AD87","v":0.92200000000000004},{"$f":"Nuclear!AE87","v":0.92200000000000004},{"$f":"Nuclear!AF87","v":0.92200000000000004},{"$f":"Nuclear!AG87","v":0.92200000000000004},{"$f":"Nuclear!AH87","v":0.92200000000000004},{"$f":"Nuclear!AI87","v":0.92200000000000004},{"$f":"Nuclear!AJ87","v":0.92200000000000004},{"$f":"Nuclear!AK87","v":0.92200000000000004},{"$f":"Nuclear!AL87","v":0.92200000000000004},{"$f":"Nuclear!AM87","v":0.92200000000000004},{"$f":"Nuclear!AN87","v":0.92200000000000004},{"$f":"Nuclear!AO87","v":0.92200000000000004},{"$f":"Nuclear!AP87","v":0.92200000000000004},{"$f":"Nuclear!AQ87","v":0.92200000000000004},{"$f":"Nuclear!AR87","v":0.92200000000000004},{"$f":"Nuclear!AS87","v":0.92200000000000004}]
["RL3BiDedicad","RD","Low",30,"Biopower","Dedicated",{"$f":"Biopower!L86","v":0.55600000000000005},{"$f":"Biopower!M86","v":0.55600000000000005},{"$f":"Biopower!N86","v":0.55600000000000005},{"$f":"Biopower!O86","v":0.55600000000000005},{"$f":"Biopower!P86","v":0.55600000000000005},{"$f":"Biopower!Q86","v":0.55600000000000005},{"$f":"Biopower!R86","v":0.55600000000000005},{"$f":"Biopower!S86","v":0.55600000000000005},{"$f":"Biopower!T86","v":0.55600000000000005},{"$f":"Biopower!U86","v":0.55600000000000005},{"$f":"Biopower!V86","v":0.55600000000000005},{"$f":"Biopower!W86","v":0.55600000000000005},{"$f":"Biopower!X86","v":0.55600000000000005},{"$f":"Biopower!Y86","v":0.55600000000000005},{"$f":"Biopower!Z86","v":0.55600000000000005},{"$f":"Biopower!AA86","v":0.55600000000000005},{"$f":"Biopower!AB86","v":0.55600000000000005},{"$f":"Biopower!AC86","v":0.55600000000000005},{"$f":"Biopower!AD86","v":0.55600000000000005},{"$f":"Biopower!AE86","v":0.55600000000000005},{"$f":"Biopower!AF86","v":0.55600000000000005},{"$f":"Biopower!AG86","v":0.55600000000000005},{"$f":"Biopower!AH86","v":0.55600000000000005},{"$f":"Biopower!AI86","v":0.55600000000000005},{"$f":"Biopower!AJ86","v":0.55600000000000005},{"$f":"Biopower!AK86","v":0.55600000000000005},{"$f":"Biopower!AL86","v":0.55600000000000005},{"$f":"Biopower!AM86","v":0.55600000000000005},{"$f":"Biopower!AN86","v":0.55600000000000005},{"$f":"Biopower!AO86","v":0.55600000000000005},{"$f":"Biopower!AP86","v":0.55600000000000005},{"$f":"Biopower!AQ86","v":0.55600000000000005},{"$f":"Biopower!AR86","v":0.55600000000000005},{"$f":"Biopower!AS86","v":0.55600000000000005}]
["RM3BiDedicad","RD","Mid",30,"Biopower","Dedicated",{"$f":"Biopower!L87","v":0.55600000000000005},{"$f":"Biopower!M87","v":0.55600000000000005},{"$f":"Biopower!N87","v":0.55600000000000005},{"$f":"Biopower!O87","v":0.55600000000000005},{"$f":"Biopower!P87","v":0.55600000000000005},{"$f":"Biopower!Q87","v":0.55600000000000005},{"$f":"Biopower!R87","v":0.55600000000000005},{"$f":"Biopower!S87","v":0.55600000000000005},{"$f":"Biopower!T87","v":0.55600000000000005},{"$f":"Biopower!U87","v":0.55600000000000005},{"$f":"Biopower!V87","v":0.55600000000000005},{"$f":"Biopower!W87","v":0.55600000000000005},{"$f":"Biopower!X87","v":0.55600000000000005},{"$f":"Biopower!Y87","v":0.55600000000000005},{"$f":"Biopower!Z87","v":0.55600000000000005},{"$f":"Biopower!AA87","v":0.55600000000000005},{"$f":"Biopower!AB87","v":0.55600000000000005},{"$f":"Biopower!AC87","v":0.55600000000000005},{"$f":"Biopower!AD87","v":0.55600000000000005},{"$f":"Biopower!AE87","v":0.55600000000000005},{"$f":"Biopower!AF87","v":0.55600000000000005},{"$f":"Biopower!AG87","v":0.55600000000000005},{"$f":"Biopower!AH87","v":0.55600000000000005},{"$f":"Biopower!AI87","v":0.55600000000000005},{"$f":"Biopower!AJ87","v":0.55600000000000005},{"$f":"Biopower!AK87","v":0.55600000000000005},{"$f":"Biopower!AL87","v":0.55600000000000005},{"$f":"Biopower!AM87","v":0.55600000000000005},{"$f":"Biopower!AN87","v":0.55600000000000005},{"$f":"Biopower!AO87","v":0.55600000000000005},{"$f":"Biopower!AP87","v":0.55600000000000005},{"$f":"Biopower!AQ87","v":0.55600000000000005},{"$f":"Biopower!AR87","v":0.55600000000000005},{"$f":"Biopower!AS87","v":0.55600000000000005}]
["RC3BiDedicad","RD","Constant",30,"Biopower","Dedicated",{"$f":"Biopower!L88","v":0.55600000000000005},{"$f":"Biopower!M88","v":0.55600000000000005},{"$f":"Biopower!N88","v":0.55600000000000005},{"$f":"Biopower!O88","v":0.55600000000000005},{"$f":"Biopower!P88","v":0.55600000000000005},{"$f":"Biopower!Q88","v":0.55600000000000005},{"$f":"Biopower!R88","v":0.55600000000000005},{"$f":"Biopower!S88","v":0.55600000000000005},{"$f":"Biopower!T88","v":0.55600000000000005},{"$f":"Biopower!U88","v":0.55600000000000005},{"$f":"Biopower!V88","v":0.55600000000000005},{"$f":"Biopower!W88","v":0.55600000000000005},{"$f":"Biopower!X88","v":0.55600000000000005},{"$f":"Biopower!Y88","v":0.55600000000000005},{"$f":"Biopower!Z88","v":0.55600000000000005},{"$f":"Biopower!AA88","v":0.55600000000000005},{"$f":"Biopower!AB88","v":0.55600000000000005},{"$f":"Biopower!AC88","v":0.55600000000000005},{"$f":"Biopower!AD88","v":0.55600000000000005},{"$f":"Biopower!AE88","v":0.55600000000000005},{"$f":"Biopower!AF88","v":0.55600000000000005},{"$f":"Biopower!AG88","v":0.55600000000000005},{"$f":"Biopower!AH88","v":0.55600000000000005},{"$f":"Biopower!AI88","v":0.55600000000000005},{"$f":"Biopower!AJ88","v":0.55600000000000005},{"$f":"Biopower!AK88","v":0.55600000000000005},{"$f":"Biopower!AL88","v":0.55600000000000005},{"$f":"Biopower!AM88","v":0.55600000000000005},{"$f":"Biopower!AN88","v":0.55600000000000005},{"$f":"Biopower!AO88","v":0.55600000000000005},{"$f":"Biopower!AP88","v":0.55600000000000005},{"$f":"Biopower!AQ88","v":0.55600000000000005},{"$f":"Biopower!AR88","v":0.55600000000000005},{"$f":"Biopower!AS88","v":0.55600000000000005}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RL3BiCofired"},"RD","Low",30,"Biopower","CofireOld",{"$f":"Biopower!L89","v":0.55600000000000005},{"$f":"Biopower!M89","v":0.55600000000000005},{"$f":"Biopower!N89","v":0.55600000000000005},{"$f":"Biopower!O89","v":0.55600000000000005},{"$f":"Biopower!P89","v":0.55600000000000005},{"$f":"Biopower!Q89","v":0.55600000000000005},{"$f":"Biopower!R89","v":0.55600000000000005},{"$f":"Biopower!S89","v":0.55600000000000005},{"$f":"Biopower!T89","v":0.55600000000000005},{"$f":"Biopower!U89","v":0.55600000000000005},{"$f":"Biopower!V89","v":0.55600000000000005},{"$f":"Biopower!W89","v":0.55600000000000005},{"$f":"Biopower!X89","v":0.55600000000000005},{"$f":"Biopower!Y89","v":0.55600000000000005},{"$f":"Biopower!Z89","v":0.55600000000000005},{"$f":"Biopower!AA89","v":0.55600000000000005},{"$f":"Biopower!AB89","v":0.55600000000000005},{"$f":"Biopower!AC89","v":0.55600000000000005},{"$f":"Biopower!AD89","v":0.55600000000000005},{"$f":"Biopower!AE89","v":0.55600000000000005},{"$f":"Biopower!AF89","v":0.55600000000000005},{"$f":"Biopower!AG89","v":0.55600000000000005},{"$f":"Biopower!AH89","v":0.55600000000000005},{"$f":"Biopower!AI89","v":0.55600000000000005},{"$f":"Biopower!AJ89","v":0.55600000000000005},{"$f":"Biopower!AK89","v":0.55600000000000005},{"$f":"Biopower!AL89","v":0.55600000000000005},{"$f":"Biopower!AM89","v":0.55600000000000005},{"$f":"Biopower!AN89","v":0.55600000000000005},{"$f":"Biopower!AO89","v":0.55600000000000005},{"$f":"Biopower!AP89","v":0.55600000000000005},{"$f":"Biopower!AQ89","v":0.55600000000000005},{"$f":"Biopower!AR89","v":0.55600000000000005},{"$f":"Biopower!AS89","v":0.55600000000000005}]
["RM3BiCofired","RD","Mid",30,"Biopower","CofireOld",{"$f":"Biopower!L90","v":0.55600000000000005},{"$f":"Biopower!M90","v":0.55600000000000005},{"$f":"Biopower!N90","v":0.55600000000000005},{"$f":"Biopower!O90","v":0.55600000000000005},{"$f":"Biopower!P90","v":0.55600000000000005},{"$f":"Biopower!Q90","v":0.55600000000000005},{"$f":"Biopower!R90","v":0.55600000000000005},{"$f":"Biopower!S90","v":0.55600000000000005},{"$f":"Biopower!T90","v":0.55600000000000005},{"$f":"Biopower!U90","v":0.55600000000000005},{"$f":"Biopower!V90","v":0.55600000000000005},{"$f":"Biopower!W90","v":0.55600000000000005},{"$f":"Biopower!X90","v":0.55600000000000005},{"$f":"Biopower!Y90","v":0.55600000000000005},{"$f":"Biopower!Z90","v":0.55600000000000005},{"$f":"Biopower!AA90","v":0.55600000000000005},{"$f":"Biopower!AB90","v":0.55600000000000005},{"$f":"Biopower!AC90","v":0.55600000000000005},{"$f":"Biopower!AD90","v":0.55600000000000005},{"$f":"Biopower!AE90","v":0.55600000000000005},{"$f":"Biopower!AF90","v":0.55600000000000005},{"$f":"Biopower!AG90","v":0.55600000000000005},{"$f":"Biopower!AH90","v":0.55600000000000005},{"$f":"Biopower!AI90","v":0.55600000000000005},{"$f":"Biopower!AJ90","v":0.55600000000000005},{"$f":"Biopower!AK90","v":0.55600000000000005},{"$f":"Biopower!AL90","v":0.55600000000000005},{"$f":"Biopower!AM90","v":0.55600000000000005},{"$f":"Biopower!AN90","v":0.55600000000000005},{"$f":"Biopower!AO90","v":0.55600000000000005},{"$f":"Biopower!AP90","v":0.55600000000000005},{"$f":"Biopower!AQ90","v":0.55600000000000005},{"$f":"Biopower!AR90","v":0.55600000000000005},{"$f":"Biopower!AS90","v":0.55600000000000005}]
["RC3BiCofired","RD","Constant",30,"Biopower","CofireOld",{"$f":"Biopower!L91","v":0.55600000000000005},{"$f":"Biopower!M91","v":0.55600000000000005},{"$f":"Biopower!N91","v":0.55600000000000005},{"$f":"Biopower!O91","v":0.55600000000000005},{"$f":"Biopower!P91","v":0.55600000000000005},{"$f":"Biopower!Q91","v":0.55600000000000005},{"$f":"Biopower!R91","v":0.55600000000000005},{"$f":"Biopower!S91","v":0.55600000000000005},{"$f":"Biopower!T91","v":0.55600000000000005},{"$f":"Biopower!U91","v":0.55600000000000005},{"$f":"Biopower!V91","v":0.55600000000000005},{"$f":"Biopower!W91","v":0.55600000000000005},{"$f":"Biopower!X91","v":0.55600000000000005},{"$f":"Biopower!Y91","v":0.55600000000000005},{"$f":"Biopower!Z91","v":0.55600000000000005},{"$f":"Biopower!AA91","v":0.55600000000000005},{"$f":"Biopower!AB91","v":0.55600000000000005},{"$f":"Biopower!AC91","v":0.55600000000000005},{"$f":"Biopower!AD91","v":0.55600000000000005},{"$f":"Biopower!AE91","v":0.55600000000000005},{"$f":"Biopower!AF91","v":0.55600000000000005},{"$f":"Biopower!AG91","v":0.55600000000000005},{"$f":"Biopower!AH91","v":0.55600000000000005},{"$f":"Biopower!AI91","v":0.55600000000000005},{"$f":"Biopower!AJ91","v":0.55600000000000005},{"$f":"Biopower!AK91","v":0.55600000000000005},{"$f":"Biopower!AL91","v":0.55600000000000005},{"$f":"Biopower!AM91","v":0.55600000000000005},{"$f":"Biopower!AN91","v":0.55600000000000005},{"$f":"Biopower!AO91","v":0.55600000000000005},{"$f":"Biopower!AP91","v":0.55600000000000005},{"$f":"Biopower!AQ91","v":0.55600000000000005},{"$f":"Biopower!AR91","v":0.55600000000000005},{"$f":"Biopower!AS91","v":0.55600000000000005}]
["RL3BiCofirew","RD","Low",30,"Biopower","CofireNew",{"$f":"Biopower!L92","v":0.55600000000000005},{"$f":"Biopower!M92","v":0.55600000000000005},{"$f":"Biopower!N92","v":0.55600000000000005},{"$f":"Biopower!O92","v":0.55600000000000005},{"$f":"Biopower!P92","v":0.55600000000000005},{"$f":"Biopower!Q92","v":0.55600000000000005},{"$f":"Biopower!R92","v":0.55600000000000005},{"$f":"Biopower!S92","v":0.55600000000000005},{"$f":"Biopower!T92","v":0.55600000000000005},{"$f":"Biopower!U92","v":0.55600000000000005},{"$f":"Biopower!V92","v":0.55600000000000005},{"$f":"Biopower!W92","v":0.55600000000000005},{"$f":"Biopower!X92","v":0.55600000000000005},{"$f":"Biopower!Y92","v":0.55600000000000005},{"$f":"Biopower!Z92","v":0.55600000000000005},{"$f":"Biopower!AA92","v":0.55600000000000005},{"$f":"Biopower!AB92","v":0.55600000000000005},{"$f":"Biopower!AC92","v":0.55600000000000005},{"$f":"Biopower!AD92","v":0.55600000000000005},{"$f":"Biopower!AE92","v":0.55600000000000005},{"$f":"Biopower!AF92","v":0.55600000000000005},{"$f":"Biopower!AG92","v":0.55600000000000005},{"$f":"Biopower!AH92","v":0.55600000000000005},{"$f":"Biopower!AI92","v":0.55600000000000005},{"$f":"Biopower!AJ92","v":0.55600000000000005},{"$f":"Biopower!AK92","v":0.55600000000000005},{"$f":"Biopower!AL92","v":0.55600000000000005},{"$f":"Biopower!AM92","v":0.55600000000000005},{"$f":"Biopower!AN92","v":0.55600000000000005},{"$f":"Biopower!AO92","v":0.55600000000000005},{"$f":"Biopower!AP92","v":0.55600000000000005},{"$f":"Biopower!AQ92","v":0.55600000000000005},{"$f":"Biopower!AR92","v":0.55600000000000005},{"$f":"Biopower!AS92","v":0.55600000000000005}]
["RM3BiCofirew","RD","Mid",30,"Biopower","CofireNew",{"$f":"Biopower!L93","v":0.55600000000000005},{"$f":"Biopower!M93","v":0.55600000000000005},{"$f":"Biopower!N93","v":0.55600000000000005},{"$f":"Biopower!O93","v":0.55600000000000005},{"$f":"Biopower!P93","v":0.55600000000000005},{"$f":"Biopower!Q93","v":0.55600000000000005},{"$f":"Biopower!R93","v":0.55600000000000005},{"$f":"Biopower!S93","v":0.55600000000000005},{"$f":"Biopower!T93","v":0.55600000000000005},{"$f":"Biopower!U93","v":0.55600000000000005},{"$f":"Biopower!V93","v":0.55600000000000005},{"$f":"Biopower!W93","v":0.55600000000000005},{"$f":"Biopower!X93","v":0.55600000000000005},{"$f":"Biopower!Y93","v":0.55600000000000005},{"$f":"Biopower!Z93","v":0.55600000000000005},{"$f":"Biopower!AA93","v":0.55600000000000005},{"$f":"Biopower!AB93","v":0.55600000000000005},{"$f":"Biopower!AC93","v":0.55600000000000005},{"$f":"Biopower!AD93","v":0.55600000000000005},{"$f":"Biopower!AE93","v":0.55600000000000005},{"$f":"Biopower!AF93","v":0.55600000000000005},{"$f":"Biopower!AG93","v":0.55600000000000005},{"$f":"Biopower!AH93","v":0.55600000000000005},{"$f":"Biopower!AI93","v":0.55600000000000005},{"$f":"Biopower!AJ93","v":0.55600000000000005},{"$f":"Biopower!AK93","v":0.55600000000000005},{"$f":"Biopower!AL93","v":0.55600000000000005},{"$f":"Biopower!AM93","v":0.55600000000000005},{"$f":"Biopower!AN93","v":0.55600000000000005},{"$f":"Biopower!AO93","v":0.55600000000000005},{"$f":"Biopower!AP93","v":0.55600000000000005},{"$f":"Biopower!AQ93","v":0.55600000000000005},{"$f":"Biopower!AR93","v":0.55600000000000005},{"$f":"Biopower!AS93","v":0.55600000000000005}]
["RC3BiCofirew","RD","Constant",30,"Biopower","CofireNew",{"$f":"Biopower!L94","v":0.55600000000000005},{"$f":"Biopower!M94","v":0.55600000000000005},{"$f":"Biopower!N94","v":0.55600000000000005},{"$f":"Biopower!O94","v":0.55600000000000005},{"$f":"Biopower!P94","v":0.55600000000000005},{"$f":"Biopower!Q94","v":0.55600000000000005},{"$f":"Biopower!R94","v":0.55600000000000005},{"$f":"Biopower!S94","v":0.55600000000000005},{"$f":"Biopower!T94","v":0.55600000000000005},{"$f":"Biopower!U94","v":0.55600000000000005},{"$f":"Biopower!V94","v":0.55600000000000005},{"$f":"Biopower!W94","v":0.55600000000000005},{"$f":"Biopower!X94","v":0.55600000000000005},{"$f":"Biopower!Y94","v":0.55600000000000005},{"$f":"Biopower!Z94","v":0.55600000000000005},{"$f":"Biopower!AA94","v":0.55600000000000005},{"$f":"Biopower!AB94","v":0.55600000000000005},{"$f":"Biopower!AC94","v":0.55600000000000005},{"$f":"Biopower!AD94","v":0.55600000000000005},{"$f":"Biopower!AE94","v":0.55600000000000005},{"$f":"Biopower!AF94","v":0.55600000000000005},{"$f":"Biopower!AG94","v":0.55600000000000005},{"$f":"Biopower!AH94","v":0.55600000000000005},{"$f":"Biopower!AI94","v":0.55600000000000005},{"$f":"Biopower!AJ94","v":0.55600000000000005},{"$f":"Biopower!AK94","v":0.55600000000000005},{"$f":"Biopower!AL94","v":0.55600000000000005},{"$f":"Biopower!AM94","v":0.55600000000000005},{"$f":"Biopower!AN94","v":0.55600000000000005},{"$f":"Biopower!AO94","v":0.55600000000000005},{"$f":"Biopower!AP94","v":0.55600000000000005},{"$f":"Biopower!AQ94","v":0.55600000000000005},{"$f":"Biopower!AR94","v":0.55600000000000005},{"$f":"Biopower!AS94","v":0.55600000000000005}]
["RL3Ba**","RD","Low",30,"Battery","*","*",{"$f":"Storage!M26","v":0.85},{"$f":"Storage!N26","v":0.85},{"$f":"Storage!O26","v":0.85},{"$f":"Storage!P26","v":0.85},{"$f":"Storage!Q26","v":0.85},{"$f":"Storage!R26","v":0.85},{"$f":"Storage!S26","v":0.85},{"$f":"Storage!T26","v":0.85},{"$f":"Storage!U26","v":0.85},{"$f":"Storage!V26","v":0.85},{"$f":"Storage!W26","v":0.85},{"$f":"Storage!X26","v":0.85},{"$f":"Storage!Y26","v":0.85},{"$f":"Storage!Z26","v":0.85},{"$f":"Storage!AA26","v":0.85},{"$f":"Storage!AB26","v":0.85},{"$f":"Storage!AC26","v":0.85},{"$f":"Storage!AD26","v":0.85},{"$f":"Storage!AE26","v":0.85},{"$f":"Storage!AF26","v":0.85},{"$f":"Storage!AG26","v":0.85},{"$f":"Storage!AH26","v":0.85},{"$f":"Storage!AI26","v":0.85},{"$f":"Storage!AJ26","v":0.85},{"$f":"Storage!AK26","v":0.85},{"$f":"Storage!AL26","v":0.85},{"$f":"Storage!AM26","v":0.85},{"$f":"Storage!AN26","v":0.85},{"$f":"Storage!AO26","v":0.85},{"$f":"Storage!AP26","v":0.85},{"$f":"Storage!AQ26","v":0.85},{"$f":"Storage!AR26","v":0.85},{"$f":"Storage!AS26","v":0.85}]
["RM3Ba**","RD","Mid",30,"Battery","*","*",{"$f":"Storage!M27","v":0.85},{"$f":"Storage!N27","v":0.85},{"$f":"Storage!O27","v":0.85},{"$f":"Storage!P27","v":0.85},{"$f":"Storage!Q27","v":0.85},{"$f":"Storage!R27","v":0.85},{"$f":"Storage!S27","v":0.85},{"$f":"Storage!T27","v":0.85},{"$f":"Storage!U27","v":0.85},{"$f":"Storage!V27","v":0.85},{"$f":"Storage!W27","v":0.85},{"$f":"Storage!X27","v":0.85},{"$f":"Storage!Y27","v":0.85},{"$f":"Storage!Z27","v":0.85},{"$f":"Storage!AA27","v":0.85},{"$f":"Storage!AB27","v":0.85},{"$f":"Storage!AC27","v":0.85},{"$f":"Storage!AD27","v":0.85},{"$f":"Storage!AE27","v":0.85},{"$f":"Storage!AF27","v":0.85},{"$f":"Storage!AG27","v":0.85},{"$f":"Storage!AH27","v":0.85},{"$f":"Storage!AI27","v":0.85},{"$f":"Storage!AJ27","v":0.85},{"$f":"Storage!AK27","v":0.85},{"$f":"Storage!AL27","v":0.85},{"$f":"Storage!AM27","v":0.85},{"$f":"Storage!AN27","v":0.85},{"$f":"Storage!AO27","v":0.85},{"$f":"Storage!AP27","v":0.85},{"$f":"Storage!AQ27","v":0.85},{"$f":"Storage!AR27","v":0.85},{"$f":"Storage!AS27","v":0.85}]
["RC3Ba**","RD","Constant",30,"Battery","*","*",{"$f":"Storage!M28","v":0.85},{"$f":"Storage!N28","v":0.85},{"$f":"Storage!O28","v":0.85},{"$f":"Storage!P28","v":0.85},{"$f":"Storage!Q28","v":0.85},{"$f":"Storage!R28","v":0.85},{"$f":"Storage!S28","v":0.85},{"$f":"Storage!T28","v":0.85},{"$f":"Storage!U28","v":0.85},{"$f":"Storage!V28","v":0.85},{"$f":"Storage!W28","v":0.85},{"$f":"Storage!X28","v":0.85},{"$f":"Storage!Y28","v":0.85},{"$f":"Storage!Z28","v":0.85},{"$f":"Storage!AA28","v":0.85},{"$f":"Storage!AB28","v":0.85},{"$f":"Storage!AC28","v":0.85},{"$f":"Storage!AD28","v":0.85},{"$f":"Storage!AE28","v":0.85},{"$f":"Storage!AF28","v":0.85},{"$f":"Storage!AG28","v":0.85},{"$f":"Storage!AH28","v":0.85},{"$f":"Storage!AI28","v":0.85},{"$f":"Storage!AJ28","v":0.85},{"$f":"Storage!AK28","v":0.85},{"$f":"Storage!AL28","v":0.85},{"$f":"Storage!AM28","v":0.85},{"$f":"Storage!AN28","v":0.85},{"$f":"Storage!AO28","v":0.85},{"$f":"Storage!AP28","v":0.85},{"$f":"Storage!AQ28","v":0.85},{"$f":"Storage!AR28","v":0.85},{"$f":"Storage!AS28","v":0.85}]
["RL3HyNPD11","RD","Low",30,"Hydropower","NPD1",{"$f":"Hydropower!L167","v":0.61727560127199999},{"$f":"Hydropower!M167","v":0.61727560127199999},{"$f":"Hydropower!N167","v":0.61727560127199999},{"$f":"Hydropower!O167","v":0.61727560127199999},{"$f":"Hydropower!P167","v":0.61727560127199999},{"$f":"Hydropower!Q167","v":0.61727560127199999},{"$f":"Hydropower!R167","v":0.61727560127199999},{"$f":"Hydropower!S167","v":0.61727560127199999},{"$f":"Hydropower!T167","v":0.61727560127199999},{"$f":"Hydropower!U167","v":0.61727560127199999},{"$f":"Hydropower!V167","v":0.61727560127199999},{"$f":"Hydropower!W167","v":0.61727560127199999},{"$f":"Hydropower!X167","v":0.61727560127199999},{"$f":"Hydropower!Y167","v":0.61727560127199999},{"$f":"Hydropower!Z167","v":0.61727560127199999},{"$f":"Hydropower!AA167","v":0.61727560127199999},{"$f":"Hydropower!AB167","v":0.61727560127199999},{"$f":"Hydropower!AC167","v":0.61727560127199999},{"$f":"Hydropower!AD167","v":0.61727560127199999},{"$f":"Hydropower!AE167","v":0.61727560127199999},{"$f":"Hydropower!AF167","v":0.61727560127199999},{"$f":"Hydropower!AG167","v":0.61727560127199999},{"$f":"Hydropower!AH167","v":0.61727560127199999},{"$f":"Hydropower!AI167","v":0.61727560127199999},{"$f":"Hydropower!AJ167","v":0.61727560127199999},{"$f":"Hydropower!AK167","v":0.61727560127199999},{"$f":"Hydropower!AL167","v":0.61727560127199999},{"$f":"Hydropower!AM167","v":0.61727560127199999},{"$f":"Hydropower!AN167","v":0.61727560127199999},{"$f":"Hydropower!AO167","v":0.61727560127199999},{"$f":"Hydropower!AP167","v":0.61727560127199999},{"$f":"Hydropower!AQ167","v":0.61727560127199999},{"$f":"Hydropower!AR167","v":0.61727560127199999},{"$f":"Hydropower!AS167","v":0.61727560127199999}]
["RM3HyNPD11","RD","Mid",30,"Hydropower","NPD1",{"$f":"Hydropower!L168","v":0.61727560127199999},{"$f":"Hydropower!M168","v":0.61727560127199999},{"$f":"Hydropower!N168","v":0.61727560127199999},{"$f":"Hydropower!O168","v":0.61727560127199999},{"$f":"Hydropower!P168","v":0.61727560127199999},{"$f":"Hydropower!Q168","v":0.61727560127199999},{"$f":"Hydropower!R168","v":0.61727560127199999},{"$f":"Hydropower!S168","v":0.61727560127199999},{"$f":"Hydropower!T168","v":0.61727560127199999},{"$f":"Hydropower!U168","v":0.61727560127199999},{"$f":"Hydropower!V168","v":0.61727560127199999},{"$f":"Hydropower!W168","v":0.61727560127199999},{"$f":"Hydropower!X168","v":0.61727560127199999},{"$f":"Hydropower!Y168","v":0.61727560127199999},{"$f":"Hydropower!Z168","v":0.61727560127199999},{"$f":"Hydropower!AA168","v":0.61727560127199999},{"$f":"Hydropower!AB168","v":0.61727560127199999},{"$f":"Hydropower!AC168","v":0.61727560127199999},{"$f":"Hydropower!AD168","v":0.61727560127199999},{"$f":"Hydropower!AE168","v":0.61727560127199999},{"$f":"Hydropower!AF168","v":0.61727560127199999},{"$f":"Hydropower!AG168","v":0.61727560127199999},{"$f":"Hydropower!AH168","v":0.61727560127199999},{"$f":"Hydropower!AI168","v":0.61727560127199999},{"$f":"Hydropower!AJ168","v":0.61727560127199999},{"$f":"Hydropower!AK168","v":0.61727560127199999},{"$f":"Hydropower!AL168","v":0.61727560127199999},{"$f":"Hydropower!AM168","v":0.61727560127199999},{"$f":"Hydropower!AN168","v":0.61727560127199999},{"$f":"Hydropower!AO168","v":0.61727560127199999},{"$f":"Hydropower!AP168","v":0.61727560127199999},{"$f":"Hydropower!AQ168","v":0.61727560127199999},{"$f":"Hydropower!AR168","v":0.61727560127199999},{"$f":"Hydropower!AS168","v":0.61727560127199999}]
["RC3HyNPD11","RD","Constant",30,"Hydropower","NPD1",{"$f":"Hydropower!L169","v":0.61727560127199999},{"$f":"Hydropower!M169","v":0.61727560127199999},{"$f":"Hydropower!N169","v":0.61727560127199999},{"$f":"Hydropower!O169","v":0.61727560127199999},{"$f":"Hydropower!P169","v":0.61727560127199999},{"$f":"Hydropower!Q169","v":0.61727560127199999},{"$f":"Hydropower!R169","v":0.61727560127199999},{"$f":"Hydropower!S169","v":0.61727560127199999},{"$f":"Hydropower!T169","v":0.61727560127199999},{"$f":"Hydropower!U169","v":0.61727560127199999},{"$f":"Hydropower!V169","v":0.61727560127199999},{"$f":"Hydropower!W169","v":0.61727560127199999},{"$f":"Hydropower!X169","v":0.61727560127199999},{"$f":"Hydropower!Y169","v":0.61727560127199999},{"$f":"Hydropower!Z169","v":0.61727560127199999},{"$f":"Hydropower!AA169","v":0.61727560127199999},{"$f":"Hydropower!AB169","v":0.61727560127199999},{"$f":"Hydropower!AC169","v":0.61727560127199999},{"$f":"Hydropower!AD169","v":0.61727560127199999},{"$f":"Hydropower!AE169","v":0.61727560127199999},{"$f":"Hydropower!AF169","v":0.61727560127199999},{"$f":"Hydropower!AG169","v":0.61727560127199999},{"$f":"Hydropower!AH169","v":0.61727560127199999},{"$f":"Hydropower!AI169","v":0.61727560127199999},{"$f":"Hydropower!AJ169","v":0.61727560127199999},{"$f":"Hydropower!AK169","v":0.61727560127199999},{"$f":"Hydropower!AL169","v":0.61727560127199999},{"$f":"Hydropower!AM169","v":0.61727560127199999},{"$f":"Hydropower!AN169","v":0.61727560127199999},{"$f":"Hydropower!AO169","v":0.61727560127199999},{"$f":"Hydropower!AP169","v":0.61727560127199999},{"$f":"Hydropower!AQ169","v":0.61727560127199999},{"$f":"Hydropower!AR169","v":0.61727560127199999},{"$f":"Hydropower!AS169","v":0.61727560127199999}]
["RL3HyNPD22","RD","Low",30,"Hydropower","NPD2",{"$f":"Hydropower!L170","v":0.63656234598399997},{"$f":"Hydropower!M170","v":0.63656234598399997},{"$f":"Hydropower!N170","v":0.63656234598399997},{"$f":"Hydropower!O170","v":0.63656234598399997},{"$f":"Hydropower!P170","v":0.63656234598399997},{"$f":"Hydropower!Q170","v":0.63656234598399997},{"$f":"Hydropower!R170","v":0.63656234598399997},{"$f":"Hydropower!S170","v":0.63656234598399997},{"$f":"Hydropower!T170","v":0.63656234598399997},{"$f":"Hydropower!U170","v":0.63656234598399997},{"$f":"Hydropower!V170","v":0.63656234598399997},{"$f":"Hydropower!W170","v":0.63656234598399997},{"$f":"Hydropower!X170","v":0.63656234598399997},{"$f":"Hydropower!Y170","v":0.63656234598399997},{"$f":"Hydropower!Z170","v":0.63656234598399997},{"$f":"Hydropower!AA170","v":0.63656234598399997},{"$f":"Hydropower!AB170","v":0.63656234598399997},{"$f":"Hydropower!AC170","v":0.63656234598399997},{"$f":"Hydropower!AD170","v":0.63656234598399997},{"$f":"Hydropower!AE170","v":0.63656234598399997},{"$f":"Hydropower!AF170","v":0.63656234598399997},{"$f":"Hydropower!AG170","v":0.63656234598399997},{"$f":"Hydropower!AH170","v":0.63656234598399997},{"$f":"Hydropower!AI170","v":0.63656234598399997},{"$f":"Hydropower!AJ170","v":0.63656234598399997},{"$f":"Hydropower!AK170","v":0.63656234598399997},{"$f":"Hydropower!AL170","v":0.63656234598399997},{"$f":"Hydropower!AM170","v":0.63656234598399997},{"$f":"Hydropower!AN170","v":0.63656234598399997},{"$f":"Hydropower!AO170","v":0.63656234598399997},{"$f":"Hydropower!AP170","v":0.63656234598399997},{"$f":"Hydropower!AQ170","v":0.63656234598399997},{"$f":"Hydropower!AR170","v":0.63656234598399997},{"$f":"Hydropower!AS170","v":0.63656234598399997}]
["RM3HyNPD22","RD","Mid",30,"Hydropower","NPD2",{"$f":"Hydropower!L171","v":0.63656234598399997},{"$f":"Hydropower!M171","v":0.63656234598399997},{"$f":"Hydropower!N171","v":0.63656234598399997},{"$f":"Hydropower!O171","v":0.63656234598399997},{"$f":"Hydropower!P171","v":0.63656234598399997},{"$f":"Hydropower!Q171","v":0.63656234598399997},{"$f":"Hydropower!R171","v":0.63656234598399997},{"$f":"Hydropower!S171","v":0.63656234598399997},{"$f":"Hydropower!T171","v":0.63656234598399997},{"$f":"Hydropower!U171","v":0.63656234598399997},{"$f":"Hydropower!V171","v":0.63656234598399997},{"$f":"Hydropower!W171","v":0.63656234598399997},{"$f":"Hydropower!X171","v":0.63656234598399997},{"$f":"Hydropower!Y171","v":0.63656234598399997},{"$f":"Hydropower!Z171","v":0.63656234598399997},{"$f":"Hydropower!AA171","v":0.63656234598399997},{"$f":"Hydropower!AB171","v":0.63656234598399997},{"$f":"Hydropower!AC171","v":0.63656234598399997},{"$f":"Hydropower!AD171","v":0.63656234598399997},{"$f":"Hydropower!AE171","v":0.63656234598399997},{"$f":"Hydropower!AF171","v":0.63656234598399997},{"$f":"Hydropower!AG171","v":0.63656234598399997},{"$f":"Hydropower!AH171","v":0.63656234598399997},{"$f":"Hydropower!AI171","v":0.63656234598399997},{"$f":"Hydropower!AJ171","v":0.63656234598399997},{"$f":"Hydropower!AK171","v":0.63656234598399997},{"$f":"Hydropower!AL171","v":0.63656234598399997},{"$f":"Hydropower!AM171","v":0.63656234598399997},{"$f":"Hydropower!AN171","v":0.63656234598399997},{"$f":"Hydropower!AO171","v":0.63656234598399997},{"$f":"Hydropower!AP171","v":0.63656234598399997},{"$f":"Hydropower!AQ171","v":0.63656234598399997},{"$f":"Hydropower!AR171","v":0.63656234598399997},{"$f":"Hydropower!AS171","v":0.63656234598399997}]
["RC3HyNPD22","RD","Constant",30,"Hydropower","NPD2",{"$f":"Hydropower!L172","v":0.63656234598399997},{"$f":"Hydropower!M172","v":0.63656234598399997},{"$f":"Hydropower!N172","v":0.63656234598399997},{"$f":"Hydropower!O172","v":0.63656234598399997},{"$f":"Hydropower!P172","v":0.63656234598399997},{"$f":"Hydropower!Q172","v":0.63656234598399997},{"$f":"Hydropower!R172","v":0.63656234598399997},{"$f":"Hydropower!S172","v":0.63656234598399997},{"$f":"Hydropower!T172","v":0.63656234598399997},{"$f":"Hydropower!U172","v":0.63656234598399997},{"$f":"Hydropower!V172","v":0.63656234598399997},{"$f":"Hydropower!W172","v":0.63656234598399997},{"$f":"Hydropower!X172","v":0.63656234598399997},{"$f":"Hydropower!Y172","v":0.63656234598399997},{"$f":"Hydropower!Z172","v":0.63656234598399997},{"$f":"Hydropower!AA172","v":0.63656234598399997},{"$f":"Hydropower!AB172","v":0.63656234598399997},{"$f":"Hydropower!AC172","v":0.63656234598399997},{"$f":"Hydropower!AD172","v":0.63656234598399997},{"$f":"Hydropower!AE172","v":0.63656234598399997},{"$f":"Hydropower!AF172","v":0.63656234598399997},{"$f":"Hydropower!AG172","v":0.63656234598399997},{"$f":"Hydropower!AH172","v":0.63656234598399997},{"$f":"Hydropower!AI172","v":0.63656234598399997},{"$f":"Hydropower!AJ172","v":0.63656234598399997},{"$f":"Hydropower!AK172","v":0.63656234598399997},{"$f":"Hydropower!AL172","v":0.63656234598399997},{"$f":"Hydropower!AM172","v":0.63656234598399997},{"$f":"Hydropower!AN172","v":0.63656234598399997},{"$f":"Hydropower!AO172","v":0.63656234598399997},{"$f":"Hydropower!AP172","v":0.63656234598399997},{"$f":"Hydropower!AQ172","v":0.63656234598399997},{"$f":"Hydropower!AR172","v":0.63656234598399997},{"$f":"Hydropower!AS172","v":0.63656234598399997}]
["RL3HyNPD33","RD","Low",30,"Hydropower","NPD3",{"$f":"Hydropower!L173","v":0.59716897744700004},{"$f":"Hydropower!M173","v":0.59716897744700004},{"$f":"Hydropower!N173","v":0.59716897744700004},{"$f":"Hydropower!O173","v":0.59716897744700004},{"$f":"Hydropower!P173","v":0.59716897744700004},{"$f":"Hydropower!Q173","v":0.59716897744700004},{"$f":"Hydropower!R173","v":0.59716897744700004},{"$f":"Hydropower!S173","v":0.59716897744700004},{"$f":"Hydropower!T173","v":0.59716897744700004},{"$f":"Hydropower!U173","v":0.59716897744700004},{"$f":"Hydropower!V173","v":0.59716897744700004},{"$f":"Hydropower!W173","v":0.59716897744700004},{"$f":"Hydropower!X173","v":0.59716897744700004},{"$f":"Hydropower!Y173","v":0.59716897744700004},{"$f":"Hydropower!Z173","v":0.59716897744700004},{"$f":"Hydropower!AA173","v":0.59716897744700004},{"$f":"Hydropower!AB173","v":0.59716897744700004},{"$f":"Hydropower!AC173","v":0.59716897744700004},{"$f":"Hydropower!AD173","v":0.59716897744700004},{"$f":"Hydropower!AE173","v":0.59716897744700004},{"$f":"Hydropower!AF173","v":0.59716897744700004},{"$f":"Hydropower!AG173","v":0.59716897744700004},{"$f":"Hydropower!AH173","v":0.59716897744700004},{"$f":"Hydropower!AI173","v":0.59716897744700004},{"$f":"Hydropower!AJ173","v":0.59716897744700004},{"$f":"Hydropower!AK173","v":0.59716897744700004},{"$f":"Hydropower!AL173","v":0.59716897744700004},{"$f":"Hydropower!AM173","v":0.59716897744700004},{"$f":"Hydropower!AN173","v":0.59716897744700004},{"$f":"Hydropower!AO173","v":0.59716897744700004},{"$f":"Hydropower!AP173","v":0.59716897744700004},{"$f":"Hydropower!AQ173","v":0.59716897744700004},{"$f":"Hydropower!AR173","v":0.59716897744700004},{"$f":"Hydropower!AS173","v":0.59716897744700004}]
["RM3HyNPD33","RD","Mid",30,"Hydropower","NPD3",{"$f":"Hydropower!L174","v":0.59716897744700004},{"$f":"Hydropower!M174","v":0.59716897744700004},{"$f":"Hydropower!N174","v":0.59716897744700004},{"$f":"Hydropower!O174","v":0.59716897744700004},{"$f":"Hydropower!P174","v":0.59716897744700004},{"$f":"Hydropower!Q174","v":0.59716897744700004},{"$f":"Hydropower!R174","v":0.59716897744700004},{"$f":"Hydropower!S174","v":0.59716897744700004},{"$f":"Hydropower!T174","v":0.59716897744700004},{"$f":"Hydropower!U174","v":0.59716897744700004},{"$f":"Hydropower!V174","v":0.59716897744700004},{"$f":"Hydropower!W174","v":0.59716897744700004},{"$f":"Hydropower!X174","v":0.59716897744700004},{"$f":"Hydropower!Y174","v":0.59716897744700004},{"$f":"Hydropower!Z174","v":0.59716897744700004},{"$f":"Hydropower!AA174","v":0.59716897744700004},{"$f":"Hydropower!AB174","v":0.59716897744700004},{"$f":"Hydropower!AC174","v":0.59716897744700004},{"$f":"Hydropower!AD174","v":0.59716897744700004},{"$f":"Hydropower!AE174","v":0.59716897744700004},{"$f":"Hydropower!AF174","v":0.59716897744700004},{"$f":"Hydropower!AG174","v":0.59716897744700004},{"$f":"Hydropower!AH174","v":0.59716897744700004},{"$f":"Hydropower!AI174","v":0.59716897744700004},{"$f":"Hydropower!AJ174","v":0.59716897744700004},{"$f":"Hydropower!AK174","v":0.59716897744700004},{"$f":"Hydropower!AL174","v":0.59716897744700004},{"$f":"Hydropower!AM174","v":0.59716897744700004},{"$f":"Hydropower!AN174","v":0.59716897744700004},{"$f":"Hydropower!AO174","v":0.59716897744700004},{"$f":"Hydropower!AP174","v":0.59716897744700004},{"$f":"Hydropower!AQ174","v":0.59716897744700004},{"$f":"Hydropower!AR174","v":0.59716897744700004},{"$f":"Hydropower!AS174","v":0.59716897744700004}]
["RC3HyNPD33","RD","Constant",30,"Hydropower","NPD3",{"$f":"Hydropower!L175","v":0.59716897744700004},{"$f":"Hydropower!M175","v":0.59716897744700004},{"$f":"Hydropower!N175","v":0.59716897744700004},{"$f":"Hydropower!O175","v":0.59716897744700004},{"$f":"Hydropower!P175","v":0.59716897744700004},{"$f":"Hydropower!Q175","v":0.59716897744700004},{"$f":"Hydropower!R175","v":0.59716897744700004},{"$f":"Hydropower!S175","v":0.59716897744700004},{"$f":"Hydropower!T175","v":0.59716897744700004},{"$f":"Hydropower!U175","v":0.59716897744700004},{"$f":"Hydropower!V175","v":0.59716897744700004},{"$f":"Hydropower!W175","v":0.59716897744700004},{"$f":"Hydropower!X175","v":0.59716897744700004},{"$f":"Hydropower!Y175","v":0.59716897744700004},{"$f":"Hydropower!Z175","v":0.59716897744700004},{"$f":"Hydropower!AA175","v":0.59716897744700004},{"$f":"Hydropower!AB175","v":0.59716897744700004},{"$f":"Hydropower!AC175","v":0.59716897744700004},{"$f":"Hydropower!AD175","v":0.59716897744700004},{"$f":"Hydropower!AE175","v":0.59716897744700004},{"$f":"Hydropower!AF175","v":0.59716897744700004},{"$f":"Hydropower!AG175","v":0.59716897744700004},{"$f":"Hydropower!AH175","v":0.59716897744700004},{"$f":"Hydropower!AI175","v":0.59716897744700004},{"$f":"Hydropower!AJ175","v":0.59716897744700004},{"$f":"Hydropower!AK175","v":0.59716897744700004},{"$f":"Hydropower!AL175","v":0.59716897744700004},{"$f":"Hydropower!AM175","v":0.59716897744700004},{"$f":"Hydropower!AN175","v":0.59716897744700004},{"$f":"Hydropower!AO175","v":0.59716897744700004},{"$f":"Hydropower!AP175","v":0.59716897744700004},{"$f":"Hydropower!AQ175","v":0.59716897744700004},{"$f":"Hydropower!AR175","v":0.59716897744700004},{"$f":"Hydropower!AS175","v":0.59716897744700004}]
["RL3HyNPD44","RD","Low",30,"Hydropower","NPD4",{"$f":"Hydropower!L176","v":0.59782997985700004},{"$f":"Hydropower!M176","v":0.59782997985700004},{"$f":"Hydropower!N176","v":0.59782997985700004},{"$f":"Hydropower!O176","v":0.59782997985700004},{"$f":"Hydropower!P176","v":0.59782997985700004},{"$f":"Hydropower!Q176","v":0.59782997985700004},{"$f":"Hydropower!R176","v":0.59782997985700004},{"$f":"Hydropower!S176","v":0.59782997985700004},{"$f":"Hydropower!T176","v":0.59782997985700004},{"$f":"Hydropower!U176","v":0.59782997985700004},{"$f":"Hydropower!V176","v":0.59782997985700004},{"$f":"Hydropower!W176","v":0.59782997985700004},{"$f":"Hydropower!X176","v":0.59782997985700004},{"$f":"Hydropower!Y176","v":0.59782997985700004},{"$f":"Hydropower!Z176","v":0.59782997985700004},{"$f":"Hydropower!AA176","v":0.59782997985700004},{"$f":"Hydropower!AB176","v":0.59782997985700004},{"$f":"Hydropower!AC176","v":0.59782997985700004},{"$f":"Hydropower!AD176","v":0.59782997985700004},{"$f":"Hydropower!AE176","v":0.59782997985700004},{"$f":"Hydropower!AF176","v":0.59782997985700004},{"$f":"Hydropower!AG176","v":0.59782997985700004},{"$f":"Hydropower!AH176","v":0.59782997985700004},{"$f":"Hydropower!AI176","v":0.59782997985700004},{"$f":"Hydropower!AJ176","v":0.59782997985700004},{"$f":"Hydropower!AK176","v":0.59782997985700004},{"$f":"Hydropower!AL176","v":0.59782997985700004},{"$f":"Hydropower!AM176","v":0.59782997985700004},{"$f":"Hydropower!AN176","v":0.59782997985700004},{"$f":"Hydropower!AO176","v":0.59782997985700004},{"$f":"Hydropower!AP176","v":0.59782997985700004},{"$f":"Hydropower!AQ176","v":0.59782997985700004},{"$f":"Hydropower!AR176","v":0.59782997985700004},{"$f":"Hydropower!AS176","v":0.59782997985700004}]
["RM3HyNPD44","RD","Mid",30,"Hydropower","NPD4",{"$f":"Hydropower!L177","v":0.59782997985700004},{"$f":"Hydropower!M177","v":0.59782997985700004},{"$f":"Hydropower!N177","v":0.59782997985700004},{"$f":"Hydropower!O177","v":0.59782997985700004},{"$f":"Hydropower!P177","v":0.59782997985700004},{"$f":"Hydropower!Q177","v":0.59782997985700004},{"$f":"Hydropower!R177","v":0.59782997985700004},{"$f":"Hydropower!S177","v":0.59782997985700004},{"$f":"Hydropower!T177","v":0.59782997985700004},{"$f":"Hydropower!U177","v":0.59782997985700004},{"$f":"Hydropower!V177","v":0.59782997985700004},{"$f":"Hydropower!W177","v":0.59782997985700004},{"$f":"Hydropower!X177","v":0.59782997985700004},{"$f":"Hydropower!Y177","v":0.59782997985700004},{"$f":"Hydropower!Z177","v":0.59782997985700004},{"$f":"Hydropower!AA177","v":0.59782997985700004},{"$f":"Hydropower!AB177","v":0.59782997985700004},{"$f":"Hydropower!AC177","v":0.59782997985700004},{"$f":"Hydropower!AD177","v":0.59782997985700004},{"$f":"Hydropower!AE177","v":0.59782997985700004},{"$f":"Hydropower!AF177","v":0.59782997985700004},{"$f":"Hydropower!AG177","v":0.59782997985700004},{"$f":"Hydropower!AH177","v":0.59782997985700004},{"$f":"Hydropower!AI177","v":0.59782997985700004},{"$f":"Hydropower!AJ177","v":0.59782997985700004},{"$f":"Hydropower!AK177","v":0.59782997985700004},{"$f":"Hydropower!AL177","v":0.59782997985700004},{"$f":"Hydropower!AM177","v":0.59782997985700004},{"$f":"Hydropower!AN177","v":0.59782997985700004},{"$f":"Hydropower!AO177","v":0.59782997985700004},{"$f":"Hydropower!AP177","v":0.59782997985700004},{"$f":"Hydropower!AQ177","v":0.59782997985700004},{"$f":"Hydropower!AR177","v":0.59782997985700004},{"$f":"Hydropower!AS177","v":0.59782997985700004}]
["RC3HyNPD44","RD","Constant",30,"Hydropower","NPD4",{"$f":"Hydropower!L178","v":0.59782997985700004},{"$f":"Hydropower!M178","v":0.59782997985700004},{"$f":"Hydropower!N178","v":0.59782997985700004},{"$f":"Hydropower!O178","v":0.59782997985700004},{"$f":"Hydropower!P178","v":0.59782997985700004},{"$f":"Hydropower!Q178","v":0.59782997985700004},{"$f":"Hydropower!R178","v":0.59782997985700004},{"$f":"Hydropower!S178","v":0.59782997985700004},{"$f":"Hydropower!T178","v":0.59782997985700004},{"$f":"Hydropower!U178","v":0.59782997985700004},{"$f":"Hydropower!V178","v":0.59782997985700004},{"$f":"Hydropower!W178","v":0.59782997985700004},{"$f":"Hydropower!X178","v":0.59782997985700004},{"$f":"Hydropower!Y178","v":0.59782997985700004},{"$f":"Hydropower!Z178","v":0.59782997985700004},{"$f":"Hydropower!AA178","v":0.59782997985700004},{"$f":"Hydropower!AB178","v":0.59782997985700004},{"$f":"Hydropower!AC178","v":0.59782997985700004},{"$f":"Hydropower!AD178","v":0.59782997985700004},{"$f":"Hydropower!AE178","v":0.59782997985700004},{"$f":"Hydropower!AF178","v":0.59782997985700004},{"$f":"Hydropower!AG178","v":0.59782997985700004},{"$f":"Hydropower!AH178","v":0.59782997985700004},{"$f":"Hydropower!AI178","v":0.59782997985700004},{"$f":"Hydropower!AJ178","v":0.59782997985700004},{"$f":"Hydropower!AK178","v":0.59782997985700004},{"$f":"Hydropower!AL178","v":0.59782997985700004},{"$f":"Hydropower!AM178","v":0.59782997985700004},{"$f":"Hydropower!AN178","v":0.59782997985700004},{"$f":"Hydropower!AO178","v":0.59782997985700004},{"$f":"Hydropower!AP178","v":0.59782997985700004},{"$f":"Hydropower!AQ178","v":0.59782997985700004},{"$f":"Hydropower!AR178","v":0.59782997985700004},{"$f":"Hydropower!AS178","v":0.59782997985700004}]
["RL3HyNSD11","RD","Low",30,"Hydropower","NSD1",{"$f":"Hydropower!L182","v":0.65643515147099996},{"$f":"Hydropower!M182","v":0.65643515147099996},{"$f":"Hydropower!N182","v":0.65643515147099996},{"$f":"Hydropower!O182","v":0.65643515147099996},{"$f":"Hydropower!P182","v":0.65643515147099996},{"$f":"Hydropower!Q182","v":0.65643515147099996},{"$f":"Hydropower!R182","v":0.65643515147099996},{"$f":"Hydropower!S182","v":0.65643515147099996},{"$f":"Hydropower!T182","v":0.65643515147099996},{"$f":"Hydropower!U182","v":0.65643515147099996},{"$f":"Hydropower!V182","v":0.65643515147099996},{"$f":"Hydropower!W182","v":0.65643515147099996},{"$f":"Hydropower!X182","v":0.65643515147099996},{"$f":"Hydropower!Y182","v":0.65643515147099996},{"$f":"Hydropower!Z182","v":0.65643515147099996},{"$f":"Hydropower!AA182","v":0.65643515147099996},{"$f":"Hydropower!AB182","v":0.65643515147099996},{"$f":"Hydropower!AC182","v":0.65643515147099996},{"$f":"Hydropower!AD182","v":0.65643515147099996},{"$f":"Hydropower!AE182","v":0.65643515147099996},{"$f":"Hydropower!AF182","v":0.65643515147099996},{"$f":"Hydropower!AG182","v":0.65643515147099996},{"$f":"Hydropower!AH182","v":0.65643515147099996},{"$f":"Hydropower!AI182","v":0.65643515147099996},{"$f":"Hydropower!AJ182","v":0.65643515147099996},{"$f":"Hydropower!AK182","v":0.65643515147099996},{"$f":"Hydropower!AL182","v":0.65643515147099996},{"$f":"Hydropower!AM182","v":0.65643515147099996},{"$f":"Hydropower!AN182","v":0.65643515147099996},{"$f":"Hydropower!AO182","v":0.65643515147099996},{"$f":"Hydropower!AP182","v":0.65643515147099996},{"$f":"Hydropower!AQ182","v":0.65643515147099996},{"$f":"Hydropower!AR182","v":0.65643515147099996},{"$f":"Hydropower!AS182","v":0.65643515147099996}]
["RM3HyNSD11","RD","Mid",30,"Hydropower","NSD1",{"$f":"Hydropower!L183","v":0.65643515147099996},{"$f":"Hydropower!M183","v":0.65643515147099996},{"$f":"Hydropower!N183","v":0.65643515147099996},{"$f":"Hydropower!O183","v":0.65643515147099996},{"$f":"Hydropower!P183","v":0.65643515147099996},{"$f":"Hydropower!Q183","v":0.65643515147099996},{"$f":"Hydropower!R183","v":0.65643515147099996},{"$f":"Hydropower!S183","v":0.65643515147099996},{"$f":"Hydropower!T183","v":0.65643515147099996},{"$f":"Hydropower!U183","v":0.65643515147099996},{"$f":"Hydropower!V183","v":0.65643515147099996},{"$f":"Hydropower!W183","v":0.65643515147099996},{"$f":"Hydropower!X183","v":0.65643515147099996},{"$f":"Hydropower!Y183","v":0.65643515147099996},{"$f":"Hydropower!Z183","v":0.65643515147099996},{"$f":"Hydropower!AA183","v":0.65643515147099996},{"$f":"Hydropower!AB183","v":0.65643515147099996},{"$f":"Hydropower!AC183","v":0.65643515147099996},{"$f":"Hydropower!AD183","v":0.65643515147099996},{"$f":"Hydropower!AE183","v":0.65643515147099996},{"$f":"Hydropower!AF183","v":0.65643515147099996},{"$f":"Hydropower!AG183","v":0.65643515147099996},{"$f":"Hydropower!AH183","v":0.65643515147099996},{"$f":"Hydropower!AI183","v":0.65643515147099996},{"$f":"Hydropower!AJ183","v":0.65643515147099996},{"$f":"Hydropower!AK183","v":0.65643515147099996},{"$f":"Hydropower!AL183","v":0.65643515147099996},{"$f":"Hydropower!AM183","v":0.65643515147099996},{"$f":"Hydropower!AN183","v":0.65643515147099996},{"$f":"Hydropower!AO183","v":0.65643515147099996},{"$f":"Hydropower!AP183","v":0.65643515147099996},{"$f":"Hydropower!AQ183","v":0.65643515147099996},{"$f":"Hydropower!AR183","v":0.65643515147099996},{"$f":"Hydropower!AS183","v":0.65643515147099996}]
["RC3HyNSD11","RD","Constant",30,"Hydropower","NSD1",{"$f":"Hydropower!L184","v":0.65643515147099996},{"$f":"Hydropower!M184","v":0.65643515147099996},{"$f":"Hydropower!N184","v":0.65643515147099996},{"$f":"Hydropower!O184","v":0.65643515147099996},{"$f":"Hydropower!P184","v":0.65643515147099996},{"$f":"Hydropower!Q184","v":0.65643515147099996},{"$f":"Hydropower!R184","v":0.65643515147099996},{"$f":"Hydropower!S184","v":0.65643515147099996},{"$f":"Hydropower!T184","v":0.65643515147099996},{"$f":"Hydropower!U184","v":0.65643515147099996},{"$f":"Hydropower!V184","v":0.65643515147099996},{"$f":"Hydropower!W184","v":0.65643515147099996},{"$f":"Hydropower!X184","v":0.65643515147099996},{"$f":"Hydropower!Y184","v":0.65643515147099996},{"$f":"Hydropower!Z184","v":0.65643515147099996},{"$f":"Hydropower!AA184","v":0.65643515147099996},{"$f":"Hydropower!AB184","v":0.65643515147099996},{"$f":"Hydropower!AC184","v":0.65643515147099996},{"$f":"Hydropower!AD184","v":0.65643515147099996},{"$f":"Hydropower!AE184","v":0.65643515147099996},{"$f":"Hydropower!AF184","v":0.65643515147099996},{"$f":"Hydropower!AG184","v":0.65643515147099996},{"$f":"Hydropower!AH184","v":0.65643515147099996},{"$f":"Hydropower!AI184","v":0.65643515147099996},{"$f":"Hydropower!AJ184","v":0.65643515147099996},{"$f":"Hydropower!AK184","v":0.65643515147099996},{"$f":"Hydropower!AL184","v":0.65643515147099996},{"$f":"Hydropower!AM184","v":0.65643515147099996},{"$f":"Hydropower!AN184","v":0.65643515147099996},{"$f":"Hydropower!AO184","v":0.65643515147099996},{"$f":"Hydropower!AP184","v":0.65643515147099996},{"$f":"Hydropower!AQ184","v":0.65643515147099996},{"$f":"Hydropower!AR184","v":0.65643515147099996},{"$f":"Hydropower!AS184","v":0.65643515147099996}]
["RL3HyNSD22","RD","Low",30,"Hydropower","NSD2",{"$f":"Hydropower!L185","v":0.66194675971899997},{"$f":"Hydropower!M185","v":0.66194675971899997},{"$f":"Hydropower!N185","v":0.66194675971899997},{"$f":"Hydropower!O185","v":0.66194675971899997},{"$f":"Hydropower!P185","v":0.66194675971899997},{"$f":"Hydropower!Q185","v":0.66194675971899997},{"$f":"Hydropower!R185","v":0.66194675971899997},{"$f":"Hydropower!S185","v":0.66194675971899997},{"$f":"Hydropower!T185","v":0.66194675971899997},{"$f":"Hydropower!U185","v":0.66194675971899997},{"$f":"Hydropower!V185","v":0.66194675971899997},{"$f":"Hydropower!W185","v":0.66194675971899997},{"$f":"Hydropower!X185","v":0.66194675971899997},{"$f":"Hydropower!Y185","v":0.66194675971899997},{"$f":"Hydropower!Z185","v":0.66194675971899997},{"$f":"Hydropower!AA185","v":0.66194675971899997},{"$f":"Hydropower!AB185","v":0.66194675971899997},{"$f":"Hydropower!AC185","v":0.66194675971899997},{"$f":"Hydropower!AD185","v":0.66194675971899997},{"$f":"Hydropower!AE185","v":0.66194675971899997},{"$f":"Hydropower!AF185","v":0.66194675971899997},{"$f":"Hydropower!AG185","v":0.66194675971899997},{"$f":"Hydropower!AH185","v":0.66194675971899997},{"$f":"Hydropower!AI185","v":0.66194675971899997},{"$f":"Hydropower!AJ185","v":0.66194675971899997},{"$f":"Hydropower!AK185","v":0.66194675971899997},{"$f":"Hydropower!AL185","v":0.66194675971899997},{"$f":"Hydropower!AM185","v":0.66194675971899997},{"$f":"Hydropower!AN185","v":0.66194675971899997},{"$f":"Hydropower!AO185","v":0.66194675971899997},{"$f":"Hydropower!AP185","v":0.66194675971899997},{"$f":"Hydropower!AQ185","v":0.66194675971899997},{"$f":"Hydropower!AR185","v":0.66194675971899997},{"$f":"Hydropower!AS185","v":0.66194675971899997}]
["RM3HyNSD22","RD","Mid",30,"Hydropower","NSD2",{"$f":"Hydropower!L186","v":0.66194675971899997},{"$f":"Hydropower!M186","v":0.66194675971899997},{"$f":"Hydropower!N186","v":0.66194675971899997},{"$f":"Hydropower!O186","v":0.66194675971899997},{"$f":"Hydropower!P186","v":0.66194675971899997},{"$f":"Hydropower!Q186","v":0.66194675971899997},{"$f":"Hydropower!R186","v":0.66194675971899997},{"$f":"Hydropower!S186","v":0.66194675971899997},{"$f":"Hydropower!T186","v":0.66194675971899997},{"$f":"Hydropower!U186","v":0.66194675971899997},{"$f":"Hydropower!V186","v":0.66194675971899997},{"$f":"Hydropower!W186","v":0.66194675971899997},{"$f":"Hydropower!X186","v":0.66194675971899997},{"$f":"Hydropower!Y186","v":0.66194675971899997},{"$f":"Hydropower!Z186","v":0.66194675971899997},{"$f":"Hydropower!AA186","v":0.66194675971899997},{"$f":"Hydropower!AB186","v":0.66194675971899997},{"$f":"Hydropower!AC186","v":0.66194675971899997},{"$f":"Hydropower!AD186","v":0.66194675971899997},{"$f":"Hydropower!AE186","v":0.66194675971899997},{"$f":"Hydropower!AF186","v":0.66194675971899997},{"$f":"Hydropower!AG186","v":0.66194675971899997},{"$f":"Hydropower!AH186","v":0.66194675971899997},{"$f":"Hydropower!AI186","v":0.66194675971899997},{"$f":"Hydropower!AJ186","v":0.66194675971899997},{"$f":"Hydropower!AK186","v":0.66194675971899997},{"$f":"Hydropower!AL186","v":0.66194675971899997},{"$f":"Hydropower!AM186","v":0.66194675971899997},{"$f":"Hydropower!AN186","v":0.66194675971899997},{"$f":"Hydropower!AO186","v":0.66194675971899997},{"$f":"Hydropower!AP186","v":0.66194675971899997},{"$f":"Hydropower!AQ186","v":0.66194675971899997},{"$f":"Hydropower!AR186","v":0.66194675971899997},{"$f":"Hydropower!AS186","v":0.66194675971899997}]
["RC3HyNSD22","RD","Constant",30,"Hydropower","NSD2",{"$f":"Hydropower!L187","v":0.66194675971899997},{"$f":"Hydropower!M187","v":0.66194675971899997},{"$f":"Hydropower!N187","v":0.66194675971899997},{"$f":"Hydropower!O187","v":0.66194675971899997},{"$f":"Hydropower!P187","v":0.66194675971899997},{"$f":"Hydropower!Q187","v":0.66194675971899997},{"$f":"Hydropower!R187","v":0.66194675971899997},{"$f":"Hydropower!S187","v":0.66194675971899997},{"$f":"Hydropower!T187","v":0.66194675971899997},{"$f":"Hydropower!U187","v":0.66194675971899997},{"$f":"Hydropower!V187","v":0.66194675971899997},{"$f":"Hydropower!W187","v":0.66194675971899997},{"$f":"Hydropower!X187","v":0.66194675971899997},{"$f":"Hydropower!Y187","v":0.66194675971899997},{"$f":"Hydropower!Z187","v":0.66194675971899997},{"$f":"Hydropower!AA187","v":0.66194675971899997},{"$f":"Hydropower!AB187","v":0.66194675971899997},{"$f":"Hydropower!AC187","v":0.66194675971899997},{"$f":"Hydropower!AD187","v":0.66194675971899997},{"$f":"Hydropower!AE187","v":0.66194675971899997},{"$f":"Hydropower!AF187","v":0.66194675971899997},{"$f":"Hydropower!AG187","v":0.66194675971899997},{"$f":"Hydropower!AH187","v":0.66194675971899997},{"$f":"Hydropower!AI187","v":0.66194675971899997},{"$f":"Hydropower!AJ187","v":0.66194675971899997},{"$f":"Hydropower!AK187","v":0.66194675971899997},{"$f":"Hydropower!AL187","v":0.66194675971899997},{"$f":"Hydropower!AM187","v":0.66194675971899997},{"$f":"Hydropower!AN187","v":0.66194675971899997},{"$f":"Hydropower!AO187","v":0.66194675971899997},{"$f":"Hydropower!AP187","v":0.66194675971899997},{"$f":"Hydropower!AQ187","v":0.66194675971899997},{"$f":"Hydropower!AR187","v":0.66194675971899997},{"$f":"Hydropower!AS187","v":0.66194675971899997}]
["RL3HyNSD33","RD","Low",30,"Hydropower","NSD3",{"$f":"Hydropower!L188","v":0.62350185374800005},{"$f":"Hydropower!M188","v":0.62350185374800005},{"$f":"Hydropower!N188","v":0.62350185374800005},{"$f":"Hydropower!O188","v":0.62350185374800005},{"$f":"Hydropower!P188","v":0.62350185374800005},{"$f":"Hydropower!Q188","v":0.62350185374800005},{"$f":"Hydropower!R188","v":0.62350185374800005},{"$f":"Hydropower!S188","v":0.62350185374800005},{"$f":"Hydropower!T188","v":0.62350185374800005},{"$f":"Hydropower!U188","v":0.62350185374800005},{"$f":"Hydropower!V188","v":0.62350185374800005},{"$f":"Hydropower!W188","v":0.62350185374800005},{"$f":"Hydropower!X188","v":0.62350185374800005},{"$f":"Hydropower!Y188","v":0.62350185374800005},{"$f":"Hydropower!Z188","v":0.62350185374800005},{"$f":"Hydropower!AA188","v":0.62350185374800005},{"$f":"Hydropower!AB188","v":0.62350185374800005},{"$f":"Hydropower!AC188","v":0.62350185374800005},{"$f":"Hydropower!AD188","v":0.62350185374800005},{"$f":"Hydropower!AE188","v":0.62350185374800005},{"$f":"Hydropower!AF188","v":0.62350185374800005},{"$f":"Hydropower!AG188","v":0.62350185374800005},{"$f":"Hydropower!AH188","v":0.62350185374800005},{"$f":"Hydropower!AI188","v":0.62350185374800005},{"$f":"Hydropower!AJ188","v":0.62350185374800005},{"$f":"Hydropower!AK188","v":0.62350185374800005},{"$f":"Hydropower!AL188","v":0.62350185374800005},{"$f":"Hydropower!AM188","v":0.62350185374800005},{"$f":"Hydropower!AN188","v":0.62350185374800005},{"$f":"Hydropower!AO188","v":0.62350185374800005},{"$f":"Hydropower!AP188","v":0.62350185374800005},{"$f":"Hydropower!AQ188","v":0.62350185374800005},{"$f":"Hydropower!AR188","v":0.62350185374800005},{"$f":"Hydropower!AS188","v":0.62350185374800005}]
["RM3HyNSD33","RD","Mid",30,"Hydropower","NSD3",{"$f":"Hydropower!L189","v":0.62350185374800005},{"$f":"Hydropower!M189","v":0.62350185374800005},{"$f":"Hydropower!N189","v":0.62350185374800005},{"$f":"Hydropower!O189","v":0.62350185374800005},{"$f":"Hydropower!P189","v":0.62350185374800005},{"$f":"Hydropower!Q189","v":0.62350185374800005},{"$f":"Hydropower!R189","v":0.62350185374800005},{"$f":"Hydropower!S189","v":0.62350185374800005},{"$f":"Hydropower!T189","v":0.62350185374800005},{"$f":"Hydropower!U189","v":0.62350185374800005},{"$f":"Hydropower!V189","v":0.62350185374800005},{"$f":"Hydropower!W189","v":0.62350185374800005},{"$f":"Hydropower!X189","v":0.62350185374800005},{"$f":"Hydropower!Y189","v":0.62350185374800005},{"$f":"Hydropower!Z189","v":0.62350185374800005},{"$f":"Hydropower!AA189","v":0.62350185374800005},{"$f":"Hydropower!AB189","v":0.62350185374800005},{"$f":"Hydropower!AC189","v":0.62350185374800005},{"$f":"Hydropower!AD189","v":0.62350185374800005},{"$f":"Hydropower!AE189","v":0.62350185374800005},{"$f":"Hydropower!AF189","v":0.62350185374800005},{"$f":"Hydropower!AG189","v":0.62350185374800005},{"$f":"Hydropower!AH189","v":0.62350185374800005},{"$f":"Hydropower!AI189","v":0.62350185374800005},{"$f":"Hydropower!AJ189","v":0.62350185374800005},{"$f":"Hydropower!AK189","v":0.62350185374800005},{"$f":"Hydropower!AL189","v":0.62350185374800005},{"$f":"Hydropower!AM189","v":0.62350185374800005},{"$f":"Hydropower!AN189","v":0.62350185374800005},{"$f":"Hydropower!AO189","v":0.62350185374800005},{"$f":"Hydropower!AP189","v":0.62350185374800005},{"$f":"Hydropower!AQ189","v":0.62350185374800005},{"$f":"Hydropower!AR189","v":0.62350185374800005},{"$f":"Hydropower!AS189","v":0.62350185374800005}]
["RC3HyNSD33","RD","Constant",30,"Hydropower","NSD3",{"$f":"Hydropower!L190","v":0.62350185374800005},{"$f":"Hydropower!M190","v":0.62350185374800005},{"$f":"Hydropower!N190","v":0.62350185374800005},{"$f":"Hydropower!O190","v":0.62350185374800005},{"$f":"Hydropower!P190","v":0.62350185374800005},{"$f":"Hydropower!Q190","v":0.62350185374800005},{"$f":"Hydropower!R190","v":0.62350185374800005},{"$f":"Hydropower!S190","v":0.62350185374800005},{"$f":"Hydropower!T190","v":0.62350185374800005},{"$f":"Hydropower!U190","v":0.62350185374800005},{"$f":"Hydropower!V190","v":0.62350185374800005},{"$f":"Hydropower!W190","v":0.62350185374800005},{"$f":"Hydropower!X190","v":0.62350185374800005},{"$f":"Hydropower!Y190","v":0.62350185374800005},{"$f":"Hydropower!Z190","v":0.62350185374800005},{"$f":"Hydropower!AA190","v":0.62350185374800005},{"$f":"Hydropower!AB190","v":0.62350185374800005},{"$f":"Hydropower!AC190","v":0.62350185374800005},{"$f":"Hydropower!AD190","v":0.62350185374800005},{"$f":"Hydropower!AE190","v":0.62350185374800005},{"$f":"Hydropower!AF190","v":0.62350185374800005},{"$f":"Hydropower!AG190","v":0.62350185374800005},{"$f":"Hydropower!AH190","v":0.62350185374800005},{"$f":"Hydropower!AI190","v":0.62350185374800005},{"$f":"Hydropower!AJ190","v":0.62350185374800005},{"$f":"Hydropower!AK190","v":0.62350185374800005},{"$f":"Hydropower!AL190","v":0.62350185374800005},{"$f":"Hydropower!AM190","v":0.62350185374800005},{"$f":"Hydropower!AN190","v":0.62350185374800005},{"$f":"Hydropower!AO190","v":0.62350185374800005},{"$f":"Hydropower!AP190","v":0.62350185374800005},{"$f":"Hydropower!AQ190","v":0.62350185374800005},{"$f":"Hydropower!AR190","v":0.62350185374800005},{"$f":"Hydropower!AS190","v":0.62350185374800005}]
["RL3HyNSD44","RD","Low",30,"Hydropower","NSD4",{"$f":"Hydropower!L191","v":0.66455172830300002},{"$f":"Hydropower!M191","v":0.66455172830300002},{"$f":"Hydropower!N191","v":0.66455172830300002},{"$f":"Hydropower!O191","v":0.66455172830300002},{"$f":"Hydropower!P191","v":0.66455172830300002},{"$f":"Hydropower!Q191","v":0.66455172830300002},{"$f":"Hydropower!R191","v":0.66455172830300002},{"$f":"Hydropower!S191","v":0.66455172830300002},{"$f":"Hydropower!T191","v":0.66455172830300002},{"$f":"Hydropower!U191","v":0.66455172830300002},{"$f":"Hydropower!V191","v":0.66455172830300002},{"$f":"Hydropower!W191","v":0.66455172830300002},{"$f":"Hydropower!X191","v":0.66455172830300002},{"$f":"Hydropower!Y191","v":0.66455172830300002},{"$f":"Hydropower!Z191","v":0.66455172830300002},{"$f":"Hydropower!AA191","v":0.66455172830300002},{"$f":"Hydropower!AB191","v":0.66455172830300002},{"$f":"Hydropower!AC191","v":0.66455172830300002},{"$f":"Hydropower!AD191","v":0.66455172830300002},{"$f":"Hydropower!AE191","v":0.66455172830300002},{"$f":"Hydropower!AF191","v":0.66455172830300002},{"$f":"Hydropower!AG191","v":0.66455172830300002},{"$f":"Hydropower!AH191","v":0.66455172830300002},{"$f":"Hydropower!AI191","v":0.66455172830300002},{"$f":"Hydropower!AJ191","v":0.66455172830300002},{"$f":"Hydropower!AK191","v":0.66455172830300002},{"$f":"Hydropower!AL191","v":0.66455172830300002},{"$f":"Hydropower!AM191","v":0.66455172830300002},{"$f":"Hydropower!AN191","v":0.66455172830300002},{"$f":"Hydropower!AO191","v":0.66455172830300002},{"$f":"Hydropower!AP191","v":0.66455172830300002},{"$f":"Hydropower!AQ191","v":0.66455172830300002},{"$f":"Hydropower!AR191","v":0.66455172830300002},{"$f":"Hydropower!AS191","v":0.66455172830300002}]
["RM3HyNSD44","RD","Mid",30,"Hydropower","NSD4",{"$f":"Hydropower!L192","v":0.66455172830300002},{"$f":"Hydropower!M192","v":0.66455172830300002},{"$f":"Hydropower!N192","v":0.66455172830300002},{"$f":"Hydropower!O192","v":0.66455172830300002},{"$f":"Hydropower!P192","v":0.66455172830300002},{"$f":"Hydropower!Q192","v":0.66455172830300002},{"$f":"Hydropower!R192","v":0.66455172830300002},{"$f":"Hydropower!S192","v":0.66455172830300002},{"$f":"Hydropower!T192","v":0.66455172830300002},{"$f":"Hydropower!U192","v":0.66455172830300002},{"$f":"Hydropower!V192","v":0.66455172830300002},{"$f":"Hydropower!W192","v":0.66455172830300002},{"$f":"Hydropower!X192","v":0.66455172830300002},{"$f":"Hydropower!Y192","v":0.66455172830300002},{"$f":"Hydropower!Z192","v":0.66455172830300002},{"$f":"Hydropower!AA192","v":0.66455172830300002},{"$f":"Hydropower!AB192","v":0.66455172830300002},{"$f":"Hydropower!AC192","v":0.66455172830300002},{"$f":"Hydropower!AD192","v":0.66455172830300002},{"$f":"Hydropower!AE192","v":0.66455172830300002},{"$f":"Hydropower!AF192","v":0.66455172830300002},{"$f":"Hydropower!AG192","v":0.66455172830300002},{"$f":"Hydropower!AH192","v":0.66455172830300002},{"$f":"Hydropower!AI192","v":0.66455172830300002},{"$f":"Hydropower!AJ192","v":0.66455172830300002},{"$f":"Hydropower!AK192","v":0.66455172830300002},{"$f":"Hydropower!AL192","v":0.66455172830300002},{"$f":"Hydropower!AM192","v":0.66455172830300002},{"$f":"Hydropower!AN192","v":0.66455172830300002},{"$f":"Hydropower!AO192","v":0.66455172830300002},{"$f":"Hydropower!AP192","v":0.66455172830300002},{"$f":"Hydropower!AQ192","v":0.66455172830300002},{"$f":"Hydropower!AR192","v":0.66455172830300002},{"$f":"Hydropower!AS192","v":0.66455172830300002}]
["RC3HyNSD44","RD","Constant",30,"Hydropower","NSD4",{"$f":"Hydropower!L193","v":0.66455172830300002},{"$f":"Hydropower!M193","v":0.66455172830300002},{"$f":"Hydropower!N193","v":0.66455172830300002},{"$f":"Hydropower!O193","v":0.66455172830300002},{"$f":"Hydropower!P193","v":0.66455172830300002},{"$f":"Hydropower!Q193","v":0.66455172830300002},{"$f":"Hydropower!R193","v":0.66455172830300002},{"$f":"Hydropower!S193","v":0.66455172830300002},{"$f":"Hydropower!T193","v":0.66455172830300002},{"$f":"Hydropower!U193","v":0.66455172830300002},{"$f":"Hydropower!V193","v":0.66455172830300002},{"$f":"Hydropower!W193","v":0.66455172830300002},{"$f":"Hydropower!X193","v":0.66455172830300002},{"$f":"Hydropower!Y193","v":0.66455172830300002},{"$f":"Hydropower!Z193","v":0.66455172830300002},{"$f":"Hydropower!AA193","v":0.66455172830300002},{"$f":"Hydropower!AB193","v":0.66455172830300002},{"$f":"Hydropower!AC193","v":0.66455172830300002},{"$f":"Hydropower!AD193","v":0.66455172830300002},{"$f":"Hydropower!AE193","v":0.66455172830300002},{"$f":"Hydropower!AF193","v":0.66455172830300002},{"$f":"Hydropower!AG193","v":0.66455172830300002},{"$f":"Hydropower!AH193","v":0.66455172830300002},{"$f":"Hydropower!AI193","v":0.66455172830300002},{"$f":"Hydropower!AJ193","v":0.66455172830300002},{"$f":"Hydropower!AK193","v":0.66455172830300002},{"$f":"Hydropower!AL193","v":0.66455172830300002},{"$f":"Hydropower!AM193","v":0.66455172830300002},{"$f":"Hydropower!AN193","v":0.66455172830300002},{"$f":"Hydropower!AO193","v":0.66455172830300002},{"$f":"Hydropower!AP193","v":0.66455172830300002},{"$f":"Hydropower!AQ193","v":0.66455172830300002},{"$f":"Hydropower!AR193","v":0.66455172830300002},{"$f":"Hydropower!AS193","v":0.66455172830300002}]

{"sheet":"Summary_LCOE","index":19,"n_rows":227,"n_cols":40,"rows_kept":227,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L534","v":2017},{"$f":"'Solar - CSP'!M534","v":2018},{"$f":"'Solar - CSP'!N534","v":2019},{"$f":"'Solar - CSP'!O534","v":2020},{"$f":"'Solar - CSP'!P534","v":2021},{"$f":"'Solar - CSP'!Q534","v":2022},{"$f":"'Solar - CSP'!R534","v":2023},{"$f":"'Solar - CSP'!S534","v":2024},{"$f":"'Solar - CSP'!T534","v":2025},{"$f":"'Solar - CSP'!U534","v":2026},{"$f":"'Solar - CSP'!V534","v":2027},{"$f":"'Solar - CSP'!W534","v":2028},{"$f":"'Solar - CSP'!X534","v":2029},{"$f":"'Solar - CSP'!Y534","v":2030},{"$f":"'Solar - CSP'!Z534","v":2031},{"$f":"'Solar - CSP'!AA534","v":2032},{"$f":"'Solar - CSP'!AB534","v":2033},{"$f":"'Solar - CSP'!AC534","v":2034},{"$f":"'Solar - CSP'!AD534","v":2035},{"$f":"'Solar - CSP'!AE534","v":2036},{"$f":"'Solar - CSP'!AF534","v":2037},{"$f":"'Solar - CSP'!AG534","v":2038},{"$f":"'Solar - CSP'!AH534","v":2039},{"$f":"'Solar - CSP'!AI534","v":2040},{"$f":"'Solar - CSP'!AJ534","v":2041},{"$f":"'Solar - CSP'!AK534","v":2042},{"$f":"'Solar - CSP'!AL534","v":2043},{"$f":"'Solar - CSP'!AM534","v":2044},{"$f":"'Solar - CSP'!AN534","v":2045},{"$f":"'Solar - CSP'!AO534","v":2046},{"$f":"'Solar - CSP'!AP534","v":2047},{"$f":"'Solar - CSP'!AQ534","v":2048},{"$f":"'Solar - CSP'!AR534","v":2049},{"$f":"'Solar - CSP'!AS534","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RL3CSClass11"},"RD","Low",30,"CSP","Class1",{"$f":"'Solar - CSP'!L553","v":144.04035105535138},{"$f":"'Solar - CSP'!M553","v":134.64335158145434},{"$f":"'Solar - CSP'!N553","v":125.80269091672943},{"$f":"'Solar - CSP'!O553","v":117.4876606620428},{"$f":"'Solar - CSP'!P553","v":109.66837768320995},{"$f":"'Solar - CSP'!Q553","v":100.2645136522857},{"$f":"'Solar - CSP'!R553","v":92.661789336846098},{"$f":"'Solar - CSP'!S553","v":85.09753166908564},{"$f":"'Solar - CSP'!T553","v":77.944042148999074},{"$f":"'Solar - CSP'!U553","v":71.173843306951881},{"$f":"'Solar - CSP'!V553","v":64.760518131115276},{"$f":"'Solar - CSP'!W553","v":58.678704623432907},{"$f":"'Solar - CSP'!X553","v":52.904083099469425},{"$f":"'Solar - CSP'!Y553","v":47.413356756176583},{"$f":"'Solar - CSP'!Z553","v":47.066778653354568},{"$f":"'Solar - CSP'!AA553","v":46.720200550532553},{"$f":"'Solar - CSP'!AB553","v":46.373622447710538},{"$f":"'Solar - CSP'!AC553","v":46.027044344888516},{"$f":"'Solar - CSP'!AD553","v":45.680466242066508},{"$f":"'Solar - CSP'!AE553","v":45.333888139244486},{"$f":"'Solar - CSP'!AF553","v":44.987310036422485},{"$f":"'Solar - CSP'!AG553","v":44.64073193360047},{"$f":"'Solar - CSP'!AH553","v":44.294153830778448},{"$f":"'Solar - CSP'!AI553","v":43.947575727956448},{"$f":"'Solar - CSP'!AJ553","v":43.600997625134418},{"$f":"'Solar - CSP'!AK553","v":43.254419522312411},{"$f":"'Solar - CSP'!AL553","v":42.907841419490403},{"$f":"'Solar - CSP'!AM553","v":42.561263316668388},{"$f":"'Solar - CSP'!AN553","v":42.214685213846366},{"$f":"'Solar - CSP'!AO553","v":41.868107111024358},{"$f":"'Solar - CSP'!AP553","v":41.521529008202336},{"$f":"'Solar - CSP'!AQ553","v":41.174950905380328},{"$f":"'Solar - CSP'!AR553","v":40.828372802558313},{"$f":"'Solar - CSP'!AS553","v":40.481794699736305}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass11"},"RD","Mid",30,"CSP","Class1",{"$f":"'Solar - CSP'!L554","v":144.04035105535138},{"$f":"'Solar - CSP'!M554","v":135.16605637876489},{"$f":"'Solar - CSP'!N554","v":126.75645291661208},{"$f":"'Solar - CSP'!O554","v":118.7887985560523},{"$f":"'Solar - CSP'!P554","v":111.24088721922107},{"$f":"'Solar - CSP'!Q554","v":104.55534781889745},{"$f":"'Solar - CSP'!R554","v":98.480619324501944},{"$f":"'Solar - CSP'!S554","v":92.925759356437823},{"$f":"'Solar - CSP'!T554","v":87.869377192448013},{"$f":"'Solar - CSP'!U554","v":83.245350611454427},{"$f":"'Solar - CSP'!V554","v":79.04012239396792},{"$f":"'Solar - CSP'!W554","v":75.214134365048736},{"$f":"'Solar - CSP'!X554","v":71.702990719867955},{"$f":"'Solar - CSP'!Y554","v":68.51865994906106},{"$f":"'Solar - CSP'!Z554","v":67.243165325400511},{"$f":"'Solar - CSP'!AA554","v":66.099775502047677},{"$f":"'Solar - CSP'!AB554","v":65.088490479002516},{"$f":"'Solar - CSP'!AC554","v":64.17742289067354},{"$f":"'Solar - CSP'!AD554","v":63.393904764710641},{"$f":"'Solar - CSP'!AE554","v":62.692382721697335},{"$f":"'Solar - CSP'!AF554","v":62.079689768546118},{"$f":"'Solar - CSP'!AG554","v":61.558103574227779},{"$f":"'Solar - CSP'!AH554","v":61.102569780063298},{"$f":"'Solar - CSP'!AI554","v":60.710810717081841},{"$f":"'Solar - CSP'!AJ554","v":60.364605033516831},{"$f":"'Solar - CSP'!AK554","v":60.068508067309907},{"$f":"'Solar - CSP'!AL554","v":59.817964480519443},{"$f":"'Solar - CSP'!AM554","v":59.58791991446639},{"$f":"'Solar - CSP'!AN554","v":59.369263693267435},{"$f":"'Solar - CSP'!AO554","v":59.177939499718363},{"$f":"'Solar - CSP'!AP554","v":58.970671623373519},{"$f":"'Solar - CSP'!AQ554","v":58.767959084970315},{"$f":"'Solar - CSP'!AR554","v":58.55385820171302},{"$f":"'Solar - CSP'!AS554","v":58.301036945951729}]
["RC3CSClass11","RD","Constant",30,"CSP","Class1",{"$f":"'Solar - CSP'!L555","v":144.04035105535138},{"$f":"'Solar - CSP'!M555","v":138.86683846849004},{"$f":"'Solar - CSP'!N555","v":133.69332588162874},{"$f":"'Solar - CSP'!O555","v":128.51981329476737},{"$f":"'Solar - CSP'!P555","v":123.34630070790608},{"$f":"'Solar - CSP'!Q555","v":122.74630070790609},{"$f":"'Solar - CSP'!R555","v":122.74630070790609},{"$f":"'Solar - CSP'!S555","v":122.74630070790609},{"$f":"'Solar - CSP'!T555","v":122.74630070790609},{"$f":"'Solar - CSP'!U555","v":122.74630070790609},{"$f":"'Solar - CSP'!V555","v":122.74630070790609},{"$f":"'Solar - CSP'!W555","v":122.74630070790609},{"$f":"'Solar - CSP'!X555","v":122.74630070790609},{"$f":"'Solar - CSP'!Y555","v":122.74630070790609},{"$f":"'Solar - CSP'!Z555","v":122.74630070790609},{"$f":"'Solar - CSP'!AA555","v":122.74630070790609},{"$f":"'Solar - CSP'!AB555","v":122.74630070790609},{"$f":"'Solar - CSP'!AC555","v":122.74630070790609},{"$f":"'Solar - CSP'!AD555","v":122.74630070790609},{"$f":"'Solar - CSP'!AE555","v":122.74630070790609},{"$f":"'Solar - CSP'!AF555","v":122.74630070790609},{"$f":"'Solar - CSP'!AG555","v":122.74630070790609},{"$f":"'Solar - CSP'!AH555","v":122.74630070790609},{"$f":"'Solar - CSP'!AI555","v":122.74630070790609},{"$f":"'Solar - CSP'!AJ555","v":122.74630070790609},{"$f":"'Solar - CSP'!AK555","v":122.74630070790609},{"$f":"'Solar - CSP'!AL555","v":122.74630070790609},{"$f":"'Solar - CSP'!AM555","v":122.74630070790609},{"$f":"'Solar - CSP'!AN555","v":122.74630070790609},{"$f":"'Solar - CSP'!AO555","v":122.74630070790609},{"$f":"'Solar - CSP'!AP555","v":122.74630070790609},{"$f":"'Solar - CSP'!AQ555","v":122.74630070790609},{"$f":"'Solar - CSP'!AR555","v":122.74630070790609},{"$f":"'Solar - CSP'!AS555","v":122.74630070790609}]
["RL3CSClass33","RD","Low",30,"CSP","Class3",{"$f":"'Solar - CSP'!L556","v":119.34499498675997},{"$f":"'Solar - CSP'!M556","v":111.60628953766829},{"$f":"'Solar - CSP'!N556","v":104.325745460836},{"$f":"'Solar - CSP'!O556","v":97.478073486388183},{"$f":"'Solar - CSP'!P556","v":91.038663974408209},{"$f":"'Solar - CSP'!Q556","v":83.188423007764698},{"$f":"'Solar - CSP'!R556","v":76.927355924461494},{"$f":"'Solar - CSP'!S556","v":70.69796725689406},{"$f":"'Solar - CSP'!T556","v":64.80685824035217},{"$f":"'Solar - CSP'!U556","v":59.231400370430961},{"$f":"'Solar - CSP'!V556","v":53.949838460918471},{"$f":"'Solar - CSP'!W556","v":48.941286160474164},{"$f":"'Solar - CSP'!X556","v":44.185715493680704},{"$f":"'Solar - CSP'!Y556","v":39.663940858027772},{"$f":"'Solar - CSP'!Z556","v":39.378523596880228},{"$f":"'Solar - CSP'!AA556","v":39.093106335732692},{"$f":"'Solar - CSP'!AB556","v":38.807689074585149},{"$f":"'Solar - CSP'!AC556","v":38.522271813437605},{"$f":"'Solar - CSP'!AD556","v":38.236854552290069},{"$f":"'Solar - CSP'!AE556","v":37.951437291142518},{"$f":"'Solar - CSP'!AF556","v":37.666020029994989},{"$f":"'Solar - CSP'!AG556","v":37.380602768847446},{"$f":"'Solar - CSP'!AH556","v":37.095185507699902},{"$f":"'Solar - CSP'!AI556","v":36.809768246552366},{"$f":"'Solar - CSP'!AJ556","v":36.524350985404816},{"$f":"'Solar - CSP'!AK556","v":36.238933724257279},{"$f":"'Solar - CSP'!AL556","v":35.953516463109743},{"$f":"'Solar - CSP'!AM556","v":35.6680992019622},{"$f":"'Solar - CSP'!AN556","v":35.382681940814649},{"$f":"'Solar - CSP'!AO556","v":35.09726467966712},{"$f":"'Solar - CSP'!AP556","v":34.811847418519569},{"$f":"'Solar - CSP'!AQ556","v":34.526430157372033},{"$f":"'Solar - CSP'!AR556","v":34.24101289622449},{"$f":"'Solar - CSP'!AS556","v":33.955595635076961}]
["RM3CSClass33","RD","Mid",30,"CSP","Class3",{"$f":"'Solar - CSP'!L557","v":119.34499498675997},{"$f":"'Solar - CSP'!M557","v":112.03675231192403},{"$f":"'Solar - CSP'!N557","v":105.1111965195629},{"$f":"'Solar - CSP'!O557","v":98.549598810866598},{"$f":"'Solar - CSP'!P557","v":92.333671827593818},{"$f":"'Solar - CSP'!Q557","v":86.722051144974358},{"$f":"'Solar - CSP'!R557","v":81.719333561354546},{"$f":"'Solar - CSP'!S557","v":77.144742999419378},{"$f":"'Solar - CSP'!T557","v":72.980663570251295},{"$f":"'Solar - CSP'!U557","v":69.1726416800213},{"$f":"'Solar - CSP'!V557","v":65.7095125597383},{"$f":"'Solar - CSP'!W557","v":62.558698888863667},{"$f":"'Solar - CSP'!X557","v":59.667168828126549},{"$f":"'Solar - CSP'!Y557","v":57.044778781579701},{"$f":"'Solar - CSP'!Z557","v":55.994371444447481},{"$f":"'Solar - CSP'!AA557","v":55.052756295803974},{"$f":"'Solar - CSP'!AB557","v":54.219933335649131},{"$f":"'Solar - CSP'!AC557","v":53.469642380554689},{"$f":"'Solar - CSP'!AD557","v":52.82439215917347},{"$f":"'Solar - CSP'!AE557","v":52.246668123750744},{"$f":"'Solar - CSP'!AF557","v":51.742097456449741},{"$f":"'Solar - CSP'!AG557","v":51.312555884658174},{"$f":"'Solar - CSP'!AH557","v":50.937410407110953},{"$f":"'Solar - CSP'!AI557","v":50.614785296420344},{"$f":"'Solar - CSP'!AJ557","v":50.329674733484453},{"$f":"'Solar - CSP'!AK557","v":50.085830173078747},{"$f":"'Solar - CSP'!AL557","v":49.879500160427781},{"$f":"'Solar - CSP'!AM557","v":49.690051694266437},{"$f":"'Solar - CSP'!AN557","v":49.50998186504377},{"$f":"'Solar - CSP'!AO557","v":49.352420764473948},{"$f":"'Solar - CSP'!AP557","v":49.181729572189951},{"$f":"'Solar - CSP'!AQ557","v":49.014789834681437},{"$f":"'Solar - CSP'!AR557","v":48.838471460234253},{"$f":"'Solar - CSP'!AS557","v":48.630265720195538}]
["RC3CSClass33","RD","Constant",30,"CSP","Class3",{"$f":"'Solar - CSP'!L558","v":119.34499498675997},{"$f":"'Solar - CSP'!M558","v":115.08445520934475},{"$f":"'Solar - CSP'!N558","v":110.82391543192956},{"$f":"'Solar - CSP'!O558","v":106.5633756545143},{"$f":"'Solar - CSP'!P558","v":102.30283587709913},{"$f":"'Solar - CSP'!Q558","v":101.70283587709913},{"$f":"'Solar - CSP'!R558","v":101.70283587709913},{"$f":"'Solar - CSP'!S558","v":101.70283587709913},{"$f":"'Solar - CSP'!T558","v":101.70283587709913},{"$f":"'Solar - CSP'!U558","v":101.70283587709913},{"$f":"'Solar - CSP'!V558","v":101.70283587709913},{"$f":"'Solar - CSP'!W558","v":101.70283587709913},{"$f":"'Solar - CSP'!X558","v":101.70283587709913},{"$f":"'Solar - CSP'!Y558","v":101.70283587709913},{"$f":"'Solar - CSP'!Z558","v":101.70283587709913},{"$f":"'Solar - CSP'!AA558","v":101.70283587709913},{"$f":"'Solar - CSP'!AB558","v":101.70283587709913},{"$f":"'Solar - CSP'!AC558","v":101.70283587709913},{"$f":"'Solar - CSP'!AD558","v":101.70283587709913},{"$f":"'Solar - CSP'!AE558","v":101.70283587709913},{"$f":"'Solar - CSP'!AF558","v":101.70283587709913},{"$f":"'Solar - CSP'!AG558","v":101.70283587709913},{"$f":"'Solar - CSP'!AH558","v":101.70283587709913},{"$f":"'Solar - CSP'!AI558","v":101.70283587709913},{"$f":"'Solar - CSP'!AJ558","v":101.70283587709913},{"$f":"'Solar - CSP'!AK558","v":101.70283587709913},{"$f":"'Solar - CSP'!AL558","v":101.70283587709913},{"$f":"'Solar - CSP'!AM558","v":101.70283587709913},{"$f":"'Solar - CSP'!AN558","v":101.70283587709913},{"$f":"'Solar - CSP'!AO558","v":101.70283587709913},{"$f":"'Solar - CSP'!AP558","v":101.70283587709913},{"$f":"'Solar - CSP'!AQ558","v":101.70283587709913},{"$f":"'Solar - CSP'!AR558","v":101.70283587709913},{"$f":"'Solar - CSP'!AS558","v":101.70283587709913}]
["RL3CSClass55","RD","Low",30,"CSP","Class5",{"$f":"'Solar - CSP'!L559","v":114.64849048886693},{"$f":"'Solar - CSP'!M559","v":107.22515548127427},{"$f":"'Solar - CSP'!N559","v":100.24131069283955},{"$f":"'Solar - CSP'!O559","v":93.672697450892741},{"$f":"'Solar - CSP'!P559","v":87.495709016203477},{"$f":"'Solar - CSP'!Q559","v":79.940932414971769},{"$f":"'Solar - CSP'!R559","v":73.935018535690332},{"$f":"'Solar - CSP'!S559","v":67.959492102224402},{"$f":"'Solar - CSP'!T559","v":62.308459628676374},{"$f":"'Solar - CSP'!U559","v":56.960214775397723},{"$f":"'Solar - CSP'!V559","v":51.893888931163168},{"$f":"'Solar - CSP'!W559","v":47.089446912555147},{"$f":"'Solar - CSP'!X559","v":42.527676931242304},{"$f":"'Solar - CSP'!Y559","v":38.190175243123818},{"$f":"'Solar - CSP'!Z559","v":37.916389406411753},{"$f":"'Solar - CSP'!AA559","v":37.642603569699695},{"$f":"'Solar - CSP'!AB559","v":37.368817732987637},{"$f":"'Solar - CSP'!AC559","v":37.095031896275572},{"$f":"'Solar - CSP'!AD559","v":36.821246059563514},{"$f":"'Solar - CSP'!AE559","v":36.547460222851441},{"$f":"'Solar - CSP'!AF559","v":36.27367438613939},{"$f":"'Solar - CSP'!AG559","v":35.999888549427332},{"$f":"'Solar - CSP'!AH559","v":35.72610271271526},{"$f":"'Solar - CSP'!AI559","v":35.452316876003209},{"$f":"'Solar - CSP'!AJ559","v":35.178531039291144},{"$f":"'Solar - CSP'!AK559","v":34.904745202579079},{"$f":"'Solar - CSP'!AL559","v":34.630959365867028},{"$f":"'Solar - CSP'!AM559","v":34.357173529154963},{"$f":"'Solar - CSP'!AN559","v":34.083387692442898},{"$f":"'Solar - CSP'!AO559","v":33.80960185573084},{"$f":"'Solar - CSP'!AP559","v":33.535816019018768},{"$f":"'Solar - CSP'!AQ559","v":33.262030182306717},{"$f":"'Solar - CSP'!AR559","v":32.988244345594651},{"$f":"'Solar - CSP'!AS559","v":32.714458508882601}]
["RM3CSClass55","RD","Mid",30,"CSP","Class5",{"$f":"'Solar - CSP'!L560","v":114.64849048886693},{"$f":"'Solar - CSP'!M560","v":107.63807588541928},{"$f":"'Solar - CSP'!N560","v":100.99475277425155},{"$f":"'Solar - CSP'!O560","v":94.700555599138497},{"$f":"'Solar - CSP'!P560","v":88.737942254682466},{"$f":"'Solar - CSP'!Q560","v":83.330556897687003},{"$f":"'Solar - CSP'!R560","v":78.531711817474886},{"$f":"'Solar - CSP'!S560","v":74.143546576245541},{"$f":"'Solar - CSP'!T560","v":70.149163173971459},{"$f":"'Solar - CSP'!U560","v":66.496327128797844},{"$f":"'Solar - CSP'!V560","v":63.174328662319489},{"$f":"'Solar - CSP'!W560","v":60.151918056402138},{"$f":"'Solar - CSP'!X560","v":57.378224643908226},{"$f":"'Solar - CSP'!Y560","v":54.862703157252},{"$f":"'Solar - CSP'!Z560","v":53.85510238871764},{"$f":"'Solar - CSP'!AA560","v":52.951860271210073},{"$f":"'Solar - CSP'!AB560","v":52.152976804729256},{"$f":"'Solar - CSP'!AC560","v":51.433261970061864},{"$f":"'Solar - CSP'!AD560","v":50.814307212247904},{"$f":"'Solar - CSP'!AE560","v":50.260126789554008},{"$f":"'Solar - CSP'!AF560","v":49.776118563240189},{"$f":"'Solar - CSP'!AG560","v":49.364081820393103},{"$f":"'Solar - CSP'!AH560","v":49.004224403059403},{"$f":"'Solar - CSP'!AI560","v":48.694747024152427},{"$f":"'Solar - CSP'!AJ560","v":48.421255386978814},{"$f":"'Solar - CSP'!AK560","v":48.187348065711902},{"$f":"'Solar - CSP'!AL560","v":47.989426486178367},{"$f":"'Solar - CSP'!AM560","v":47.807698490424862},{"$f":"'Solar - CSP'!AN560","v":47.634966930104682},{"$f":"'Solar - CSP'!AO560","v":47.483826814824532},{"$f":"'Solar - CSP'!AP560","v":47.320091689937698},{"$f":"'Solar - CSP'!AQ560","v":47.159955139224202},{"$f":"'Solar - CSP'!AR560","v":46.990822153077367},{"$f":"'Solar - CSP'!AS560","v":46.791101286457163}]
["RC3CSClass55","RD","Constant",30,"CSP","Class5",{"$f":"'Solar - CSP'!L561","v":114.64849048886693},{"$f":"'Solar - CSP'!M561","v":110.56157772432444},{"$f":"'Solar - CSP'!N561","v":106.47466495978196},{"$f":"'Solar - CSP'!O561","v":102.38775219523941},{"$f":"'Solar - CSP'!P561","v":98.300839430696968},{"$f":"'Solar - CSP'!Q561","v":97.700839430696973},{"$f":"'Solar - CSP'!R561","v":97.700839430696973},{"$f":"'Solar - CSP'!S561","v":97.700839430696973},{"$f":"'Solar - CSP'!T561","v":97.700839430696973},{"$f":"'Solar - CSP'!U561","v":97.700839430696973},{"$f":"'Solar - CSP'!V561","v":97.700839430696973},{"$f":"'Solar - CSP'!W561","v":97.700839430696973},{"$f":"'Solar - CSP'!X561","v":97.700839430696973},{"$f":"'Solar - CSP'!Y561","v":97.700839430696973},{"$f":"'Solar - CSP'!Z561","v":97.700839430696973},{"$f":"'Solar - CSP'!AA561","v":97.700839430696973},{"$f":"'Solar - CSP'!AB561","v":97.700839430696973},{"$f":"'Solar - CSP'!AC561","v":97.700839430696973},{"$f":"'Solar - CSP'!AD561","v":97.700839430696973},{"$f":"'Solar - CSP'!AE561","v":97.700839430696973},{"$f":"'Solar - CSP'!AF561","v":97.700839430696973},{"$f":"'Solar - CSP'!AG561","v":97.700839430696973},{"$f":"'Solar - CSP'!AH561","v":97.700839430696973},{"$f":"'Solar - CSP'!AI561","v":97.700839430696973},{"$f":"'Solar - CSP'!AJ561","v":97.700839430696973},{"$f":"'Solar - CSP'!AK561","v":97.700839430696973},{"$f":"'Solar - CSP'!AL561","v":97.700839430696973},{"$f":"'Solar - CSP'!AM561","v":97.700839430696973},{"$f":"'Solar - CSP'!AN561","v":97.700839430696973},{"$f":"'Solar - CSP'!AO561","v":97.700839430696973},{"$f":"'Solar - CSP'!AP561","v":97.700839430696973},{"$f":"'Solar - CSP'!AQ561","v":97.700839430696973},{"$f":"'Solar - CSP'!AR561","v":97.700839430696973},{"$f":"'Solar - CSP'!AS561","v":97.700839430696973}]
["RL3OfOTRG11","RD","Low",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L752","v":90.406135056072699},{"$f":"'Offshore Wind'!M752","v":65.423863717229437},{"$f":"'Offshore Wind'!N752","v":62.161849125628663},{"$f":"'Offshore Wind'!O752","v":59.083390009592897},{"$f":"'Offshore Wind'!P752","v":56.177718164003089},{"$f":"'Offshore Wind'!Q752","v":53.434692586787136},{"$f":"'Offshore Wind'!R752","v":50.844765510540931},{"$f":"'Offshore Wind'!S752","v":48.398950016840097},{"$f":"'Offshore Wind'!T752","v":46.088789174888142},{"$f":"'Offshore Wind'!U752","v":43.906326648447198},{"$f":"'Offshore Wind'!V752","v":41.844078717021617},{"$f":"'Offshore Wind'!W752","v":39.895007659027435},{"$f":"'Offshore Wind'!X752","v":38.052496446244902},{"$f":"'Offshore Wind'!Y752","v":36.310324700227511},{"$f":"'Offshore Wind'!Z752","v":35.083864567465504},{"$f":"'Offshore Wind'!AA752","v":33.901695524568559},{"$f":"'Offshore Wind'!AB752","v":32.762179212083304},{"$f":"'Offshore Wind'!AC752","v":31.663738369423047},{"$f":"'Offshore Wind'!AD752","v":30.604854550130565},{"$f":"'Offshore Wind'!AE752","v":29.58406592265516},{"$f":"'Offshore Wind'!AF752","v":28.599965153442376},{"$f":"'Offshore Wind'!AG752","v":27.65119736925476},{"$f":"'Offshore Wind'!AH752","v":26.736458195756732},{"$f":"'Offshore Wind'!AI752","v":25.854491869508639},{"$f":"'Offshore Wind'!AJ752","v":25.004089420621337},{"$f":"'Offshore Wind'!AK752","v":24.184086923425816},{"$f":"'Offshore Wind'!AL752","v":23.393363812611309},{"$f":"'Offshore Wind'!AM752","v":22.630841262381036},{"$f":"'Offshore Wind'!AN752","v":21.895480626265947},{"$f":"'Offshore Wind'!AO752","v":21.186281935325656},{"$f":"'Offshore Wind'!AP752","v":20.50228245255062},{"$f":"'Offshore Wind'!AQ752","v":19.842555281361385},{"$f":"'Offshore Wind'!AR752","v":19.206208026179691},{"$f":"'Offshore Wind'!AS752","v":18.592381503121899}]
["RM3OfOTRG11","RD","Mid",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L753","v":90.406135056072699},{"$f":"'Offshore Wind'!M753","v":86.141643413103225},{"$f":"'Offshore Wind'!N753","v":82.093139253504745},{"$f":"'Offshore Wind'!O753","v":78.249346936836801},{"$f":"'Offshore Wind'!P753","v":74.599579470443828},{"$f":"'Offshore Wind'!Q753","v":71.133708736346563},{"$f":"'Offshore Wind'!R753","v":67.842137137562773},{"$f":"'Offshore Wind'!S753","v":64.715770600689766},{"$f":"'Offshore Wind'!T753","v":61.745992874358087},{"$f":"'Offshore Wind'!U753","v":58.924641065785934},{"$f":"'Offshore Wind'!V753","v":56.243982360173156},{"$f":"'Offshore Wind'!W753","v":53.696691870039579},{"$f":"'Offshore Wind'!X753","v":51.275831563873645},{"$f":"'Offshore Wind'!Y753","v":48.97483022560241},{"$f":"'Offshore Wind'!Z753","v":47.323798912134343},{"$f":"'Offshore Wind'!AA753","v":45.73234202731215},{"$f":"'Offshore Wind'!AB753","v":44.19825671103812},{"$f":"'Offshore Wind'!AC753","v":42.719422235271139},{"$f":"'Offshore Wind'!AD753","v":41.293796933306204},{"$f":"'Offshore Wind'!AE753","v":39.919415243968089},{"$f":"'Offshore Wind'!AF753","v":38.594384866418089},{"$f":"'Offshore Wind'!AG753","v":37.316884021432706},{"$f":"'Offshore Wind'!AH753","v":36.085158815168391},{"$f":"'Offshore Wind'!AI753","v":34.897520701576255},{"$f":"'Offshore Wind'!AJ753","v":33.752344039773149},{"$f":"'Offshore Wind'!AK753","v":32.648063742815253},{"$f":"'Offshore Wind'!AL753","v":31.583173014451969},{"$f":"'Offshore Wind'!AM753","v":30.556221170567081},{"$f":"'Offshore Wind'!AN753","v":29.565811542136863},{"$f":"'Offshore Wind'!AO753","v":28.610599456653667},{"$f":"'Offshore Wind'!AP753","v":27.689290295077974},{"$f":"'Offshore Wind'!AQ753","v":26.800637621491322},{"$f":"'Offshore Wind'!AR753","v":25.943441382729102},{"$f":"'Offshore Wind'!AS753","v":25.11654617537345}]
["RC3OfOTRG11","RD","Constant",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L754","v":90.406135056072699},{"$f":"'Offshore Wind'!M754","v":90.406135056072699},{"$f":"'Offshore Wind'!N754","v":90.406135056072699},{"$f":"'Offshore Wind'!O754","v":90.406135056072699},{"$f":"'Offshore Wind'!P754","v":90.406135056072699},{"$f":"'Offshore Wind'!Q754","v":90.406135056072699},{"$f":"'Offshore Wind'!R754","v":90.406135056072699},{"$f":"'Offshore Wind'!S754","v":90.406135056072699},{"$f":"'Offshore Wind'!T754","v":90.406135056072699},{"$f":"'Offshore Wind'!U754","v":90.406135056072699},{"$f":"'Offshore Wind'!V754","v":90.406135056072699},{"$f":"'Offshore Wind'!W754","v":90.406135056072699},{"$f":"'Offshore Wind'!X754","v":90.406135056072699},{"$f":"'Offshore Wind'!Y754","v":90.406135056072699},{"$f":"'Offshore Wind'!Z754","v":90.406135056072699},{"$f":"'Offshore Wind'!AA754","v":90.406135056072699},{"$f":"'Offshore Wind'!AB754","v":90.406135056072699},{"$f":"'Offshore Wind'!AC754","v":90.406135056072699},{"$f":"'Offshore Wind'!AD754","v":90.406135056072699},{"$f":"'Offshore Wind'!AE754","v":90.406135056072699},{"$f":"'Offshore Wind'!AF754","v":90.406135056072699},{"$f":"'Offshore Wind'!AG754","v":90.406135056072699},{"$f":"'Offshore Wind'!AH754","v":90.406135056072699},{"$f":"'Offshore Wind'!AI754","v":90.406135056072699},{"$f":"'Offshore Wind'!AJ754","v":90.406135056072699},{"$f":"'Offshore Wind'!AK754","v":90.406135056072699},{"$f":"'Offshore Wind'!AL754","v":90.406135056072699},{"$f":"'Offshore Wind'!AM754","v":90.406135056072699},{"$f":"'Offshore Wind'!AN754","v":90.406135056072699},{"$f":"'Offshore Wind'!AO754","v":90.406135056072699},{"$f":"'Offshore Wind'!AP754","v":90.406135056072699},{"$f":"'Offshore Wind'!AQ754","v":90.406135056072699},{"$f":"'Offshore Wind'!AR754","v":90.406135056072699},{"$f":"'Offshore Wind'!AS754","v":90.406135056072699}]
["RL3OfOTRG22","RD","Low",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L755","v":94.656828967199644},{"$f":"'Offshore Wind'!M755","v":68.493997841711064},{"$f":"'Offshore Wind'!N755","v":65.073377099937517},{"$f":"'Offshore Wind'!O755","v":61.845601739575343},{"$f":"'Offshore Wind'!P755","v":58.799344670927255},{"$f":"'Offshore Wind'!Q755","v":55.923938994056613},{"$f":"'Offshore Wind'!R755","v":53.209342236649348},{"$f":"'Offshore Wind'!S755","v":50.646102258071885},{"$f":"'Offshore Wind'!T755","v":48.225324758184307},{"$f":"'Offshore Wind'!U755","v":45.938642331895757},{"$f":"'Offshore Wind'!V755","v":43.778185012583855},{"$f":"'Offshore Wind'!W755","v":41.736552249358795},{"$f":"'Offshore Wind'!X755","v":39.806786264802476},{"$f":"'Offshore Wind'!Y755","v":37.982346741263683},{"$f":"'Offshore Wind'!Z755","v":36.702752642875481},{"$f":"'Offshore Wind'!AA755","v":35.469320442524385},{"$f":"'Offshore Wind'!AB755","v":34.280343288791826},{"$f":"'Offshore Wind'!AC755","v":33.134177970763687},{"$f":"'Offshore Wind'!AD755","v":32.029242538548715},{"$f":"'Offshore Wind'!AE755","v":30.964014012848505},{"$f":"'Offshore Wind'!AF755","v":29.937026180245063},{"$f":"'Offshore Wind'!AG755","v":28.946867470997226},{"$f":"'Offshore Wind'!AH755","v":27.992178916256563},{"$f":"'Offshore Wind'!AI755","v":27.07165218173013},{"$f":"'Offshore Wind'!AJ755","v":26.184027674927599},{"$f":"'Offshore Wind'!AK755","v":25.328092723238399},{"$f":"'Offshore Wind'!AL755","v":24.502679820187147},{"$f":"'Offshore Wind'!AM755","v":23.706664937314972},{"$f":"'Offshore Wind'!AN755","v":22.938965899230155},{"$f":"'Offshore Wind'!AO755","v":22.198540819463098},{"$f":"'Offshore Wind'!AP755","v":21.484386594849592},{"$f":"'Offshore Wind'!AQ755","v":20.795537456251221},{"$f":"'Offshore Wind'!AR755","v":20.131063573504054},{"$f":"'Offshore Wind'!AS755","v":19.49006971256555}]
["RM3OfOTRG22","RD","Mid",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L756","v":94.656828967199644},{"$f":"'Offshore Wind'!M756","v":90.186783808886219},{"$f":"'Offshore Wind'!N756","v":85.943448495994303},{"$f":"'Offshore Wind'!O756","v":81.914974727207138},{"$f":"'Offshore Wind'!P756","v":78.090133213147666},{"$f":"'Offshore Wind'!Q756","v":74.45828235241558},{"$f":"'Offshore Wind'!R756","v":71.009338401474949},{"$f":"'Offshore Wind'!S756","v":67.733747071892054},{"$f":"'Offshore Wind'!T756","v":64.622456491348487},{"$f":"'Offshore Wind'!U756","v":61.666891467614406},{"$f":"'Offshore Wind'!V756","v":58.858928997308091},{"$f":"'Offshore Wind'!W756","v":56.190874963761047},{"$f":"'Offshore Wind'!X756","v":53.655441970688472},{"$f":"'Offshore Wind'!Y756","v":51.245728260623117},{"$f":"'Offshore Wind'!Z756","v":49.522660553305506},{"$f":"'Offshore Wind'!AA756","v":47.861701570905495},{"$f":"'Offshore Wind'!AB756","v":46.260555704648851},{"$f":"'Offshore Wind'!AC756","v":44.717012918876947},{"$f":"'Offshore Wind'!AD756","v":43.22894555207359},{"$f":"'Offshore Wind'!AE756","v":41.794305237593889},{"$f":"'Offshore Wind'!AF756","v":40.411119939614487},{"$f":"'Offshore Wind'!AG756","v":39.077491099992557},{"$f":"'Offshore Wind'!AH756","v":37.791590891881533},{"$f":"'Offshore Wind'!AI756","v":36.5516595761082},{"$f":"'Offshore Wind'!AJ756","v":35.356002956463968},{"$f":"'Offshore Wind'!AK756","v":34.202989930208624},{"$f":"'Offshore Wind'!AL756","v":33.09105013022203},{"$f":"'Offshore Wind'!AM756","v":32.018671655373915},{"$f":"'Offshore Wind'!AN756","v":30.984398885809387},{"$f":"'Offshore Wind'!AO756","v":29.986830379971874},{"$f":"'Offshore Wind'!AP756","v":29.024616850304316},{"$f":"'Offshore Wind'!AQ756","v":28.096459214683271},{"$f":"'Offshore Wind'!AR756","v":27.201106720751849},{"$f":"'Offshore Wind'!AS756","v":26.33735514042257}]
["RC3OfOTRG22","RD","Constant",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L757","v":94.656828967199644},{"$f":"'Offshore Wind'!M757","v":94.656828967199644},{"$f":"'Offshore Wind'!N757","v":94.656828967199644},{"$f":"'Offshore Wind'!O757","v":94.656828967199644},{"$f":"'Offshore Wind'!P757","v":94.656828967199644},{"$f":"'Offshore Wind'!Q757","v":94.656828967199644},{"$f":"'Offshore Wind'!R757","v":94.656828967199644},{"$f":"'Offshore Wind'!S757","v":94.656828967199644},{"$f":"'Offshore Wind'!T757","v":94.656828967199644},{"$f":"'Offshore Wind'!U757","v":94.656828967199644},{"$f":"'Offshore Wind'!V757","v":94.656828967199644},{"$f":"'Offshore Wind'!W757","v":94.656828967199644},{"$f":"'Offshore Wind'!X757","v":94.656828967199644},{"$f":"'Offshore Wind'!Y757","v":94.656828967199644},{"$f":"'Offshore Wind'!Z757","v":94.656828967199644},{"$f":"'Offshore Wind'!AA757","v":94.656828967199644},{"$f":"'Offshore Wind'!AB757","v":94.656828967199644},{"$f":"'Offshore Wind'!AC757","v":94.656828967199644},{"$f":"'Offshore Wind'!AD757","v":94.656828967199644},{"$f":"'Offshore Wind'!AE757","v":94.656828967199644},{"$f":"'Offshore Wind'!AF757","v":94.656828967199644},{"$f":"'Offshore Wind'!AG757","v":94.656828967199644},{"$f":"'Offshore Wind'!AH757","v":94.656828967199644},{"$f":"'Offshore Wind'!AI757","v":94.656828967199644},{"$f":"'Offshore Wind'!AJ757","v":94.656828967199644},{"$f":"'Offshore Wind'!AK757","v":94.656828967199644},{"$f":"'Offshore Wind'!AL757","v":94.656828967199644},{"$f":"'Offshore Wind'!AM757","v":94.656828967199644},{"$f":"'Offshore Wind'!AN757","v":94.656828967199644},{"$f":"'Offshore Wind'!AO757","v":94.656828967199644},{"$f":"'Offshore Wind'!AP757","v":94.656828967199644},{"$f":"'Offshore Wind'!AQ757","v":94.656828967199644},{"$f":"'Offshore Wind'!AR757","v":94.656828967199644},{"$f":"'Offshore Wind'!AS757","v":94.656828967199644}]
["RL3OfOTRG33","RD","Low",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L758","v":97.540182477162787},{"$f":"'Offshore Wind'!M758","v":70.577929470152441},{"$f":"'Offshore Wind'!N758","v":67.050851406997694},{"$f":"'Offshore Wind'!O758","v":63.722686182314206},{"$f":"'Offshore Wind'!P758","v":60.581744982763496},{"$f":"'Offshore Wind'!Q758","v":57.617020587872702},{"$f":"'Offshore Wind'!R758","v":54.818150429763321},{"$f":"'Offshore Wind'!S758","v":52.175381374687163},{"$f":"'Offshore Wind'!T758","v":49.679536162891125},{"$f":"'Offshore Wind'!U758","v":47.321981445833799},{"$f":"'Offshore Wind'!V758","v":45.094597361975524},{"$f":"'Offshore Wind'!W758","v":42.98974859427976},{"$f":"'Offshore Wind'!X758","v":41.000256854262624},{"$f":"'Offshore Wind'!Y758","v":39.119374738923028},{"$f":"'Offshore Wind'!Z758","v":37.798551060708917},{"$f":"'Offshore Wind'!AA758","v":36.525416533374312},{"$f":"'Offshore Wind'!AB758","v":35.298207323258907},{"$f":"'Offshore Wind'!AC758","v":34.115225368349101},{"$f":"'Offshore Wind'!AD758","v":32.974835919026177},{"$f":"'Offshore Wind'!AE758","v":31.875465170852731},{"$f":"'Offshore Wind'!AF758","v":30.815597985951708},{"$f":"'Offshore Wind'!AG758","v":29.793775699661413},{"$f":"'Offshore Wind'!AH758","v":28.808594009273737},{"$f":"'Offshore Wind'!AI758","v":27.858700941783081},{"$f":"'Offshore Wind'!AJ758","v":26.942794897687509},{"$f":"'Offshore Wind'!AK758","v":26.05962276799541},{"$f":"'Offshore Wind'!AL758","v":25.207978121696993},{"$f":"'Offshore Wind'!AM758","v":24.386699461062474},{"$f":"'Offshore Wind'!AN758","v":23.594668542228153},{"$f":"'Offshore Wind'!AO758","v":22.830808758625931},{"$f":"'Offshore Wind'!AP758","v":22.094083584903895},{"$f":"'Offshore Wind'!AQ758","v":21.383495079073377},{"$f":"'Offshore Wind'!AR758","v":20.698082440702816},{"$f":"'Offshore Wind'!AS758","v":20.036920623060325}]
["RM3OfOTRG33","RD","Mid",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L759","v":97.540182477162787},{"$f":"'Offshore Wind'!M759","v":92.930167894395055},{"$f":"'Offshore Wind'!N759","v":88.554079269811609},{"$f":"'Offshore Wind'!O759","v":84.399685816600439},{"$f":"'Offshore Wind'!P759","v":80.455395972931413},{"$f":"'Offshore Wind'!Q759","v":76.710225046508356},{"$f":"'Offshore Wind'!R759","v":73.15376440234779},{"$f":"'Offshore Wind'!S759","v":69.776152125093873},{"$f":"'Offshore Wind'!T759","v":66.568045090197941},{"$f":"'Offshore Wind'!U759","v":63.520592381143835},{"$f":"'Offshore Wind'!V759","v":60.625409992624462},{"$f":"'Offshore Wind'!W759","v":57.874556762152103},{"$f":"'Offshore Wind'!X759","v":55.260511475041177},{"$f":"'Offshore Wind'!Y759","v":52.77615109003591},{"$f":"'Offshore Wind'!Z759","v":50.997630689669244},{"$f":"'Offshore Wind'!AA759","v":49.283272399131974},{"$f":"'Offshore Wind'!AB759","v":47.630704013901749},{"$f":"'Offshore Wind'!AC759","v":46.037641766771969},{"$f":"'Offshore Wind'!AD759","v":44.501887021686123},{"$f":"'Offshore Wind'!AE759","v":43.021323091287094},{"$f":"'Offshore Wind'!AF759","v":41.593912173550443},{"$f":"'Offshore Wind'!AG759","v":40.217692403044467},{"$f":"'Offshore Wind'!AH759","v":38.890775012525836},{"$f":"'Offshore Wind'!AI759","v":37.611341600741298},{"$f":"'Offshore Wind'!AJ759","v":36.377641502459674},{"$f":"'Offshore Wind'!AK759","v":35.187989256907692},{"$f":"'Offshore Wind'!AL759","v":34.040762170926207},{"$f":"'Offshore Wind'!AM759","v":32.934397973301635},{"$f":"'Offshore Wind'!AN759","v":31.867392556859482},{"$f":"'Offshore Wind'!AO759","v":30.838297805035296},{"$f":"'Offshore Wind'!AP759","v":29.845719499761053},{"$f":"'Offshore Wind'!AQ759","v":28.888315307623184},{"$f":"'Offshore Wind'!AR759","v":27.964792841362808},{"$f":"'Offshore Wind'!AS759","v":27.073907793897938}]
["RC3OfOTRG33","RD","Constant",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L760","v":97.540182477162787},{"$f":"'Offshore Wind'!M760","v":97.540182477162787},{"$f":"'Offshore Wind'!N760","v":97.540182477162787},{"$f":"'Offshore Wind'!O760","v":97.540182477162787},{"$f":"'Offshore Wind'!P760","v":97.540182477162787},{"$f":"'Offshore Wind'!Q760","v":97.540182477162787},{"$f":"'Offshore Wind'!R760","v":97.540182477162787},{"$f":"'Offshore Wind'!S760","v":97.540182477162787},{"$f":"'Offshore Wind'!T760","v":97.540182477162787},{"$f":"'Offshore Wind'!U760","v":97.540182477162787},{"$f":"'Offshore Wind'!V760","v":97.540182477162787},{"$f":"'Offshore Wind'!W760","v":97.540182477162787},{"$f":"'Offshore Wind'!X760","v":97.540182477162787},{"$f":"'Offshore Wind'!Y760","v":97.540182477162787},{"$f":"'Offshore Wind'!Z760","v":97.540182477162787},{"$f":"'Offshore Wind'!AA760","v":97.540182477162787},{"$f":"'Offshore Wind'!AB760","v":97.540182477162787},{"$f":"'Offshore Wind'!AC760","v":97.540182477162787},{"$f":"'Offshore Wind'!AD760","v":97.540182477162787},{"$f":"'Offshore Wind'!AE760","v":97.540182477162787},{"$f":"'Offshore Wind'!AF760","v":97.540182477162787},{"$f":"'Offshore Wind'!AG760","v":97.540182477162787},{"$f":"'Offshore Wind'!AH760","v":97.540182477162787},{"$f":"'Offshore Wind'!AI760","v":97.540182477162787},{"$f":"'Offshore Wind'!AJ760","v":97.540182477162787},{"$f":"'Offshore Wind'!AK760","v":97.540182477162787},{"$f":"'Offshore Wind'!AL760","v":97.540182477162787},{"$f":"'Offshore Wind'!AM760","v":97.540182477162787},{"$f":"'Offshore Wind'!AN760","v":97.540182477162787},{"$f":"'Offshore Wind'!AO760","v":97.540182477162787},{"$f":"'Offshore Wind'!AP760","v":97.540182477162787},{"$f":"'Offshore Wind'!AQ760","v":97.540182477162787},{"$f":"'Offshore Wind'!AR760","v":97.540182477162787},{"$f":"'Offshore Wind'!AS760","v":97.540182477162787}]
["RL3OfOTRG44","RD","Low",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L761","v":114.92861822836457},{"$f":"'Offshore Wind'!M761","v":83.169771690689089},{"$f":"'Offshore Wind'!N761","v":79.023299644109571},{"$f":"'Offshore Wind'!O761","v":75.110679926608853},{"$f":"'Offshore Wind'!P761","v":71.418190731090235},{"$f":"'Offshore Wind'!Q761","v":67.932908655247687},{"$f":"'Offshore Wind'!R761","v":64.642665555712227},{"$f":"'Offshore Wind'!S761","v":61.536007407973564},{"$f":"'Offshore Wind'!T761","v":58.602155098028952},{"$f":"'Offshore Wind'!U761","v":55.830967074683265},{"$f":"'Offshore Wind'!V761","v":53.212903794040095},{"$f":"'Offshore Wind'!W761","v":50.738993890000671},{"$f":"'Offshore Wind'!X761","v":48.400802006606739},{"$f":"'Offshore Wind'!Y761","v":46.190398229835822},{"$f":"'Offshore Wind'!Z761","v":44.656302716783287},{"$f":"'Offshore Wind'!AA761","v":43.177246641316934},{"$f":"'Offshore Wind'!AB761","v":41.751198924320079},{"$f":"'Offshore Wind'!AC761","v":40.376204160001755},{"$f":"'Offshore Wind'!AD761","v":39.050379787440669},{"$f":"'Offshore Wind'!AE761","v":37.771913367963087},{"$f":"'Offshore Wind'!AF761","v":36.539059964393232},{"$f":"'Offshore Wind'!AG761","v":35.35013961836313},{"$f":"'Offshore Wind'!AH761","v":34.203534922010981},{"$f":"'Offshore Wind'!AI761","v":33.097688680535427},{"$f":"'Offshore Wind'!AJ761","v":32.031101662204392},{"$f":"'Offshore Wind'!AK761","v":31.002330432545445},{"$f":"'Offshore Wind'!AL761","v":30.00998526956646},{"$f":"'Offshore Wind'!AM761","v":29.052728156973593},{"$f":"'Offshore Wind'!AN761","v":28.129270852467304},{"$f":"'Offshore Wind'!AO761","v":27.238373028305976},{"$f":"'Offshore Wind'!AP761","v":26.378840481432562},{"$f":"'Offshore Wind'!AQ761","v":25.549523410560177},{"$f":"'Offshore Wind'!AR761","v":24.749314757710764},{"$f":"'Offshore Wind'!AS761","v":23.977148611794195}]
["RM3OfOTRG44","RD","Mid",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L762","v":114.92861822836457},{"$f":"'Offshore Wind'!M762","v":109.51752871411847},{"$f":"'Offshore Wind'!N762","v":104.38058132995812},{"$f":"'Offshore Wind'!O762","v":99.50346415279256},{"$f":"'Offshore Wind'!P762","v":94.872612212456914},{"$f":"'Offshore Wind'!Q762","v":90.475169725764317},{"$f":"'Offshore Wind'!R762","v":86.298954131154659},{"$f":"'Offshore Wind'!S762","v":82.332421843714314},{"$f":"'Offshore Wind'!T762","v":78.564635653876891},{"$f":"'Offshore Wind'!U762","v":74.98523369645207},{"$f":"'Offshore Wind'!V762","v":71.584399919822573},{"$f":"'Offshore Wind'!W762","v":68.352835988162909},{"$f":"'Offshore Wind'!X762","v":65.281734552410711},{"$f":"'Offshore Wind'!Y762","v":62.362753828452043},{"$f":"'Offshore Wind'!Z762","v":60.295910376048226},{"$f":"'Offshore Wind'!AA762","v":58.303152561753109},{"$f":"'Offshore Wind'!AB762","v":56.381747586916916},{"$f":"'Offshore Wind'!AC762","v":54.529064446634912},{"$f":"'Offshore Wind'!AD762","v":52.742570125655256},{"$f":"'Offshore Wind'!AE762","v":51.019825936604278},{"$f":"'Offshore Wind'!AF762","v":49.35848399520318},{"$f":"'Offshore Wind'!AG762","v":47.756283827349215},{"$f":"'Offshore Wind'!AH762","v":46.211049103125646},{"$f":"'Offshore Wind'!AI762","v":44.720684492990749},{"$f":"'Offshore Wind'!AJ762","v":43.28317264157279},{"$f":"'Offshore Wind'!AK762","v":41.896571254669716},{"$f":"'Offshore Wind'!AL762","v":40.559010295216858},{"$f":"'Offshore Wind'!AM762","v":39.268689284144692},{"$f":"'Offshore Wind'!AN762","v":38.023874702200821},{"$f":"'Offshore Wind'!AO762","v":36.822897488958255},{"$f":"'Offshore Wind'!AP762","v":35.664150635372295},{"$f":"'Offshore Wind'!AQ762","v":34.546086866385586},{"$f":"'Offshore Wind'!AR762","v":33.46721641021113},{"$f":"'Offshore Wind'!AS762","v":32.426104851049679}]
["RC3OfOTRG44","RD","Constant",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L763","v":114.92861822836457},{"$f":"'Offshore Wind'!M763","v":114.92861822836457},{"$f":"'Offshore Wind'!N763","v":114.92861822836457},{"$f":"'Offshore Wind'!O763","v":114.92861822836457},{"$f":"'Offshore Wind'!P763","v":114.92861822836457},{"$f":"'Offshore Wind'!Q763","v":114.92861822836457},{"$f":"'Offshore Wind'!R763","v":114.92861822836457},{"$f":"'Offshore Wind'!S763","v":114.92861822836457},{"$f":"'Offshore Wind'!T763","v":114.92861822836457},{"$f":"'Offshore Wind'!U763","v":114.92861822836457},{"$f":"'Offshore Wind'!V763","v":114.92861822836457},{"$f":"'Offshore Wind'!W763","v":114.92861822836457},{"$f":"'Offshore Wind'!X763","v":114.92861822836457},{"$f":"'Offshore Wind'!Y763","v":114.92861822836457},{"$f":"'Offshore Wind'!Z763","v":114.92861822836457},{"$f":"'Offshore Wind'!AA763","v":114.92861822836457},{"$f":"'Offshore Wind'!AB763","v":114.92861822836457},{"$f":"'Offshore Wind'!AC763","v":114.92861822836457},{"$f":"'Offshore Wind'!AD763","v":114.92861822836457},{"$f":"'Offshore Wind'!AE763","v":114.92861822836457},{"$f":"'Offshore Wind'!AF763","v":114.92861822836457},{"$f":"'Offshore Wind'!AG763","v":114.92861822836457},{"$f":"'Offshore Wind'!AH763","v":114.92861822836457},{"$f":"'Offshore Wind'!AI763","v":114.92861822836457},{"$f":"'Offshore Wind'!AJ763","v":114.92861822836457},{"$f":"'Offshore Wind'!AK763","v":114.92861822836457},{"$f":"'Offshore Wind'!AL763","v":114.92861822836457},{"$f":"'Offshore Wind'!AM763","v":114.92861822836457},{"$f":"'Offshore Wind'!AN763","v":114.92861822836457},{"$f":"'Offshore Wind'!AO763","v":114.92861822836457},{"$f":"'Offshore Wind'!AP763","v":114.92861822836457},{"$f":"'Offshore Wind'!AQ763","v":114.92861822836457},{"$f":"'Offshore Wind'!AR763","v":114.92861822836457},{"$f":"'Offshore Wind'!AS763","v":114.92861822836457}]
["RL3OfOTRG55","RD","Low",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L764","v":149.44024099999189},{"$f":"'Offshore Wind'!M764","v":107.96599527395607},{"$f":"'Offshore Wind'!N764","v":102.41317232136187},{"$f":"'Offshore Wind'!O764","v":97.180385545361531},{"$f":"'Offshore Wind'!P764","v":92.248459030995676},{"$f":"'Offshore Wind'!Q764","v":87.599352398437574},{"$f":"'Offshore Wind'!R764","v":83.216098462676229},{"$f":"'Offshore Wind'!S764","v":79.082743825399319},{"$f":"'Offshore Wind'!T764","v":75.184292291379933},{"$f":"'Offshore Wind'!U764","v":71.506651005706004},{"$f":"'Offshore Wind'!V764","v":68.036579211731748},{"$f":"'Offshore Wind'!W764","v":64.761639532717652},{"$f":"'Offshore Wind'!X764","v":61.670151682863974},{"$f":"'Offshore Wind'!Y764","v":58.75114851586104},{"$f":"'Offshore Wind'!Z764","v":56.696245041313318},{"$f":"'Offshore Wind'!AA764","v":54.716473667235739},{"$f":"'Offshore Wind'!AB764","v":52.809044674105401},{"$f":"'Offshore Wind'!AC764","v":50.971272464743038},{"$f":"'Offshore Wind'!AD764","v":49.20057167134987},{"$f":"'Offshore Wind'!AE764","v":47.494453408182906},{"$f":"'Offshore Wind'!AF764","v":45.850521664419247},{"$f":"'Offshore Wind'!AG764","v":44.266469831963605},{"$f":"'Offshore Wind'!AH764","v":42.740077363149474},{"$f":"'Offshore Wind'!AI764","v":41.269206553473779},{"$f":"'Offshore Wind'!AJ764","v":39.851799444686165},{"$f":"'Offshore Wind'!AK764","v":38.485874843729484},{"$f":"'Offshore Wind'!AL764","v":37.169525453196755},{"$f":"'Offshore Wind'!AM764","v":35.900915109131518},{"$f":"'Offshore Wind'!AN764","v":34.678276122155431},{"$f":"'Offshore Wind'!AO764","v":33.499906718056295},{"$f":"'Offshore Wind'!AP764","v":32.364168574115553},{"$f":"'Offshore Wind'!AQ764","v":31.269484447592422},{"$f":"'Offshore Wind'!AR764","v":30.21433589291679},{"$f":"'Offshore Wind'!AS764","v":29.197261064271355}]
["RM3OfOTRG55","RD","Mid",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L765","v":149.44024099999189},{"$f":"'Offshore Wind'!M765","v":142.17165364605637},{"$f":"'Offshore Wind'!N765","v":135.280094490122},{"$f":"'Offshore Wind'!O765","v":128.74549241098964},{"$f":"'Offshore Wind'!P765","v":122.54883962502704},{"$f":"'Offshore Wind'!Q765","v":116.67213735524611},{"$f":"'Offshore Wind'!R765","v":111.09834410453051},{"$f":"'Offshore Wind'!S765","v":105.81132641713586},{"$f":"'Offshore Wind'!T765","v":100.79581201765592},{"$f":"'Offshore Wind'!U765","v":96.037345221435544},{"$f":"'Offshore Wind'!V765","v":91.522244514987861},{"$f":"'Offshore Wind'!W765","v":87.23756220929674},{"$f":"'Offshore Wind'!X765","v":83.171046073013343},{"$f":"'Offshore Wind'!Y765","v":79.311102856471379},{"$f":"'Offshore Wind'!Z765","v":76.540501103227257},{"$f":"'Offshore Wind'!AA765","v":73.871144741335272},{"$f":"'Offshore Wind'!AB765","v":71.299275484125801},{"$f":"'Offshore Wind'!AC765","v":68.821275291256242},{"$f":"'Offshore Wind'!AD765","v":66.433661125964946},{"$f":"'Offshore Wind'!AE765","v":64.133079908430304},{"$f":"'Offshore Wind'!AF765","v":61.916303657898673},{"$f":"'Offshore Wind'!AG765","v":59.780224816518761},{"$f":"'Offshore Wind'!AH765","v":57.721851748083203},{"$f":"'Offshore Wind'!AI765","v":55.738304405134933},{"$f":"'Offshore Wind'!AJ765","v":53.826810158137917},{"$f":"'Offshore Wind'!AK765","v":51.984699780650018},{"$f":"'Offshore Wind'!AL765","v":50.209403584660691},{"$f":"'Offshore Wind'!AM765","v":48.49844770047622},{"$f":"'Offshore Wind'!AN765","v":46.849450495743916},{"$f":"'Offshore Wind'!AO765","v":45.26011912841026},{"$f":"'Offshore Wind'!AP765","v":43.72824622860206},{"$f":"'Offshore Wind'!AQ765","v":42.251706704607372},{"$f":"'Offshore Wind'!AR765","v":40.828454668313384},{"$f":"'Offshore Wind'!AS765","v":39.456520475632324}]
["RC3OfOTRG55","RD","Constant",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L766","v":149.44024099999189},{"$f":"'Offshore Wind'!M766","v":149.44024099999189},{"$f":"'Offshore Wind'!N766","v":149.44024099999189},{"$f":"'Offshore Wind'!O766","v":149.44024099999189},{"$f":"'Offshore Wind'!P766","v":149.44024099999189},{"$f":"'Offshore Wind'!Q766","v":149.44024099999189},{"$f":"'Offshore Wind'!R766","v":149.44024099999189},{"$f":"'Offshore Wind'!S766","v":149.44024099999189},{"$f":"'Offshore Wind'!T766","v":149.44024099999189},{"$f":"'Offshore Wind'!U766","v":149.44024099999189},{"$f":"'Offshore Wind'!V766","v":149.44024099999189},{"$f":"'Offshore Wind'!W766","v":149.44024099999189},{"$f":"'Offshore Wind'!X766","v":149.44024099999189},{"$f":"'Offshore Wind'!Y766","v":149.44024099999189},{"$f":"'Offshore Wind'!Z766","v":149.44024099999189},{"$f":"'Offshore Wind'!AA766","v":149.44024099999189},{"$f":"'Offshore Wind'!AB766","v":149.44024099999189},{"$f":"'Offshore Wind'!AC766","v":149.44024099999189},{"$f":"'Offshore Wind'!AD766","v":149.44024099999189},{"$f":"'Offshore Wind'!AE766","v":149.44024099999189},{"$f":"'Offshore Wind'!AF766","v":149.44024099999189},{"$f":"'Offshore Wind'!AG766","v":149.44024099999189},{"$f":"'Offshore Wind'!AH766","v":149.44024099999189},{"$f":"'Offshore Wind'!AI766","v":149.44024099999189},{"$f":"'Offshore Wind'!AJ766","v":149.44024099999189},{"$f":"'Offshore Wind'!AK766","v":149.44024099999189},{"$f":"'Offshore Wind'!AL766","v":149.44024099999189},{"$f":"'Offshore Wind'!AM766","v":149.44024099999189},{"$f":"'Offshore Wind'!AN766","v":149.44024099999189},{"$f":"'Offshore Wind'!AO766","v":149.44024099999189},{"$f":"'Offshore Wind'!AP766","v":149.44024099999189},{"$f":"'Offshore Wind'!AQ766","v":149.44024099999189},{"$f":"'Offshore Wind'!AR766","v":149.44024099999189},{"$f":"'Offshore Wind'!AS766","v":149.44024099999189}]
["RL3OfOTRG66","RD","Low",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L767","v":96.015802391598243},{"$f":"'Offshore Wind'!M767","v":68.963617023278857},{"$f":"'Offshore Wind'!N767","v":65.048043563304574},{"$f":"'Offshore Wind'!O767","v":61.389163069324226},{"$f":"'Offshore Wind'!P767","v":57.969272688858233},{"$f":"'Offshore Wind'!Q767","v":54.771893954025948},{"$f":"'Offshore Wind'!R767","v":51.781691638113642},{"$f":"'Offshore Wind'!S767","v":48.98439756035436},{"$f":"'Offshore Wind'!T767","v":46.366739070948178},{"$f":"'Offshore Wind'!U767","v":43.916371961717211},{"$f":"'Offshore Wind'!V767","v":41.621817560310376},{"$f":"'Offshore Wind'!W767","v":39.472403777621906},{"$f":"'Offshore Wind'!X767","v":37.458209889164465},{"$f":"'Offshore Wind'!Y767","v":35.57001484159359},{"$f":"'Offshore Wind'!Z767","v":34.283981449570312},{"$f":"'Offshore Wind'!AA767","v":33.050182153671862},{"$f":"'Offshore Wind'!AB767","v":31.866391722281723},{"$f":"'Offshore Wind'!AC767","v":30.730481921867224},{"$f":"'Offshore Wind'!AD767","v":29.640417230733217},{"$f":"'Offshore Wind'!AE767","v":28.594250743940073},{"$f":"'Offshore Wind'!AF767","v":27.590120260803513},{"$f":"'Offshore Wind'!AG767","v":26.626244546781376},{"$f":"'Offshore Wind'!AH767","v":25.70091976192171},{"$f":"'Offshore Wind'!AI767","v":24.81251604839964},{"$f":"'Offshore Wind'!AJ767","v":23.959474270007409},{"$f":"'Offshore Wind'!AK767","v":23.14030289678341},{"$f":"'Offshore Wind'!AL767","v":22.353575028273514},{"$f":"'Offshore Wind'!AM767","v":21.597925549210835},{"$f":"'Offshore Wind'!AN767","v":20.872048411680414},{"$f":"'Offshore Wind'!AO767","v":20.174694038102171},{"$f":"'Offshore Wind'!AP767","v":19.504666839621219},{"$f":"'Offshore Wind'!AQ767","v":18.860822844737687},{"$f":"'Offshore Wind'!AR767","v":18.242067433241516},{"$f":"'Offshore Wind'!AS767","v":17.64735317073918}]
["RM3OfOTRG66","RD","Mid",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L768","v":96.015802391598243},{"$f":"'Offshore Wind'!M768","v":90.858707238079219},{"$f":"'Offshore Wind'!N768","v":86.008335557333524},{"$f":"'Offshore Wind'!O768","v":81.445616252176407},{"$f":"'Offshore Wind'!P768","v":77.152675181881278},{"$f":"'Offshore Wind'!Q768","v":73.112761362357901},{"$f":"'Offshore Wind'!R768","v":69.310177549402056},{"$f":"'Offshore Wind'!S768","v":65.73021495694509},{"$f":"'Offshore Wind'!T768","v":62.35909187573457},{"$f":"'Offshore Wind'!U768","v":59.183895970625287},{"$f":"'Offshore Wind'!V768","v":56.192530046730624},{"$f":"'Offshore Wind'!W768","v":53.373661086087075},{"$f":"'Offshore Wind'!X768","v":50.716672367276523},{"$f":"'Offshore Wind'!Y768","v":48.211618490660051},{"$f":"'Offshore Wind'!Z768","v":46.466389360089714},{"$f":"'Offshore Wind'!AA768","v":44.792195159861741},{"$f":"'Offshore Wind'!AB768","v":43.186003711181414},{"$f":"'Offshore Wind'!AC768","v":41.644915221323082},{"$f":"'Offshore Wind'!AD768","v":40.16615642636846},{"$f":"'Offshore Wind'!AE768","v":38.747074995418572},{"$f":"'Offshore Wind'!AF768","v":37.385134184531935},{"$f":"'Offshore Wind'!AG768","v":36.077907729173035},{"$f":"'Offshore Wind'!AH768","v":34.823074964460019},{"$f":"'Offshore Wind'!AI768","v":33.618416162984786},{"$f":"'Offshore Wind'!AJ768","v":32.461808080439404},{"$f":"'Offshore Wind'!AK768","v":31.351219699723458},{"$f":"'Offshore Wind'!AL768","v":30.284708164627446},{"$f":"'Offshore Wind'!AM768","v":29.260414894588845},{"$f":"'Offshore Wind'!AN768","v":28.276561872400791},{"$f":"'Offshore Wind'!AO768","v":27.33144809711921},{"$f":"'Offshore Wind'!AP768","v":26.423446194764033},{"$f":"'Offshore Wind'!AQ768","v":25.550999179743147},{"$f":"'Offshore Wind'!AR768","v":24.712617360246888},{"$f":"'Offshore Wind'!AS768","v":23.906875381164589}]
["RC3OfOTRG66","RD","Constant",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L769","v":96.015802391598243},{"$f":"'Offshore Wind'!M769","v":96.015802391598243},{"$f":"'Offshore Wind'!N769","v":96.015802391598243},{"$f":"'Offshore Wind'!O769","v":96.015802391598243},{"$f":"'Offshore Wind'!P769","v":96.015802391598243},{"$f":"'Offshore Wind'!Q769","v":96.015802391598243},{"$f":"'Offshore Wind'!R769","v":96.015802391598243},{"$f":"'Offshore Wind'!S769","v":96.015802391598243},{"$f":"'Offshore Wind'!T769","v":96.015802391598243},{"$f":"'Offshore Wind'!U769","v":96.015802391598243},{"$f":"'Offshore Wind'!V769","v":96.015802391598243},{"$f":"'Offshore Wind'!W769","v":96.015802391598243},{"$f":"'Offshore Wind'!X769","v":96.015802391598243},{"$f":"'Offshore Wind'!Y769","v":96.015802391598243},{"$f":"'Offshore Wind'!Z769","v":96.015802391598243},{"$f":"'Offshore Wind'!AA769","v":96.015802391598243},{"$f":"'Offshore Wind'!AB769","v":96.015802391598243},{"$f":"'Offshore Wind'!AC769","v":96.015802391598243},{"$f":"'Offshore Wind'!AD769","v":96.015802391598243},{"$f":"'Offshore Wind'!AE769","v":96.015802391598243},{"$f":"'Offshore Wind'!AF769","v":96.015802391598243},{"$f":"'Offshore Wind'!AG769","v":96.015802391598243},{"$f":"'Offshore Wind'!AH769","v":96.015802391598243},{"$f":"'Offshore Wind'!AI769","v":96.015802391598243},{"$f":"'Offshore Wind'!AJ769","v":96.015802391598243},{"$f":"'Offshore Wind'!AK769","v":96.015802391598243},{"$f":"'Offshore Wind'!AL769","v":96.015802391598243},{"$f":"'Offshore Wind'!AM769","v":96.015802391598243},{"$f":"'Offshore Wind'!AN769","v":96.015802391598243},{"$f":"'Offshore Wind'!AO769","v":96.015802391598243},{"$f":"'Offshore Wind'!AP769","v":96.015802391598243},{"$f":"'Offshore Wind'!AQ769","v":96.015802391598243},{"$f":"'Offshore Wind'!AR769","v":96.015802391598243},{"$f":"'Offshore Wind'!AS769","v":96.015802391598243}]
["RL3OfOTRG77","RD","Low",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L770","v":94.872692673604618},{"$f":"'Offshore Wind'!M770","v":68.136241303273309},{"$f":"'Offshore Wind'!N770","v":64.261551186899226},{"$f":"'Offshore Wind'!O770","v":60.641038601001604},{"$f":"'Offshore Wind'!P770","v":57.25715658594752},{"$f":"'Offshore Wind'!Q770","v":54.09357284434973},{"$f":"'Offshore Wind'!R770","v":51.135089184577964},{"$f":"'Offshore Wind'!S770","v":48.367565878302941},{"$f":"'Offshore Wind'!T770","v":45.777850666049517},{"$f":"'Offshore Wind'!U770","v":43.353712157983153},{"$f":"'Offshore Wind'!V770","v":41.08377738956446},{"$f":"'Offshore Wind'!W770","v":38.957473303353957},{"$f":"'Offshore Wind'!X770","v":36.964971939230779},{"$f":"'Offshore Wind'!Y770","v":35.097139125657364},{"$f":"'Offshore Wind'!Z770","v":33.81909432495938},{"$f":"'Offshore Wind'!AA770","v":32.593039870694469},{"$f":"'Offshore Wind'!AB770","v":31.416761332001599},{"$f":"'Offshore Wind'!AC770","v":30.288140753293963},{"$f":"'Offshore Wind'!AD770","v":29.205152393295226},{"$f":"'Offshore Wind'!AE770","v":28.165858654035066},{"$f":"'Offshore Wind'!AF770","v":27.16840619127802},{"$f":"'Offshore Wind'!AG770","v":26.211022198245107},{"$f":"'Offshore Wind'!AH770","v":25.292010854853913},{"$f":"'Offshore Wind'!AI770","v":24.409749935053949},{"$f":"'Offshore Wind'!AJ770","v":23.562687565168314},{"$f":"'Offshore Wind'!AK770","v":22.749339126472393},{"$f":"'Offshore Wind'!AL770","v":21.968284295545189},{"$f":"'Offshore Wind'!AM770","v":21.218164216220348},{"$f":"'Offshore Wind'!AN770","v":20.497678797241665},{"$f":"'Offshore Wind'!AO770","v":19.805584129993708},{"$f":"'Offshore Wind'!AP770","v":19.140690020931505},{"$f":"'Offshore Wind'!AQ770","v":18.501857633575057},{"$f":"'Offshore Wind'!AR770","v":17.887997235166139},{"$f":"'Offshore Wind'!AS770","v":17.298066043304686}]
["RM3OfOTRG77","RD","Mid",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L771","v":94.872692673604618},{"$f":"'Offshore Wind'!M771","v":89.76652584017728},{"$f":"'Offshore Wind'!N771","v":84.964361467125116},{"$f":"'Offshore Wind'!O771","v":80.447282518978014},{"$f":"'Offshore Wind'!P771","v":76.197559883446104},{"$f":"'Offshore Wind'!Q771","v":72.198579107431172},{"$f":"'Offshore Wind'!R771","v":68.434771484480251},{"$f":"'Offshore Wind'!S771","v":64.891549247439073},{"$f":"'Offshore Wind'!T771","v":61.555244633461172},{"$f":"'Offshore Wind'!U771","v":58.413052601180723},{"$f":"'Offshore Wind'!V771","v":55.452976991837403},{"$f":"'Offshore Wind'!W771","v":52.663779937455189},{"$f":"'Offshore Wind'!X771","v":50.034934329890042},{"$f":"'Offshore Wind'!Y771","v":47.556579174690995},{"$f":"'Offshore Wind'!Z771","v":45.82251887025555},{"$f":"'Offshore Wind'!AA771","v":44.159152317827456},{"$f":"'Offshore Wind'!AB771","v":42.563462373133383},{"$f":"'Offshore Wind'!AC771","v":41.032563553842266},{"$f":"'Offshore Wind'!AD771","v":39.563696217205106},{"$f":"'Offshore Wind'!AE771","v":38.154220997508233},{"$f":"'Offshore Wind'!AF771","v":36.801613491671091},{"$f":"'Offshore Wind'!AG771","v":35.50345918184663},{"$f":"'Offshore Wind'!AH771","v":34.257448584384207},{"$f":"'Offshore Wind'!AI771","v":33.061372614995975},{"$f":"'Offshore Wind'!AJ771","v":31.913118160424876},{"$f":"'Offshore Wind'!AK771","v":30.81066384735044},{"$f":"'Offshore Wind'!AL771","v":29.752075999686188},{"$f":"'Offshore Wind'!AM771","v":28.735504775820843},{"$f":"'Offshore Wind'!AN771","v":27.759180477736734},{"$f":"'Offshore Wind'!AO771","v":26.821410024302075},{"$f":"'Offshore Wind'!AP771","v":25.92057358138074},{"$f":"'Offshore Wind'!AQ771","v":25.05512134173475},{"$f":"'Offshore Wind'!AR771","v":24.223570448010985},{"$f":"'Offshore Wind'!AS771","v":23.424502052405678}]
["RC3OfOTRG77","RD","Constant",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L772","v":94.872692673604618},{"$f":"'Offshore Wind'!M772","v":94.872692673604618},{"$f":"'Offshore Wind'!N772","v":94.872692673604618},{"$f":"'Offshore Wind'!O772","v":94.872692673604618},{"$f":"'Offshore Wind'!P772","v":94.872692673604618},{"$f":"'Offshore Wind'!Q772","v":94.872692673604618},{"$f":"'Offshore Wind'!R772","v":94.872692673604618},{"$f":"'Offshore Wind'!S772","v":94.872692673604618},{"$f":"'Offshore Wind'!T772","v":94.872692673604618},{"$f":"'Offshore Wind'!U772","v":94.872692673604618},{"$f":"'Offshore Wind'!V772","v":94.872692673604618},{"$f":"'Offshore Wind'!W772","v":94.872692673604618},{"$f":"'Offshore Wind'!X772","v":94.872692673604618},{"$f":"'Offshore Wind'!Y772","v":94.872692673604618},{"$f":"'Offshore Wind'!Z772","v":94.872692673604618},{"$f":"'Offshore Wind'!AA772","v":94.872692673604618},{"$f":"'Offshore Wind'!AB772","v":94.872692673604618},{"$f":"'Offshore Wind'!AC772","v":94.872692673604618},{"$f":"'Offshore Wind'!AD772","v":94.872692673604618},{"$f":"'Offshore Wind'!AE772","v":94.872692673604618},{"$f":"'Offshore Wind'!AF772","v":94.872692673604618},{"$f":"'Offshore Wind'!AG772","v":94.872692673604618},{"$f":"'Offshore Wind'!AH772","v":94.872692673604618},{"$f":"'Offshore Wind'!AI772","v":94.872692673604618},{"$f":"'Offshore Wind'!AJ772","v":94.872692673604618},{"$f":"'Offshore Wind'!AK772","v":94.872692673604618},{"$f":"'Offshore Wind'!AL772","v":94.872692673604618},{"$f":"'Offshore Wind'!AM772","v":94.872692673604618},{"$f":"'Offshore Wind'!AN772","v":94.872692673604618},{"$f":"'Offshore Wind'!AO772","v":94.872692673604618},{"$f":"'Offshore Wind'!AP772","v":94.872692673604618},{"$f":"'Offshore Wind'!AQ772","v":94.872692673604618},{"$f":"'Offshore Wind'!AR772","v":94.872692673604618},{"$f":"'Offshore Wind'!AS772","v":94.872692673604618}]
["RL3OfOTRG88","RD","Low",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L773","v":98.291596223860367},{"$f":"'Offshore Wind'!M773","v":70.593366377374892},{"$f":"'Offshore Wind'!N773","v":66.580584701071345},{"$f":"'Offshore Wind'!O773","v":62.830979489703239},{"$f":"'Offshore Wind'!P773","v":59.326386046182151},{"$f":"'Offshore Wind'!Q773","v":56.049896927171972},{"$f":"'Offshore Wind'!R773","v":52.985778570006502},{"$f":"'Offshore Wind'!S773","v":50.119393005229398},{"$f":"'Offshore Wind'!T773","v":47.43712437943357},{"$f":"'Offshore Wind'!U773","v":44.926310026789523},{"$f":"'Offshore Wind'!V773","v":42.575175840500549},{"$f":"'Offshore Wind'!W773","v":40.372775707477231},{"$f":"'Offshore Wind'!X773","v":38.308934780892351},{"$f":"'Offshore Wind'!Y773","v":36.374196376008193},{"$f":"'Offshore Wind'!Z773","v":35.050817389134231},{"$f":"'Offshore Wind'!AA773","v":33.781256688704438},{"$f":"'Offshore Wind'!AB773","v":32.563222210605197},{"$f":"'Offshore Wind'!AC773","v":31.394521744591447},{"$f":"'Offshore Wind'!AD773","v":30.273058524178737},{"$f":"'Offshore Wind'!AE773","v":29.196827013141153},{"$f":"'Offshore Wind'!AF773","v":28.163908879791759},{"$f":"'Offshore Wind'!AG773","v":27.172469150619534},{"$f":"'Offshore Wind'!AH773","v":26.220752535236823},{"$f":"'Offshore Wind'!AI773","v":25.307079914954311},{"$f":"'Offshore Wind'!AJ773","v":24.429844987646632},{"$f":"'Offshore Wind'!AK773","v":23.587511061902298},{"$f":"'Offshore Wind'!AL773","v":22.778607993767725},{"$f":"'Offshore Wind'!AM773","v":22.001729259696027},{"$f":"'Offshore Wind'!AN773","v":21.255529159599554},{"$f":"'Offshore Wind'!AO773","v":20.538720144179457},{"$f":"'Offshore Wind'!AP773","v":19.850070260968383},{"$f":"'Offshore Wind'!AQ773","v":19.188400713772392},{"$f":"'Offshore Wind'!AR773","v":18.552583530437868},{"$f":"'Offshore Wind'!AS773","v":17.941539334097179}]
["RM3OfOTRG88","RD","Mid",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L774","v":98.291596223860367},{"$f":"'Offshore Wind'!M774","v":93.003742124742772},{"$f":"'Offshore Wind'!N774","v":88.030626567304424},{"$f":"'Offshore Wind'!O774","v":83.352667806756486},{"$f":"'Offshore Wind'!P774","v":78.95151363617758},{"$f":"'Offshore Wind'!Q774","v":74.809965560078652},{"$f":"'Offshore Wind'!R774","v":70.911907471532473},{"$f":"'Offshore Wind'!S774","v":67.242238578013456},{"$f":"'Offshore Wind'!T774","v":63.786810334962183},{"$f":"'Offshore Wind'!U774","v":60.532367159182066},{"$f":"'Offshore Wind'!V774","v":57.46649070657579},{"$f":"'Offshore Wind'!W774","v":54.577547510439672},{"$f":"'Offshore Wind'!X774","v":51.854639787620151},{"$f":"'Offshore Wind'!Y774","v":49.28755923032228},{"$f":"'Offshore Wind'!Z774","v":47.491987538383974},{"$f":"'Offshore Wind'!AA774","v":45.769595003628012},{"$f":"'Offshore Wind'!AB774","v":44.117258713306647},{"$f":"'Offshore Wind'!AC774","v":42.531992027232874},{"$f":"'Offshore Wind'!AD774","v":41.010938551630673},{"$f":"'Offshore Wind'!AE774","v":39.551366381889849},{"$f":"'Offshore Wind'!AF774","v":38.150662602148287},{"$f":"'Offshore Wind'!AG774","v":36.806328030169809},{"$f":"'Offshore Wind'!AH774","v":35.515972196505551},{"$f":"'Offshore Wind'!AI774","v":34.277308547424191},{"$f":"'Offshore Wind'!AJ774","v":33.088149861569811},{"$f":"'Offshore Wind'!AK774","v":31.946403870759596},{"$f":"'Offshore Wind'!AL774","v":30.850069075765365},{"$f":"'Offshore Wind'!AM774","v":29.797230748336077},{"$f":"'Offshore Wind'!AN774","v":28.78605711111204},{"$f":"'Offshore Wind'!AO774","v":27.814795687458069},{"$f":"'Offshore Wind'!AP774","v":26.881769813602233},{"$f":"'Offshore Wind'!AQ774","v":25.985375305808962},{"$f":"'Offshore Wind'!AR774","v":25.124077275643991},{"$f":"'Offshore Wind'!AS774","v":24.296407086700025}]
["RC3OfOTRG88","RD","Constant",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L775","v":98.291596223860367},{"$f":"'Offshore Wind'!M775","v":98.291596223860367},{"$f":"'Offshore Wind'!N775","v":98.291596223860367},{"$f":"'Offshore Wind'!O775","v":98.291596223860367},{"$f":"'Offshore Wind'!P775","v":98.291596223860367},{"$f":"'Offshore Wind'!Q775","v":98.291596223860367},{"$f":"'Offshore Wind'!R775","v":98.291596223860367},{"$f":"'Offshore Wind'!S775","v":98.291596223860367},{"$f":"'Offshore Wind'!T775","v":98.291596223860367},{"$f":"'Offshore Wind'!U775","v":98.291596223860367},{"$f":"'Offshore Wind'!V775","v":98.291596223860367},{"$f":"'Offshore Wind'!W775","v":98.291596223860367},{"$f":"'Offshore Wind'!X775","v":98.291596223860367},{"$f":"'Offshore Wind'!Y775","v":98.291596223860367},{"$f":"'Offshore Wind'!Z775","v":98.291596223860367},{"$f":"'Offshore Wind'!AA775","v":98.291596223860367},{"$f":"'Offshore Wind'!AB775","v":98.291596223860367},{"$f":"'Offshore Wind'!AC775","v":98.291596223860367},{"$f":"'Offshore Wind'!AD775","v":98.291596223860367},{"$f":"'Offshore Wind'!AE775","v":98.291596223860367},{"$f":"'Offshore Wind'!AF775","v":98.291596223860367},{"$f":"'Offshore Wind'!AG775","v":98.291596223860367},{"$f":"'Offshore Wind'!AH775","v":98.291596223860367},{"$f":"'Offshore Wind'!AI775","v":98.291596223860367},{"$f":"'Offshore Wind'!AJ775","v":98.291596223860367},{"$f":"'Offshore Wind'!AK775","v":98.291596223860367},{"$f":"'Offshore Wind'!AL775","v":98.291596223860367},{"$f":"'Offshore Wind'!AM775","v":98.291596223860367},{"$f":"'Offshore Wind'!AN775","v":98.291596223860367},{"$f":"'Offshore Wind'!AO775","v":98.291596223860367},{"$f":"'Offshore Wind'!AP775","v":98.291596223860367},{"$f":"'Offshore Wind'!AQ775","v":98.291596223860367},{"$f":"'Offshore Wind'!AR775","v":98.291596223860367},{"$f":"'Offshore Wind'!AS775","v":98.291596223860367}]
["RL3OfOTRG99","RD","Low",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L776","v":104.31107425321309},{"$f":"'Offshore Wind'!M776","v":74.943213849283168},{"$f":"'Offshore Wind'!N776","v":70.708490934458055},{"$f":"'Offshore Wind'!O776","v":66.750473479221668},{"$f":"'Offshore Wind'!P776","v":63.050109172661742},{"$f":"'Offshore Wind'!Q776","v":59.589662495421216},{"$f":"'Offshore Wind'!R776","v":56.352627475952772},{"$f":"'Offshore Wind'!S776","v":53.32364576634717},{"$f":"'Offshore Wind'!T776","v":50.488429749689153},{"$f":"'Offshore Wind'!U776","v":47.833690405257485},{"$f":"'Offshore Wind'!V776","v":45.347069671341472},{"$f":"'Offshore Wind'!W776","v":43.017077058072495},{"$f":"'Offshore Wind'!X776","v":40.833030274573062},{"$f":"'Offshore Wind'!Y776","v":38.784999645963175},{"$f":"'Offshore Wind'!Z776","v":37.383616278376628},{"$f":"'Offshore Wind'!AA776","v":36.039007092101805},{"$f":"'Offshore Wind'!AB776","v":34.7487597979665},{"$f":"'Offshore Wind'!AC776","v":33.510567027919436},{"$f":"'Offshore Wind'!AD776","v":32.322221706594682},{"$f":"'Offshore Wind'!AE776","v":31.181612629036099},{"$f":"'Offshore Wind'!AF776","v":30.086720235334845},{"$f":"'Offshore Wind'!AG776","v":29.03561257335069},{"$f":"'Offshore Wind'!AH776","v":28.026441441084508},{"$f":"'Offshore Wind'!AI776","v":27.057438700650724},{"$f":"'Offshore Wind'!AJ776","v":26.126912756160181},{"$f":"'Offshore Wind'!AK776","v":25.23324518817067},{"$f":"'Offshore Wind'!AL776","v":24.374887537693297},{"$f":"'Offshore Wind'!AM776","v":23.550358233058066},{"$f":"'Offshore Wind'!AN776","v":22.758239653244118},{"$f":"'Offshore Wind'!AO776","v":21.997175321567283},{"$f":"'Offshore Wind'!AP776","v":21.265867223893228},{"$f":"'Offshore Wind'!AQ776","v":20.563073245806027},{"$f":"'Offshore Wind'!AR776","v":19.887604723413382},{"$f":"'Offshore Wind'!AS776","v":19.238324102708255}]
["RM3OfOTRG99","RD","Mid",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L777","v":104.31107425321309},{"$f":"'Offshore Wind'!M777","v":98.732098016955703},{"$f":"'Offshore Wind'!N777","v":93.483947355197884},{"$f":"'Offshore Wind'!O777","v":88.546087146350914},{"$f":"'Offshore Wind'!P777","v":83.899269992303658},{"$f":"'Offshore Wind'!Q777","v":79.525456856932834},{"$f":"'Offshore Wind'!R777","v":75.407742416899822},{"$f":"'Offshore Wind'!S777","v":71.530284858068882},{"$f":"'Offshore Wind'!T777","v":67.87823986539351},{"$f":"'Offshore Wind'!U777","v":64.43769856782086},{"$f":"'Offshore Wind'!V777","v":61.195629212738638},{"$f":"'Offshore Wind'!W777","v":58.139822356744368},{"$f":"'Offshore Wind'!X777","v":55.258839371117602},{"$f":"'Offshore Wind'!Y777","v":52.541964071348808},{"$f":"'Offshore Wind'!Z777","v":50.64109121999239},{"$f":"'Offshore Wind'!AA777","v":48.817396997365059},{"$f":"'Offshore Wind'!AB777","v":47.067595374373006},{"$f":"'Offshore Wind'!AC777","v":45.388543486489617},{"$f":"'Offshore Wind'!AD777","v":43.777235310055701},{"$f":"'Offshore Wind'!AE777","v":42.230795620525626},{"$f":"'Offshore Wind'!AF777","v":40.746474220003883},{"$f":"'Offshore Wind'!AG777","v":39.321640421988675},{"$f":"'Offshore Wind'!AH777","v":37.953777781782442},{"$f":"'Offshore Wind'!AI777","v":36.640479061551147},{"$f":"'Offshore Wind'!AJ777","v":35.379441419509646},{"$f":"'Offshore Wind'!AK777","v":34.168461813185104},{"$f":"'Offshore Wind'!AL777","v":33.00543260716362},{"$f":"'Offshore Wind'!AM777","v":31.888337376156858},{"$f":"'Offshore Wind'!AN777","v":30.815246894638598},{"$f":"'Offshore Wind'!AO777","v":29.784315304695394},{"$f":"'Offshore Wind'!AP777","v":28.793776454111352},{"$f":"'Offshore Wind'!AQ777","v":27.84194039706664},{"$f":"'Offshore Wind'!AR777","v":26.927190050172374},{"$f":"'Offshore Wind'!AS777","v":26.047977996891785}]
["RC3OfOTRG99","RD","Constant",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L778","v":104.31107425321309},{"$f":"'Offshore Wind'!M778","v":104.31107425321309},{"$f":"'Offshore Wind'!N778","v":104.31107425321309},{"$f":"'Offshore Wind'!O778","v":104.31107425321309},{"$f":"'Offshore Wind'!P778","v":104.31107425321309},{"$f":"'Offshore Wind'!Q778","v":104.31107425321309},{"$f":"'Offshore Wind'!R778","v":104.31107425321309},{"$f":"'Offshore Wind'!S778","v":104.31107425321309},{"$f":"'Offshore Wind'!T778","v":104.31107425321309},{"$f":"'Offshore Wind'!U778","v":104.31107425321309},{"$f":"'Offshore Wind'!V778","v":104.31107425321309},{"$f":"'Offshore Wind'!W778","v":104.31107425321309},{"$f":"'Offshore Wind'!X778","v":104.31107425321309},{"$f":"'Offshore Wind'!Y778","v":104.31107425321309},{"$f":"'Offshore Wind'!Z778","v":104.31107425321309},{"$f":"'Offshore Wind'!AA778","v":104.31107425321309},{"$f":"'Offshore Wind'!AB778","v":104.31107425321309},{"$f":"'Offshore Wind'!AC778","v":104.31107425321309},{"$f":"'Offshore Wind'!AD778","v":104.31107425321309},{"$f":"'Offshore Wind'!AE778","v":104.31107425321309},{"$f":"'Offshore Wind'!AF778","v":104.31107425321309},{"$f":"'Offshore Wind'!AG778","v":104.31107425321309},{"$f":"'Offshore Wind'!AH778","v":104.31107425321309},{"$f":"'Offshore Wind'!AI778","v":104.31107425321309},{"$f":"'Offshore Wind'!AJ778","v":104.31107425321309},{"$f":"'Offshore Wind'!AK778","v":104.31107425321309},{"$f":"'Offshore Wind'!AL778","v":104.31107425321309},{"$f":"'Offshore Wind'!AM778","v":104.31107425321309},{"$f":"'Offshore Wind'!AN778","v":104.31107425321309},{"$f":"'Offshore Wind'!AO778","v":104.31107425321309},{"$f":"'Offshore Wind'!AP778","v":104.31107425321309},{"$f":"'Offshore Wind'!AQ778","v":104.31107425321309},{"$f":"'Offshore Wind'!AR778","v":104.31107425321309},{"$f":"'Offshore Wind'!AS778","v":104.31107425321309}]
["RL3OfOTRG100","RD","Low",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L779","v":114.19402821957071},{"$f":"'Offshore Wind'!M779","v":82.098342535238146},{"$f":"'Offshore Wind'!N779","v":77.511296269694782},{"$f":"'Offshore Wind'!O779","v":73.221936177912852},{"$f":"'Offshore Wind'!P779","v":69.209867290751205},{"$f":"'Offshore Wind'!Q779","v":65.456099701986503},{"$f":"'Offshore Wind'!R779","v":61.942955674891451},{"$f":"'Offshore Wind'!S779","v":58.653982407325849},{"$f":"'Offshore Wind'!T779","v":55.573870148741427},{"$f":"'Offshore Wind'!U779","v":52.688375377838462},{"$f":"'Offshore Wind'!V779","v":49.984248763981498},{"$f":"'Offshore Wind'!W779","v":47.449167648959637},{"$f":"'Offshore Wind'!X779","v":45.071672798383496},{"$f":"'Offshore Wind'!Y779","v":42.8411091840007},{"$f":"'Offshore Wind'!Z779","v":41.319592539882535},{"$f":"'Offshore Wind'!AA779","v":39.859243328295605},{"$f":"'Offshore Wind'!AB779","v":38.457472601358944},{"$f":"'Offshore Wind'!AC779","v":37.111803752314607},{"$f":"'Offshore Wind'!AD779","v":35.819867567758124},{"$f":"'Offshore Wind'!AE779","v":34.579397499996325},{"$f":"'Offshore Wind'!AF779","v":33.388225149667612},{"$f":"'Offshore Wind'!AG779","v":32.244275949204706},{"$f":"'Offshore Wind'!AH779","v":31.145565038143353},{"$f":"'Offshore Wind'!AI779","v":30.090193321686506},{"$f":"'Offshore Wind'!AJ779","v":29.076343704319719},{"$f":"'Offshore Wind'!AK779","v":28.102277490642912},{"$f":"'Offshore Wind'!AL779","v":27.166330945936604},{"$f":"'Offshore Wind'!AM779","v":26.266912009316876},{"$f":"'Offshore Wind'!AN779","v":25.402497152655336},{"$f":"'Offshore Wind'!AO779","v":24.571628378746912},{"$f":"'Offshore Wind'!AP779","v":23.772910352501697},{"$f":"'Offshore Wind'!AQ779","v":23.00500765921662},{"$f":"'Offshore Wind'!AR779","v":22.266642184250255},{"$f":"'Offshore Wind'!AS779","v":21.556590608678949}]
["RM3OfOTRG100","RD","Mid",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L780","v":114.19402821957071},{"$f":"'Offshore Wind'!M780","v":108.15617402286433},{"$f":"'Offshore Wind'!N780","v":102.47378363816121},{"$f":"'Offshore Wind'!O780","v":97.124894640793286},{"$f":"'Offshore Wind'!P780","v":92.088918123308588},{"$f":"'Offshore Wind'!Q780","v":87.346554165503207},{"$f":"'Offshore Wind'!R780","v":82.879712321155793},{"$f":"'Offshore Wind'!S780","v":78.671436837537442},{"$f":"'Offshore Wind'!T780","v":74.705836339225996},{"$f":"'Offshore Wind'!U780","v":70.968017722349586},{"$f":"'Offshore Wind'!V780","v":67.444024019203454},{"$f":"'Offshore Wind'!W780","v":64.120776006238842},{"$f":"'Offshore Wind'!X780","v":60.986017340777167},{"$f":"'Offshore Wind'!Y780","v":58.028263023492421},{"$f":"'Offshore Wind'!Z780","v":55.965102138023127},{"$f":"'Offshore Wind'!AA780","v":53.985065021218823},{"$f":"'Offshore Wind'!AB780","v":52.084625962361507},{"$f":"'Offshore Wind'!AC780","v":50.260412506963817},{"$f":"'Offshore Wind'!AD780","v":48.509198697875448},{"$f":"'Offshore Wind'!AE780","v":46.827898617400685},{"$f":"'Offshore Wind'!AF780","v":45.213560216926894},{"$f":"'Offshore Wind'!AG780","v":43.66335942117388},{"$f":"'Offshore Wind'!AH780","v":42.174594494752661},{"$f":"'Offshore Wind'!AI780","v":40.744680659279382},{"$f":"'Offshore Wind'!AJ780","v":39.371144949817719},{"$f":"'Offshore Wind'!AK780","v":38.051621299929828},{"$f":"'Offshore Wind'!AL780","v":36.783845845098377},{"$f":"'Offshore Wind'!AM780","v":35.565652434743193},{"$f":"'Offshore Wind'!AN780","v":34.394968343496103},{"$f":"'Offshore Wind'!AO780","v":33.269810172817742},{"$f":"'Offshore Wind'!AP780","v":32.188279934441681},{"$f":"'Offshore Wind'!AQ780","v":31.148561307513699},{"$f":"'Offshore Wind'!AR780","v":30.148916061660533},{"$f":"'Offshore Wind'!AS780","v":29.187680638571191}]
["RC3OfOTRG100","RD","Constant",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L781","v":114.19402821957071},{"$f":"'Offshore Wind'!M781","v":114.19402821957071},{"$f":"'Offshore Wind'!N781","v":114.19402821957071},{"$f":"'Offshore Wind'!O781","v":114.19402821957071},{"$f":"'Offshore Wind'!P781","v":114.19402821957071},{"$f":"'Offshore Wind'!Q781","v":114.19402821957071},{"$f":"'Offshore Wind'!R781","v":114.19402821957071},{"$f":"'Offshore Wind'!S781","v":114.19402821957071},{"$f":"'Offshore Wind'!T781","v":114.19402821957071},{"$f":"'Offshore Wind'!U781","v":114.19402821957071},{"$f":"'Offshore Wind'!V781","v":114.19402821957071},{"$f":"'Offshore Wind'!W781","v":114.19402821957071},{"$f":"'Offshore Wind'!X781","v":114.19402821957071},{"$f":"'Offshore Wind'!Y781","v":114.19402821957071},{"$f":"'Offshore Wind'!Z781","v":114.19402821957071},{"$f":"'Offshore Wind'!AA781","v":114.19402821957071},{"$f":"'Offshore Wind'!AB781","v":114.19402821957071},{"$f":"'Offshore Wind'!AC781","v":114.19402821957071},{"$f":"'Offshore Wind'!AD781","v":114.19402821957071},{"$f":"'Offshore Wind'!AE781","v":114.19402821957071},{"$f":"'Offshore Wind'!AF781","v":114.19402821957071},{"$f":"'Offshore Wind'!AG781","v":114.19402821957071},{"$f":"'Offshore Wind'!AH781","v":114.19402821957071},{"$f":"'Offshore Wind'!AI781","v":114.19402821957071},{"$f":"'Offshore Wind'!AJ781","v":114.19402821957071},{"$f":"'Offshore Wind'!AK781","v":114.19402821957071},{"$f":"'Offshore Wind'!AL781","v":114.19402821957071},{"$f":"'Offshore Wind'!AM781","v":114.19402821957071},{"$f":"'Offshore Wind'!AN781","v":114.19402821957071},{"$f":"'Offshore Wind'!AO781","v":114.19402821957071},{"$f":"'Offshore Wind'!AP781","v":114.19402821957071},{"$f":"'Offshore Wind'!AQ781","v":114.19402821957071},{"$f":"'Offshore Wind'!AR781","v":114.19402821957071},{"$f":"'Offshore Wind'!AS781","v":114.19402821957071}]
["RL3OfOTRG111","RD","Low",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L782","v":130.54331545570466},{"$f":"'Offshore Wind'!M782","v":93.927569164065886},{"$f":"'Offshore Wind'!N782","v":88.750954266071034},{"$f":"'Offshore Wind'!O782","v":83.907382723392473},{"$f":"'Offshore Wind'!P782","v":79.374174210317278},{"$f":"'Offshore Wind'!Q782","v":75.130205065165526},{"$f":"'Offshore Wind'!R782","v":71.155805620923559},{"$f":"'Offshore Wind'!S782","v":67.432663782994382},{"$f":"'Offshore Wind'!T782","v":63.94373451536044},{"$f":"'Offshore Wind'!U782","v":60.67315491345537},{"$f":"'Offshore Wind'!V782","v":57.606164557964064},{"$f":"'Offshore Wind'!W782","v":54.72903085870724},{"$f":"'Offshore Wind'!X782","v":52.028979111842304},{"$f":"'Offshore Wind'!Y782","v":49.494127006890423},{"$f":"'Offshore Wind'!Z782","v":47.766485277629975},{"$f":"'Offshore Wind'!AA782","v":46.107668303508888},{"$f":"'Offshore Wind'!AB782","v":44.514778459552119},{"$f":"'Offshore Wind'!AC782","v":42.985043408921605},{"$f":"'Offshore Wind'!AD782","v":41.515810599095239},{"$f":"'Offshore Wind'!AE782","v":40.104542002449357},{"$f":"'Offshore Wind'!AF782","v":38.748809090307006},{"$f":"'Offshore Wind'!AG782","v":37.446288030007288},{"$f":"'Offshore Wind'!AH782","v":36.194755095020007},{"$f":"'Offshore Wind'!AI782","v":34.992082278579538},{"$f":"'Offshore Wind'!AJ782","v":33.8362331017399},{"$f":"'Offshore Wind'!AK782","v":32.725258607162026},{"$f":"'Offshore Wind'!AL782","v":31.657293530335213},{"$f":"'Offshore Wind'!AM782","v":30.63055264030745},{"$f":"'Offshore Wind'!AN782","v":29.643327242355603},{"$f":"'Offshore Wind'!AO782","v":28.69398183536655},{"$f":"'Offshore Wind'!AP782","v":27.780950917025095},{"$f":"'Offshore Wind'!AQ782","v":26.90273593021444},{"$f":"'Offshore Wind'!AR782","v":26.057902344331275},{"$f":"'Offshore Wind'!AS782","v":25.24507686550022}]
["RM3OfOTRG111","RD","Mid",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L783","v":130.54331545570466},{"$f":"'Offshore Wind'!M783","v":123.73453725433392},{"$f":"'Offshore Wind'!N783","v":117.32304344956312},{"$f":"'Offshore Wind'!O783","v":111.28442735519209},{"$f":"'Offshore Wind'!P783","v":105.59580364882881},{"$f":"'Offshore Wind'!Q783","v":100.23571490354652},{"$f":"'Offshore Wind'!R783","v":95.184043663141097},{"$f":"'Offshore Wind'!S783","v":90.421929747221341},{"$f":"'Offshore Wind'!T783","v":85.931692489453582},{"$f":"'Offshore Wind'!U783","v":81.696757628416009},{"$f":"'Offshore Wind'!V783","v":77.701588585795164},{"$f":"'Offshore Wind'!W783","v":73.931621881088475},{"$f":"'Offshore Wind'!X783","v":70.373206445634736},{"$f":"'Offshore Wind'!Y783","v":67.013546611716194},{"$f":"'Offshore Wind'!Z783","v":64.672187279845858},{"$f":"'Offshore Wind'!AA783","v":62.424307802335193},{"$f":"'Offshore Wind'!AB783","v":60.26596385843191},{"$f":"'Offshore Wind'!AC783","v":58.193381986095517},{"$f":"'Offshore Wind'!AD783","v":56.202952065519},{"$f":"'Offshore Wind'!AE783","v":54.29122013679121},{"$f":"'Offshore Wind'!AF783","v":52.45488153673405},{"$f":"'Offshore Wind'!AG783","v":50.690774340623577},{"$f":"'Offshore Wind'!AH783","v":48.995873095146294},{"$f":"'Offshore Wind'!AI783","v":47.367282829557723},{"$f":"'Offshore Wind'!AJ783","v":45.802233332595627},{"$f":"'Offshore Wind'!AK783","v":44.298073683261094},{"$f":"'Offshore Wind'!AL783","v":42.852267024115328},{"$f":"'Offshore Wind'!AM783","v":41.462385566250383},{"$f":"'Offshore Wind'!AN783","v":40.126105815579869},{"$f":"'Offshore Wind'!AO783","v":38.841204010561007},{"$f":"'Offshore Wind'!AP783","v":37.605551761904188},{"$f":"'Offshore Wind'!AQ783","v":36.417111885250144},{"$f":"'Offshore Wind'!AR783","v":35.273934418200689},{"$f":"'Offshore Wind'!AS783","v":34.174152813475629}]
["RC3OfOTRG111","RD","Constant",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L784","v":130.54331545570466},{"$f":"'Offshore Wind'!M784","v":130.54331545570466},{"$f":"'Offshore Wind'!N784","v":130.54331545570466},{"$f":"'Offshore Wind'!O784","v":130.54331545570466},{"$f":"'Offshore Wind'!P784","v":130.54331545570466},{"$f":"'Offshore Wind'!Q784","v":130.54331545570466},{"$f":"'Offshore Wind'!R784","v":130.54331545570466},{"$f":"'Offshore Wind'!S784","v":130.54331545570466},{"$f":"'Offshore Wind'!T784","v":130.54331545570466},{"$f":"'Offshore Wind'!U784","v":130.54331545570466},{"$f":"'Offshore Wind'!V784","v":130.54331545570466},{"$f":"'Offshore Wind'!W784","v":130.54331545570466},{"$f":"'Offshore Wind'!X784","v":130.54331545570466},{"$f":"'Offshore Wind'!Y784","v":130.54331545570466},{"$f":"'Offshore Wind'!Z784","v":130.54331545570466},{"$f":"'Offshore Wind'!AA784","v":130.54331545570466},{"$f":"'Offshore Wind'!AB784","v":130.54331545570466},{"$f":"'Offshore Wind'!AC784","v":130.54331545570466},{"$f":"'Offshore Wind'!AD784","v":130.54331545570466},{"$f":"'Offshore Wind'!AE784","v":130.54331545570466},{"$f":"'Offshore Wind'!AF784","v":130.54331545570466},{"$f":"'Offshore Wind'!AG784","v":130.54331545570466},{"$f":"'Offshore Wind'!AH784","v":130.54331545570466},{"$f":"'Offshore Wind'!AI784","v":130.54331545570466},{"$f":"'Offshore Wind'!AJ784","v":130.54331545570466},{"$f":"'Offshore Wind'!AK784","v":130.54331545570466},{"$f":"'Offshore Wind'!AL784","v":130.54331545570466},{"$f":"'Offshore Wind'!AM784","v":130.54331545570466},{"$f":"'Offshore Wind'!AN784","v":130.54331545570466},{"$f":"'Offshore Wind'!AO784","v":130.54331545570466},{"$f":"'Offshore Wind'!AP784","v":130.54331545570466},{"$f":"'Offshore Wind'!AQ784","v":130.54331545570466},{"$f":"'Offshore Wind'!AR784","v":130.54331545570466},{"$f":"'Offshore Wind'!AS784","v":130.54331545570466}]
["RL3OfOTRG122","RD","Low",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L785","v":152.25939001946995},{"$f":"'Offshore Wind'!M785","v":109.56014839340425},{"$f":"'Offshore Wind'!N785","v":103.52919035914124},{"$f":"'Offshore Wind'!O785","v":97.885953675563954},{"$f":"'Offshore Wind'!P785","v":92.604049401667055},{"$f":"'Offshore Wind'!Q785","v":87.658899117679624},{"$f":"'Offshore Wind'!R785","v":83.027615543290281},{"$f":"'Offshore Wind'!S785","v":78.688890419028255},{"$f":"'Offshore Wind'!T785","v":74.622889256976052},{"$f":"'Offshore Wind'!U785","v":70.811152586764067},{"$f":"'Offshore Wind'!V785","v":67.236503341320926},{"$f":"'Offshore Wind'!W785","v":63.882960044225385},{"$f":"'Offshore Wind'!X785","v":60.735655476878485},{"$f":"'Offshore Wind'!Y785","v":57.780760519158264},{"$f":"'Offshore Wind'!Z785","v":55.767741614174135},{"$f":"'Offshore Wind'!AA785","v":53.834847796832548},{"$f":"'Offshore Wind'!AB785","v":51.978707060066561},{"$f":"'Offshore Wind'!AC785","v":50.196093161438753},{"$f":"'Offshore Wind'!AD785","v":48.483919220841592},{"$f":"'Offshore Wind'!AE785","v":46.839231602466228},{"$f":"'Offshore Wind'!AF785","v":45.259204068318788},{"$f":"'Offshore Wind'!AG785","v":43.74113219113697},{"$f":"'Offshore Wind'!AH785","v":42.282428015104834},{"$f":"'Offshore Wind'!AI785","v":40.880614953286809},{"$f":"'Offshore Wind'!AJ785","v":39.533322911199676},{"$f":"'Offshore Wind'!AK785","v":38.238283626416987},{"$f":"'Offshore Wind'!AL785","v":36.993326214554884},{"$f":"'Offshore Wind'!AM785","v":35.79637291242225},{"$f":"'Offshore Wind'!AN785","v":34.645435009531774},{"$f":"'Offshore Wind'!AO785","v":33.538608959564513},{"$f":"'Offshore Wind'!AP785","v":32.474072663758335},{"$f":"'Offshore Wind'!AQ785","v":31.450081918550211},{"$f":"'Offshore Wind'!AR785","v":30.464967020148215},{"$f":"'Offshore Wind'!AS785","v":29.517129519036587}]
["RM3OfOTRG122","RD","Mid",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L786","v":152.25939001946995},{"$f":"'Offshore Wind'!M786","v":144.32775018777963},{"$f":"'Offshore Wind'!N786","v":136.85854529200344},{"$f":"'Offshore Wind'!O786","v":129.82338112729934},{"$f":"'Offshore Wind'!P786","v":123.19563285828049},{"$f":"'Offshore Wind'!Q786","v":116.95033633172838},{"$f":"'Offshore Wind'!R786","v":111.06408583517747},{"$f":"'Offshore Wind'!S786","v":105.51493793653032},{"$f":"'Offshore Wind'!T786","v":100.28232105973152},{"$f":"'Offshore Wind'!U786","v":95.34695047028994},{"$f":"'Offshore Wind'!V786","v":90.690748362205269},{"$f":"'Offshore Wind'!W786","v":86.296768754633135},{"$f":"'Offshore Wind'!X786","v":82.149126922508714},{"$f":"'Offshore Wind'!Y786","v":78.232933100371099},{"$f":"'Offshore Wind'!Z786","v":75.50489749458572},{"$f":"'Offshore Wind'!AA786","v":72.885686833375047},{"$f":"'Offshore Wind'!AB786","v":70.370711177400779},{"$f":"'Offshore Wind'!AC786","v":67.955579366149095},{"$f":"'Offshore Wind'!AD786","v":65.636090274556764},{"$f":"'Offshore Wind'!AE786","v":63.408224458275427},{"$f":"'Offshore Wind'!AF786","v":61.268136170168027},{"$f":"'Offshore Wind'!AG786","v":59.212145731417657},{"$f":"'Offshore Wind'!AH786","v":57.23673224137476},{"$f":"'Offshore Wind'!AI786","v":55.338526610985447},{"$f":"'Offshore Wind'!AJ786","v":53.514304905324423},{"$f":"'Offshore Wind'!AK786","v":51.760981981407411},{"$f":"'Offshore Wind'!AL786","v":50.075605408080769},{"$f":"'Offshore Wind'!AM786","v":48.455349655378917},{"$f":"'Offshore Wind'!AN786","v":46.897510541307426},{"$f":"'Offshore Wind'!AO786","v":45.399499924551264},{"$f":"'Offshore Wind'!AP786","v":43.958840632124492},{"$f":"'Offshore Wind'!AQ786","v":42.573161611470958},{"$f":"'Offshore Wind'!AR786","v":41.240193296997624},{"$f":"'Offshore Wind'!AS786","v":39.957763181471265}]
["RC3OfOTRG122","RD","Constant",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L787","v":152.25939001946995},{"$f":"'Offshore Wind'!M787","v":152.25939001946995},{"$f":"'Offshore Wind'!N787","v":152.25939001946995},{"$f":"'Offshore Wind'!O787","v":152.25939001946995},{"$f":"'Offshore Wind'!P787","v":152.25939001946995},{"$f":"'Offshore Wind'!Q787","v":152.25939001946995},{"$f":"'Offshore Wind'!R787","v":152.25939001946995},{"$f":"'Offshore Wind'!S787","v":152.25939001946995},{"$f":"'Offshore Wind'!T787","v":152.25939001946995},{"$f":"'Offshore Wind'!U787","v":152.25939001946995},{"$f":"'Offshore Wind'!V787","v":152.25939001946995},{"$f":"'Offshore Wind'!W787","v":152.25939001946995},{"$f":"'Offshore Wind'!X787","v":152.25939001946995},{"$f":"'Offshore Wind'!Y787","v":152.25939001946995},{"$f":"'Offshore Wind'!Z787","v":152.25939001946995},{"$f":"'Offshore Wind'!AA787","v":152.25939001946995},{"$f":"'Offshore Wind'!AB787","v":152.25939001946995},{"$f":"'Offshore Wind'!AC787","v":152.25939001946995},{"$f":"'Offshore Wind'!AD787","v":152.25939001946995},{"$f":"'Offshore Wind'!AE787","v":152.25939001946995},{"$f":"'Offshore Wind'!AF787","v":152.25939001946995},{"$f":"'Offshore Wind'!AG787","v":152.25939001946995},{"$f":"'Offshore Wind'!AH787","v":152.25939001946995},{"$f":"'Offshore Wind'!AI787","v":152.25939001946995},{"$f":"'Offshore Wind'!AJ787","v":152.25939001946995},{"$f":"'Offshore Wind'!AK787","v":152.25939001946995},{"$f":"'Offshore Wind'!AL787","v":152.25939001946995},{"$f":"'Offshore Wind'!AM787","v":152.25939001946995},{"$f":"'Offshore Wind'!AN787","v":152.25939001946995},{"$f":"'Offshore Wind'!AO787","v":152.25939001946995},{"$f":"'Offshore Wind'!AP787","v":152.25939001946995},{"$f":"'Offshore Wind'!AQ787","v":152.25939001946995},{"$f":"'Offshore Wind'!AR787","v":152.25939001946995},{"$f":"'Offshore Wind'!AS787","v":152.25939001946995}]
["RL3OfOTRG133","RD","Low",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L788","v":170.3808941024775},{"$f":"'Offshore Wind'!M788","v":122.55813963763605},{"$f":"'Offshore Wind'!N788","v":115.77253467813303},{"$f":"'Offshore Wind'!O788","v":109.42513043313753},{"$f":"'Offshore Wind'!P788","v":103.48605200376856},{"$f":"'Offshore Wind'!Q788","v":97.927474960450752},{"$f":"'Offshore Wind'!R788","v":92.723490162310853},{"$f":"'Offshore Wind'!S788","v":87.849976800215416},{"$f":"'Offshore Wind'!T788","v":83.28448321731986},{"$f":"'Offshore Wind'!U788","v":79.006115083436384},{"$f":"'Offshore Wind'!V788","v":74.995430520548339},{"$f":"'Offshore Wind'!W788","v":71.234341796508346},{"$f":"'Offshore Wind'!X788","v":67.706023222531357},{"$f":"'Offshore Wind'!Y788","v":64.394824907611266},{"$f":"'Offshore Wind'!Z788","v":62.163519952716001},{"$f":"'Offshore Wind'!AA788","v":60.021233713529696},{"$f":"'Offshore Wind'!AB788","v":57.964204447580016},{"$f":"'Offshore Wind'!AC788","v":55.988833649890871},{"$f":"'Offshore Wind'!AD788","v":54.091678860990612},{"$f":"'Offshore Wind'!AE788","v":52.269446795008847},{"$f":"'Offshore Wind'!AF788","v":50.518986773513177},{"$f":"'Offshore Wind'!AG788","v":48.8372844513841},{"$f":"'Offshore Wind'!AH788","v":47.221455821642913},{"$f":"'Offshore Wind'!AI788","v":45.668741486737986},{"$f":"'Offshore Wind'!AJ788","v":44.176501184356368},{"$f":"'Offshore Wind'!AK788","v":42.742208556365519},{"$f":"'Offshore Wind'!AL788","v":41.363446150003206},{"$f":"'Offshore Wind'!AM788","v":40.037900640922679},{"$f":"'Offshore Wind'!AN788","v":38.763358268168645},{"$f":"'Offshore Wind'!AO788","v":37.537700471605604},{"$f":"'Offshore Wind'!AP788","v":36.358899722746955},{"$f":"'Offshore Wind'!AQ788","v":35.225015540339612},{"$f":"'Offshore Wind'!AR788","v":34.134190682448775},{"$f":"'Offshore Wind'!AS788","v":33.084647507157285}]
["RM3OfOTRG133","RD","Mid",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L789","v":170.3808941024775},{"$f":"'Offshore Wind'!M789","v":161.46482940879409},{"$f":"'Offshore Wind'!N789","v":153.07053035008312},{"$f":"'Offshore Wind'!O789","v":145.1658970935267},{"$f":"'Offshore Wind'!P789","v":137.72083193292818},{"$f":"'Offshore Wind'!Q789","v":130.70711624832759},{"$f":"'Offshore Wind'!R789","v":124.09829476516533},{"$f":"'Offshore Wind'!S789","v":117.86956669968403},{"$f":"'Offshore Wind'!T789","v":111.99768339977824},{"$f":"'Offshore Wind'!U789","v":106.46085211175873},{"$f":"'Offshore Wind'!V789","v":101.23864552363392},{"$f":"'Offshore Wind'!W789","v":96.311916754525001},{"$f":"'Offshore Wind'!X789","v":91.66271947783008},{"$f":"'Offshore Wind'!Y789","v":87.274232882779629},{"$f":"'Offshore Wind'!Z789","v":84.247786030148319},{"$f":"'Offshore Wind'!AA789","v":81.342329774758809},{"$f":"'Offshore Wind'!AB789","v":78.552740725018197},{"$f":"'Offshore Wind'!AC789","v":75.874118195861627},{"$f":"'Offshore Wind'!AD789","v":73.301774383570887},{"$f":"'Offshore Wind'!AE789","v":70.831224978314069},{"$f":"'Offshore Wind'!AF789","v":68.45818019476944},{"$f":"'Offshore Wind'!AG789","v":66.178536202083762},{"$f":"'Offshore Wind'!AH789","v":63.988366935258099},{"$f":"'Offshore Wind'!AI789","v":61.883916270863566},{"$f":"'Offshore Wind'!AJ789","v":59.861590550758237},{"$f":"'Offshore Wind'!AK789","v":57.917951438212832},{"$f":"'Offshore Wind'!AL789","v":56.04970909155498},{"$f":"'Offshore Wind'!AM789","v":54.253715641112478},{"$f":"'Offshore Wind'!AN789","v":52.526958955876268},{"$f":"'Offshore Wind'!AO789","v":50.866556686915061},{"$f":"'Offshore Wind'!AP789","v":49.269750575157488},{"$f":"'Offshore Wind'!AQ789","v":47.733901011714671},{"$f":"'Offshore Wind'!AR789","v":46.256481839448647},{"$f":"'Offshore Wind'!AS789","v":44.835075384999747}]
["RC3OfOTRG133","RD","Constant",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L790","v":170.3808941024775},{"$f":"'Offshore Wind'!M790","v":170.3808941024775},{"$f":"'Offshore Wind'!N790","v":170.3808941024775},{"$f":"'Offshore Wind'!O790","v":170.3808941024775},{"$f":"'Offshore Wind'!P790","v":170.3808941024775},{"$f":"'Offshore Wind'!Q790","v":170.3808941024775},{"$f":"'Offshore Wind'!R790","v":170.3808941024775},{"$f":"'Offshore Wind'!S790","v":170.3808941024775},{"$f":"'Offshore Wind'!T790","v":170.3808941024775},{"$f":"'Offshore Wind'!U790","v":170.3808941024775},{"$f":"'Offshore Wind'!V790","v":170.3808941024775},{"$f":"'Offshore Wind'!W790","v":170.3808941024775},{"$f":"'Offshore Wind'!X790","v":170.3808941024775},{"$f":"'Offshore Wind'!Y790","v":170.3808941024775},{"$f":"'Offshore Wind'!Z790","v":170.3808941024775},{"$f":"'Offshore Wind'!AA790","v":170.3808941024775},{"$f":"'Offshore Wind'!AB790","v":170.3808941024775},{"$f":"'Offshore Wind'!AC790","v":170.3808941024775},{"$f":"'Offshore Wind'!AD790","v":170.3808941024775},{"$f":"'Offshore Wind'!AE790","v":170.3808941024775},{"$f":"'Offshore Wind'!AF790","v":170.3808941024775},{"$f":"'Offshore Wind'!AG790","v":170.3808941024775},{"$f":"'Offshore Wind'!AH790","v":170.3808941024775},{"$f":"'Offshore Wind'!AI790","v":170.3808941024775},{"$f":"'Offshore Wind'!AJ790","v":170.3808941024775},{"$f":"'Offshore Wind'!AK790","v":170.3808941024775},{"$f":"'Offshore Wind'!AL790","v":170.3808941024775},{"$f":"'Offshore Wind'!AM790","v":170.3808941024775},{"$f":"'Offshore Wind'!AN790","v":170.3808941024775},{"$f":"'Offshore Wind'!AO790","v":170.3808941024775},{"$f":"'Offshore Wind'!AP790","v":170.3808941024775},{"$f":"'Offshore Wind'!AQ790","v":170.3808941024775},{"$f":"'Offshore Wind'!AR790","v":170.3808941024775},{"$f":"'Offshore Wind'!AS790","v":170.3808941024775}]
["RL3OfOTRG144","RD","Low",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L791","v":180.89463994219685},{"$f":"'Offshore Wind'!M791","v":129.8723605365447},{"$f":"'Offshore Wind'!N791","v":122.4453849150099},{"$f":"'Offshore Wind'!O791","v":115.50722314440388},{"$f":"'Offshore Wind'!P791","v":109.02404866131643},{"$f":"'Offshore Wind'!Q791","v":102.96438016058967},{"$f":"'Offshore Wind'!R791","v":97.298925895047347},{"$f":"'Offshore Wind'!S791","v":92.000437477640304},{"$f":"'Offshore Wind'!T791","v":87.043572671761822},{"$f":"'Offshore Wind'!U791","v":82.40476668105056},{"$f":"'Offshore Wind'!V791","v":78.062111473954786},{"$f":"'Offshore Wind'!W791","v":73.995242700810678},{"$f":"'Offshore Wind'!X791","v":70.185233782388181},{"$f":"'Offshore Wind'!Y791","v":66.614496768875412},{"$f":"'Offshore Wind'!Z791","v":64.166562776270723},{"$f":"'Offshore Wind'!AA791","v":61.818590724330335},{"$f":"'Offshore Wind'!AB791","v":59.56631527133942},{"$f":"'Offshore Wind'!AC791","v":57.405657096101436},{"$f":"'Offshore Wind'!AD791","v":55.332714676324017},{"$f":"'Offshore Wind'!AE791","v":53.343756433717921},{"$f":"'Offshore Wind'!AF791","v":51.435213229344591},{"$f":"'Offshore Wind'!AG791","v":49.603671193491635},{"$f":"'Offshore Wind'!AH791","v":47.845864875062098},{"$f":"'Offshore Wind'!AI791","v":46.158670696143638},{"$f":"'Offshore Wind'!AJ791","v":44.539100698067507},{"$f":"'Offshore Wind'!AK791","v":42.984296565885501},{"$f":"'Offshore Wind'!AL791","v":41.491523918782157},{"$f":"'Offshore Wind'!AM791","v":40.058166854502012},{"$f":"'Offshore Wind'!AN791","v":38.681722736408304},{"$f":"'Offshore Wind'!AO791","v":37.359797212303178},{"$f":"'Offshore Wind'!AP791","v":36.090099454628458},{"$f":"'Offshore Wind'!AQ791","v":34.870437612133578},{"$f":"'Offshore Wind'!AR791","v":33.698714463543901},{"$f":"'Offshore Wind'!AS791","v":32.572923264188638}]
["RM3OfOTRG144","RD","Mid",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L792","v":180.89463994219685},{"$f":"'Offshore Wind'!M792","v":171.10258851041564},{"$f":"'Offshore Wind'!N792","v":161.89556350811284},{"$f":"'Offshore Wind'!O792","v":153.23707948539604},{"$f":"'Offshore Wind'!P792","v":145.09294511199801},{"$f":"'Offshore Wind'!Q792","v":137.43112159476951},{"$f":"'Offshore Wind'!R792","v":130.22158950625663},{"$f":"'Offshore Wind'!S792","v":123.43622354842398},{"$f":"'Offshore Wind'!T792","v":117.04867480147766},{"$f":"'Offshore Wind'!U792","v":111.03426003219168},{"$f":"'Offshore Wind'!V792","v":105.36985765928941},{"$f":"'Offshore Wind'!W792","v":100.03380999529993},{"$f":"'Offshore Wind'!X792","v":95.005831405005694},{"$f":"'Offshore Wind'!Y792","v":90.266922040177676},{"$f":"'Offshore Wind'!Z792","v":86.945088388956165},{"$f":"'Offshore Wind'!AA792","v":83.759196947314223},{"$f":"'Offshore Wind'!AB792","v":80.70343553454812},{"$f":"'Offshore Wind'!AC792","v":77.772245859728642},{"$f":"'Offshore Wind'!AD792","v":74.960312286555492},{"$f":"'Offshore Wind'!AE792","v":72.26255109980417},{"$f":"'Offshore Wind'!AF792","v":69.674100250828687},{"$f":"'Offshore Wind'!AG792","v":67.190309560603239},{"$f":"'Offshore Wind'!AH792","v":64.806731359754266},{"$f":"'Offshore Wind'!AI792","v":62.519111545963597},{"$f":"'Offshore Wind'!AJ792","v":60.323381040007469},{"$f":"'Offshore Wind'!AK792","v":58.215647622541006},{"$f":"'Offshore Wind'!AL792","v":56.192188134545468},{"$f":"'Offshore Wind'!AM792","v":54.249441025124852},{"$f":"'Offshore Wind'!AN792","v":52.383999231074611},{"$f":"'Offshore Wind'!AO792","v":50.592603373346627},{"$f":"'Offshore Wind'!AP792","v":48.872135256206356},{"$f":"'Offshore Wind'!AQ792","v":47.219611655515742},{"$f":"'Offshore Wind'!AR792","v":45.632178383189654},{"$f":"'Offshore Wind'!AS792","v":44.107104615454155}]
["RC3OfOTRG144","RD","Constant",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L793","v":180.89463994219685},{"$f":"'Offshore Wind'!M793","v":180.89463994219685},{"$f":"'Offshore Wind'!N793","v":180.89463994219685},{"$f":"'Offshore Wind'!O793","v":180.89463994219685},{"$f":"'Offshore Wind'!P793","v":180.89463994219685},{"$f":"'Offshore Wind'!Q793","v":180.89463994219685},{"$f":"'Offshore Wind'!R793","v":180.89463994219685},{"$f":"'Offshore Wind'!S793","v":180.89463994219685},{"$f":"'Offshore Wind'!T793","v":180.89463994219685},{"$f":"'Offshore Wind'!U793","v":180.89463994219685},{"$f":"'Offshore Wind'!V793","v":180.89463994219685},{"$f":"'Offshore Wind'!W793","v":180.89463994219685},{"$f":"'Offshore Wind'!X793","v":180.89463994219685},{"$f":"'Offshore Wind'!Y793","v":180.89463994219685},{"$f":"'Offshore Wind'!Z793","v":180.89463994219685},{"$f":"'Offshore Wind'!AA793","v":180.89463994219685},{"$f":"'Offshore Wind'!AB793","v":180.89463994219685},{"$f":"'Offshore Wind'!AC793","v":180.89463994219685},{"$f":"'Offshore Wind'!AD793","v":180.89463994219685},{"$f":"'Offshore Wind'!AE793","v":180.89463994219685},{"$f":"'Offshore Wind'!AF793","v":180.89463994219685},{"$f":"'Offshore Wind'!AG793","v":180.89463994219685},{"$f":"'Offshore Wind'!AH793","v":180.89463994219685},{"$f":"'Offshore Wind'!AI793","v":180.89463994219685},{"$f":"'Offshore Wind'!AJ793","v":180.89463994219685},{"$f":"'Offshore Wind'!AK793","v":180.89463994219685},{"$f":"'Offshore Wind'!AL793","v":180.89463994219685},{"$f":"'Offshore Wind'!AM793","v":180.89463994219685},{"$f":"'Offshore Wind'!AN793","v":180.89463994219685},{"$f":"'Offshore Wind'!AO793","v":180.89463994219685},{"$f":"'Offshore Wind'!AP793","v":180.89463994219685},{"$f":"'Offshore Wind'!AQ793","v":180.89463994219685},{"$f":"'Offshore Wind'!AR793","v":180.89463994219685},{"$f":"'Offshore Wind'!AS793","v":180.89463994219685}]
["RL3OfOTRG155","RD","Low",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L794","v":192.34561778642143},{"$f":"'Offshore Wind'!M794","v":140.45280200159274},{"$f":"'Offshore Wind'!N794","v":134.62670172441176},{"$f":"'Offshore Wind'!O794","v":129.05845656593999},{"$f":"'Offshore Wind'!P794","v":123.73634613831167},{"$f":"'Offshore Wind'!Q794","v":118.64918843762985},{"$f":"'Offshore Wind'!R794","v":113.78631508063189},{"$f":"'Offshore Wind'!S794","v":109.13754767719993},{"$f":"'Offshore Wind'!T794","v":104.69317528671516},{"$f":"'Offshore Wind'!U794","v":100.44393290864156},{"$f":"'Offshore Wind'!V794","v":96.380980959997316},{"$f":"'Offshore Wind'!W794","v":92.495885694538956},{"$f":"'Offshore Wind'!X794","v":88.780600520555851},{"$f":"'Offshore Wind'!Y794","v":85.22744817614452},{"$f":"'Offshore Wind'!Z794","v":81.896005975945826},{"$f":"'Offshore Wind'!AA794","v":78.705076703034607},{"$f":"'Offshore Wind'!AB794","v":75.648546557538026},{"$f":"'Offshore Wind'!AC794","v":72.720571948234564},{"$f":"'Offshore Wind'!AD794","v":69.915567435089443},{"$f":"'Offshore Wind'!AE794","v":67.228194213366706},{"$f":"'Offshore Wind'!AF794","v":64.653349114878623},{"$f":"'Offshore Wind'!AG794","v":62.186154103040394},{"$f":"'Offshore Wind'!AH794","v":59.821946239452657},{"$f":"'Offshore Wind'!AI794","v":57.556268100744973},{"$f":"'Offshore Wind'!AJ794","v":55.384858625374363},{"$f":"'Offshore Wind'!AK794","v":53.303644370992266},{"$f":"'Offshore Wind'!AL794","v":51.308731163871528},{"$f":"'Offshore Wind'!AM794","v":49.396396122720859},{"$f":"'Offshore Wind'!AN794","v":47.563080040015031},{"$f":"'Offshore Wind'!AO794","v":45.805380104731725},{"$f":"'Offshore Wind'!AP794","v":44.120042951114264},{"$f":"'Offshore Wind'!AQ794","v":42.503958018775606},{"$f":"'Offshore Wind'!AR794","v":40.954151210122497},{"$f":"'Offshore Wind'!AS794","v":39.467778831712998}]
["RM3OfOTRG155","RD","Mid",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L795","v":192.34561778642143},{"$f":"'Offshore Wind'!M795","v":184.38307693355694},{"$f":"'Offshore Wind'!N795","v":176.77003661696486},{"$f":"'Offshore Wind'!O795","v":169.49076242295322},{"$f":"'Offshore Wind'!P795","v":162.53023718978184},{"$f":"'Offshore Wind'!Q795","v":155.87412812250943},{"$f":"'Offshore Wind'!R795","v":149.50875541865773},{"$f":"'Offshore Wind'!S795","v":143.42106233526579},{"$f":"'Offshore Wind'!T795","v":137.59858663109216},{"$f":"'Offshore Wind'!U795","v":132.02943332076839},{"$f":"'Offshore Wind'!V795","v":126.7022486806094},{"$f":"'Offshore Wind'!W795","v":121.60619544855906},{"$f":"'Offshore Wind'!X795","v":116.73092916338787},{"$f":"'Offshore Wind'!Y795","v":112.06657559078539},{"$f":"'Offshore Wind'!Z795","v":107.68562861430843},{"$f":"'Offshore Wind'!AA795","v":103.48947896099942},{"$f":"'Offshore Wind'!AB795","v":99.470085308592672},{"$f":"'Offshore Wind'!AC795","v":95.619761756666037},{"$f":"'Offshore Wind'!AD795","v":91.9311619659412},{"$f":"'Offshore Wind'!AE795","v":88.397264010013799},{"$f":"'Offshore Wind'!AF795","v":85.01135590736358},{"$f":"'Offshore Wind'!AG795","v":81.767021802950339},{"$f":"'Offshore Wind'!AH795","v":78.658128770090443},{"$f":"'Offshore Wind'!AI795","v":75.678814204636382},{"$f":"'Offshore Wind'!AJ795","v":72.823473784747378},{"$f":"'Offshore Wind'!AK795","v":70.086749970748045},{"$f":"'Offshore Wind'!AL795","v":67.463521020726475},{"$f":"'Offshore Wind'!AM795","v":64.948890498624579},{"$f":"'Offshore Wind'!AN795","v":62.53817725262509},{"$f":"'Offshore Wind'!AO795","v":60.226905842643937},{"$f":"'Offshore Wind'!AP795","v":58.010797396695274},{"$f":"'Offshore Wind'!AQ795","v":55.885760876810672},{"$f":"'Offshore Wind'!AR795","v":53.847884736068529},{"$f":"'Offshore Wind'!AS795","v":51.893428949123098}]
["RC3OfOTRG155","RD","Constant",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L796","v":192.34561778642143},{"$f":"'Offshore Wind'!M796","v":192.34561778642143},{"$f":"'Offshore Wind'!N796","v":192.34561778642143},{"$f":"'Offshore Wind'!O796","v":192.34561778642143},{"$f":"'Offshore Wind'!P796","v":192.34561778642143},{"$f":"'Offshore Wind'!Q796","v":192.34561778642143},{"$f":"'Offshore Wind'!R796","v":192.34561778642143},{"$f":"'Offshore Wind'!S796","v":192.34561778642143},{"$f":"'Offshore Wind'!T796","v":192.34561778642143},{"$f":"'Offshore Wind'!U796","v":192.34561778642143},{"$f":"'Offshore Wind'!V796","v":192.34561778642143},{"$f":"'Offshore Wind'!W796","v":192.34561778642143},{"$f":"'Offshore Wind'!X796","v":192.34561778642143},{"$f":"'Offshore Wind'!Y796","v":192.34561778642143},{"$f":"'Offshore Wind'!Z796","v":192.34561778642143},{"$f":"'Offshore Wind'!AA796","v":192.34561778642143},{"$f":"'Offshore Wind'!AB796","v":192.34561778642143},{"$f":"'Offshore Wind'!AC796","v":192.34561778642143},{"$f":"'Offshore Wind'!AD796","v":192.34561778642143},{"$f":"'Offshore Wind'!AE796","v":192.34561778642143},{"$f":"'Offshore Wind'!AF796","v":192.34561778642143},{"$f":"'Offshore Wind'!AG796","v":192.34561778642143},{"$f":"'Offshore Wind'!AH796","v":192.34561778642143},{"$f":"'Offshore Wind'!AI796","v":192.34561778642143},{"$f":"'Offshore Wind'!AJ796","v":192.34561778642143},{"$f":"'Offshore Wind'!AK796","v":192.34561778642143},{"$f":"'Offshore Wind'!AL796","v":192.34561778642143},{"$f":"'Offshore Wind'!AM796","v":192.34561778642143},{"$f":"'Offshore Wind'!AN796","v":192.34561778642143},{"$f":"'Offshore Wind'!AO796","v":192.34561778642143},{"$f":"'Offshore Wind'!AP796","v":192.34561778642143},{"$f":"'Offshore Wind'!AQ796","v":192.34561778642143},{"$f":"'Offshore Wind'!AR796","v":192.34561778642143},{"$f":"'Offshore Wind'!AS796","v":192.34561778642143}]
["RL3UtSeattle","RD","Low",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L287","v":58.794967679948691},{"$f":"'Solar - Utility PV'!M287","v":53.952316869113723},{"$f":"'Solar - Utility PV'!N287","v":45.829124291049808},{"$f":"'Solar - Utility PV'!O287","v":42.708873604497597},{"$f":"'Solar - Utility PV'!P287","v":40.83309150474237},{"$f":"'Solar - Utility PV'!Q287","v":38.980458826163009},{"$f":"'Solar - Utility PV'!R287","v":37.150782578371263},{"$f":"'Solar - Utility PV'!S287","v":35.343870619679237},{"$f":"'Solar - Utility PV'!T287","v":33.559531655466209},{"$f":"'Solar - Utility PV'!U287","v":31.79757523661284},{"$f":"'Solar - Utility PV'!V287","v":30.057811758004959},{"$f":"'Solar - Utility PV'!W287","v":28.340052457104008},{"$f":"'Solar - Utility PV'!X287","v":26.64410941258442},{"$f":"'Solar - Utility PV'!Y287","v":24.969795543034166},{"$f":"'Solar - Utility PV'!Z287","v":24.221297564204601},{"$f":"'Solar - Utility PV'!AA287","v":23.474916514831051},{"$f":"'Solar - Utility PV'!AB287","v":22.730643426829079},{"$f":"'Solar - Utility PV'!AC287","v":21.988469382698906},{"$f":"'Solar - Utility PV'!AD287","v":21.248385515169264},{"$f":"'Solar - Utility PV'!AE287","v":20.681199009395613},{"$f":"'Solar - Utility PV'!AF287","v":20.11560537874545},{"$f":"'Solar - Utility PV'!AG287","v":19.551597922530345},{"$f":"'Solar - Utility PV'!AH287","v":18.989169977592624},{"$f":"'Solar - Utility PV'!AI287","v":18.428314918042965},{"$f":"'Solar - Utility PV'!AJ287","v":18.078951809500307},{"$f":"'Solar - Utility PV'!AK287","v":17.730563004715751},{"$f":"'Solar - Utility PV'!AL287","v":17.383144433657382},{"$f":"'Solar - Utility PV'!AM287","v":17.03669204893119},{"$f":"'Solar - Utility PV'!AN287","v":16.69120182562386},{"$f":"'Solar - Utility PV'!AO287","v":16.412820314851562},{"$f":"'Solar - Utility PV'!AP287","v":16.135209779135888},{"$f":"'Solar - Utility PV'!AQ287","v":15.858367020093199},{"$f":"'Solar - Utility PV'!AR287","v":15.582288857006716},{"$f":"'Solar - Utility PV'!AS287","v":15.306972126704725}]
["RM3UtSeattle","RD","Mid",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L288","v":58.794967679948691},{"$f":"'Solar - Utility PV'!M288","v":54.137998278770148},{"$f":"'Solar - Utility PV'!N288","v":52.555631494433001},{"$f":"'Solar - Utility PV'!O288","v":51.397260858287595},{"$f":"'Solar - Utility PV'!P288","v":50.260933495758316},{"$f":"'Solar - Utility PV'!Q288","v":49.077945364258632},{"$f":"'Solar - Utility PV'!R288","v":47.90214325224315},{"$f":"'Solar - Utility PV'!S288","v":46.733498465575366},{"$f":"'Solar - Utility PV'!T288","v":45.571982363019693},{"$f":"'Solar - Utility PV'!U288","v":44.417566356245331},{"$f":"'Solar - Utility PV'!V288","v":43.270221909828898},{"$f":"'Solar - Utility PV'!W288","v":42.129920541260333},{"$f":"'Solar - Utility PV'!X288","v":40.996633820947892},{"$f":"'Solar - Utility PV'!Y288","v":39.870333372225993},{"$f":"'Solar - Utility PV'!Z288","v":39.403085445851019},{"$f":"'Solar - Utility PV'!AA288","v":38.936434995664271},{"$f":"'Solar - Utility PV'!AB288","v":38.470380876396725},{"$f":"'Solar - Utility PV'!AC288","v":38.004921945704645},{"$f":"'Solar - Utility PV'!AD288","v":37.540057064160074},{"$f":"'Solar - Utility PV'!AE288","v":37.075785095241685},{"$f":"'Solar - Utility PV'!AF288","v":36.612104905325459},{"$f":"'Solar - Utility PV'!AG288","v":36.149015363675396},{"$f":"'Solar - Utility PV'!AH288","v":35.686515342434483},{"$f":"'Solar - Utility PV'!AI288","v":35.224603716615341},{"$f":"'Solar - Utility PV'!AJ288","v":34.82164703129888},{"$f":"'Solar - Utility PV'!AK288","v":34.419202338639316},{"$f":"'Solar - Utility PV'!AL288","v":34.01726866345718},{"$f":"'Solar - Utility PV'!AM288","v":33.615845033048004},{"$f":"'Solar - Utility PV'!AN288","v":33.214930477174399},{"$f":"'Solar - Utility PV'!AO288","v":32.814524028058301},{"$f":"'Solar - Utility PV'!AP288","v":32.414624720373126},{"$f":"'Solar - Utility PV'!AQ288","v":32.015231591236095},{"$f":"'Solar - Utility PV'!AR288","v":31.616343680200384},{"$f":"'Solar - Utility PV'!AS288","v":31.217960029247639}]
["RC3UtSeattle","RD","Constant",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L289","v":58.794967679948691},{"$f":"'Solar - Utility PV'!M289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!N289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!O289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!P289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!Q289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!R289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!S289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!T289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!U289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!V289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!W289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!X289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!Y289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!Z289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AA289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AB289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AC289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AD289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AE289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AF289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AG289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AH289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AI289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AJ289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AK289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AL289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AM289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AN289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AO289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AP289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AQ289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AR289","v":54.315890308478188},{"$f":"'Solar - Utility PV'!AS289","v":54.315890308478188}]
["RL3UtChicago","RD","Low",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L290","v":49.577970785715387},{"$f":"'Solar - Utility PV'!M290","v":45.494478441065695},{"$f":"'Solar - Utility PV'!N290","v":38.64471867056514},{"$f":"'Solar - Utility PV'!O290","v":36.013614283807378},{"$f":"'Solar - Utility PV'!P290","v":34.431889285704386},{"$f":"'Solar - Utility PV'!Q290","v":32.869684688276003},{"$f":"'Solar - Utility PV'!R290","v":31.326837755284618},{"$f":"'Solar - Utility PV'!S290","v":29.803186466146411},{"$f":"'Solar - Utility PV'!T290","v":28.298569514554199},{"$f":"'Solar - Utility PV'!U290","v":26.812826307157096},{"$f":"'Solar - Utility PV'!V290","v":25.345796962298863},{"$f":"'Solar - Utility PV'!W290","v":23.897322308812456},{"$f":"'Solar - Utility PV'!X290","v":22.46724388487101},{"$f":"'Solar - Utility PV'!Y290","v":21.055403936892098},{"$f":"'Solar - Utility PV'!Z290","v":20.424244291910526},{"$f":"'Solar - Utility PV'!AA290","v":19.794869715802491},{"$f":"'Solar - Utility PV'!AB290","v":19.167272646365888},{"$f":"'Solar - Utility PV'!AC290","v":18.541445564053355},{"$f":"'Solar - Utility PV'!AD290","v":17.91738099167198},{"$f":"'Solar - Utility PV'!AE290","v":17.439109514997831},{"$f":"'Solar - Utility PV'!AF290","v":16.962181206275865},{"$f":"'Solar - Utility PV'!AG290","v":16.486590415251509},{"$f":"'Solar - Utility PV'!AH290","v":16.012331523317435},{"$f":"'Solar - Utility PV'!AI290","v":15.539398943292282},{"$f":"'Solar - Utility PV'!AJ290","v":15.244803764956272},{"$f":"'Solar - Utility PV'!AK290","v":14.951030153586986},{"$f":"'Solar - Utility PV'!AL290","v":14.658074677191326},{"$f":"'Solar - Utility PV'!AM290","v":14.365933922865267},{"$f":"'Solar - Utility PV'!AN290","v":14.074604496661284},{"$f":"'Solar - Utility PV'!AO290","v":13.839863481350559},{"$f":"'Solar - Utility PV'!AP290","v":13.605772579142064},{"$f":"'Solar - Utility PV'!AQ290","v":13.372329093046979},{"$f":"'Solar - Utility PV'!AR290","v":13.139530340973788},{"$f":"'Solar - Utility PV'!AS290","v":12.907373655625573}]
["RM3UtChicago","RD","Mid",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L291","v":49.577970785715387},{"$f":"'Solar - Utility PV'!M291","v":45.651051492581061},{"$f":"'Solar - Utility PV'!N291","v":44.316744539081235},{"$f":"'Solar - Utility PV'!O291","v":43.33996595030019},{"$f":"'Solar - Utility PV'!P291","v":42.381775019927446},{"$f":"'Solar - Utility PV'!Q291","v":41.384238099036487},{"$f":"'Solar - Utility PV'!R291","v":40.39276068082259},{"$f":"'Solar - Utility PV'!S291","v":39.407318569387378},{"$f":"'Solar - Utility PV'!T291","v":38.427887613440404},{"$f":"'Solar - Utility PV'!U291","v":37.454443706302413},{"$f":"'Solar - Utility PV'!V291","v":36.486962785907487},{"$f":"'Solar - Utility PV'!W291","v":35.525420834808102},{"$f":"'Solar - Utility PV'!X291","v":34.569793880179276},{"$f":"'Solar - Utility PV'!Y291","v":33.620057993825256},{"$f":"'Solar - Utility PV'!Z291","v":33.226058218715174},{"$f":"'Solar - Utility PV'!AA291","v":32.832562256400195},{"$f":"'Solar - Utility PV'!AB291","v":32.439569141149477},{"$f":"'Solar - Utility PV'!AC291","v":32.047077909698864},{"$f":"'Solar - Utility PV'!AD291","v":31.655087601242894},{"$f":"'Solar - Utility PV'!AE291","v":31.263597257427094},{"$f":"'Solar - Utility PV'!AF291","v":30.872605922340071},{"$f":"'Solar - Utility PV'!AG291","v":30.482112642505736},{"$f":"'Solar - Utility PV'!AH291","v":30.092116466875641},{"$f":"'Solar - Utility PV'!AI291","v":29.702616446821146},{"$f":"'Solar - Utility PV'!AJ291","v":29.362829292225239},{"$f":"'Solar - Utility PV'!AK291","v":29.023473867724405},{"$f":"'Solar - Utility PV'!AL291","v":28.684549351013239},{"$f":"'Solar - Utility PV'!AM291","v":28.34605492187336},{"$f":"'Solar - Utility PV'!AN291","v":28.007989762166705},{"$f":"'Solar - Utility PV'!AO291","v":27.670353055828997},{"$f":"'Solar - Utility PV'!AP291","v":27.333143988863139},{"$f":"'Solar - Utility PV'!AQ291","v":26.996361749332735},{"$f":"'Solar - Utility PV'!AR291","v":26.660005527355459},{"$f":"'Solar - Utility PV'!AS291","v":26.324074515096672}]
["RC3UtChicago","RD","Constant",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L292","v":49.577970785715387},{"$f":"'Solar - Utility PV'!M292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!N292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!O292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!P292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!Q292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!R292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!S292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!T292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!U292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!V292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!W292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!X292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!Y292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!Z292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AA292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AB292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AC292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AD292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AE292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AF292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AG292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AH292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AI292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AJ292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AK292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AL292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AM292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AN292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AO292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AP292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AQ292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AR292","v":45.801056266797204},{"$f":"'Solar - Utility PV'!AS292","v":45.801056266797204}]
["RL3UtKansasy","RD","Low",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L293","v":44.581803444388157},{"$f":"'Solar - Utility PV'!M293","v":40.909820703047536},{"$f":"'Solar - Utility PV'!N293","v":34.750338197206077},{"$f":"'Solar - Utility PV'!O293","v":32.384380560111772},{"$f":"'Solar - Utility PV'!P293","v":30.962052218492339},{"$f":"'Solar - Utility PV'!Q293","v":29.557277129905245},{"$f":"'Solar - Utility PV'!R293","v":28.169908957684349},{"$f":"'Solar - Utility PV'!S293","v":26.799802008698052},{"$f":"'Solar - Utility PV'!T293","v":25.446811232110935},{"$f":"'Solar - Utility PV'!U293","v":24.110792218196455},{"$f":"'Solar - Utility PV'!V293","v":22.791601197202439},{"$f":"'Solar - Utility PV'!W293","v":21.489095038267127},{"$f":"'Solar - Utility PV'!X293","v":20.203131248385926},{"$f":"'Solar - Utility PV'!Y293","v":18.933567971426108},{"$f":"'Solar - Utility PV'!Z293","v":18.366012769213082},{"$f":"'Solar - Utility PV'!AA293","v":17.800062747454064},{"$f":"'Solar - Utility PV'!AB293","v":17.235711106019831},{"$f":"'Solar - Utility PV'!AC293","v":16.672951083137431},{"$f":"'Solar - Utility PV'!AD293","v":16.111775955120116},{"$f":"'Solar - Utility PV'!AE293","v":15.681701778460033},{"$f":"'Solar - Utility PV'!AF293","v":15.252835413428542},{"$f":"'Solar - Utility PV'!AG293","v":14.825171779169477},{"$f":"'Solar - Utility PV'!AH293","v":14.398705823284688},{"$f":"'Solar - Utility PV'!AI293","v":13.973432521635083},{"$f":"'Solar - Utility PV'!AJ293","v":13.708524859459757},{"$f":"'Solar - Utility PV'!AK293","v":13.444355971712801},{"$f":"'Solar - Utility PV'!AL293","v":13.180922772256572},{"$f":"'Solar - Utility PV'!AM293","v":12.918222192118826},{"$f":"'Solar - Utility PV'!AN293","v":12.656251179373495},{"$f":"'Solar - Utility PV'!AO293","v":12.445165940525152},{"$f":"'Solar - Utility PV'!AP293","v":12.234665300321751},{"$f":"'Solar - Utility PV'!AQ293","v":12.024746833560652},{"$f":"'Solar - Utility PV'!AR293","v":11.815408128435267},{"$f":"'Solar - Utility PV'!AS293","v":11.606646786442692}]
["RM3UtKansasy","RD","Mid",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L294","v":44.581803444388157},{"$f":"'Solar - Utility PV'!M294","v":41.050615271617446},{"$f":"'Solar - Utility PV'!N294","v":39.850771683978131},{"$f":"'Solar - Utility PV'!O294","v":38.972426919890481},{"$f":"'Solar - Utility PV'!P294","v":38.110796662679938},{"$f":"'Solar - Utility PV'!Q294","v":37.213785465350043},{"$f":"'Solar - Utility PV'!R294","v":36.322223130751681},{"$f":"'Solar - Utility PV'!S294","v":35.436087901302443},{"$f":"'Solar - Utility PV'!T294","v":34.555358059532516},{"$f":"'Solar - Utility PV'!U294","v":33.680011928087644},{"$f":"'Solar - Utility PV'!V294","v":32.81002786973103},{"$f":"'Solar - Utility PV'!W294","v":31.94538428734791},{"$f":"'Solar - Utility PV'!X294","v":31.086059623949289},{"$f":"'Solar - Utility PV'!Y294","v":30.232032362677913},{"$f":"'Solar - Utility PV'!Z294","v":29.877737496375079},{"$f":"'Solar - Utility PV'!AA294","v":29.523895671668104},{"$f":"'Solar - Utility PV'!AB294","v":29.170506020146636},{"$f":"'Solar - Utility PV'!AC294","v":28.817567675618449},{"$f":"'Solar - Utility PV'!AD294","v":28.465079774102232},{"$f":"'Solar - Utility PV'!AE294","v":28.11304145382066},{"$f":"'Solar - Utility PV'!AF294","v":27.7614518551933},{"$f":"'Solar - Utility PV'!AG294","v":27.410310120829607},{"$f":"'Solar - Utility PV'!AH294","v":27.059615395522023},{"$f":"'Solar - Utility PV'!AI294","v":26.709366826238949},{"$f":"'Solar - Utility PV'!AJ294","v":26.403821361205772},{"$f":"'Solar - Utility PV'!AK294","v":26.098664119125942},{"$f":"'Solar - Utility PV'!AL294","v":25.793894360561019},{"$f":"'Solar - Utility PV'!AM294","v":25.489511347949243},{"$f":"'Solar - Utility PV'!AN294","v":25.185514345599561},{"$f":"'Solar - Utility PV'!AO294","v":24.88190261968569},{"$f":"'Solar - Utility PV'!AP294","v":24.578675438240239},{"$f":"'Solar - Utility PV'!AQ294","v":24.27583207114883},{"$f":"'Solar - Utility PV'!AR294","v":23.973371790144181},{"$f":"'Solar - Utility PV'!AS294","v":23.671293868800351}]
["RC3UtKansasy","RD","Constant",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L295","v":44.581803444388157},{"$f":"'Solar - Utility PV'!M295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!N295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!O295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!P295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!Q295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!R295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!S295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!T295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!U295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!V295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!W295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!X295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!Y295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!Z295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AA295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AB295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AC295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AD295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AE295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AF295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AG295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AH295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AI295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AJ295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AK295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AL295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AM295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AN295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AO295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AP295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AQ295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AR295","v":41.18550347405575},{"$f":"'Solar - Utility PV'!AS295","v":41.18550347405575}]
["RL3UtLosAngs","RD","Low",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L296","v":40.382407212200086},{"$f":"'Solar - Utility PV'!M296","v":37.056307977072493},{"$f":"'Solar - Utility PV'!N296","v":31.477019757438516},{"$f":"'Solar - Utility PV'!O296","v":29.333924203506101},{"$f":"'Solar - Utility PV'!P296","v":28.045572502965843},{"$f":"'Solar - Utility PV'!Q296","v":26.773120621568939},{"$f":"'Solar - Utility PV'!R296","v":25.51643600687504},{"$f":"'Solar - Utility PV'!S296","v":24.275386689360399},{"$f":"'Solar - Utility PV'!T296","v":23.049841281296175},{"$f":"'Solar - Utility PV'!U296","v":21.83966897567295},{"$f":"'Solar - Utility PV'!V296","v":20.644739545173113},{"$f":"'Solar - Utility PV'!W296","v":19.464923341188989},{"$f":"'Solar - Utility PV'!X296","v":18.300091292886925},{"$f":"'Solar - Utility PV'!Y296","v":17.150114906314791},{"$f":"'Solar - Utility PV'!Z296","v":16.636020735141148},{"$f":"'Solar - Utility PV'!AA296","v":16.123380543971333},{"$f":"'Solar - Utility PV'!AB296","v":15.612188173216323},{"$f":"'Solar - Utility PV'!AC296","v":15.102437498030374},{"$f":"'Solar - Utility PV'!AD296","v":14.594122428066413},{"$f":"'Solar - Utility PV'!AE296","v":14.204559216362707},{"$f":"'Solar - Utility PV'!AF296","v":13.816090046112087},{"$f":"'Solar - Utility PV'!AG296","v":13.428710315051141},{"$f":"'Solar - Utility PV'!AH296","v":13.04241544669387},{"$f":"'Solar - Utility PV'!AI296","v":12.657200890151453},{"$f":"'Solar - Utility PV'!AJ296","v":12.417246283987073},{"$f":"'Solar - Utility PV'!AK296","v":12.1779608631741},{"$f":"'Solar - Utility PV'!AL296","v":11.939341832274549},{"$f":"'Solar - Utility PV'!AM296","v":11.701386411398927},{"$f":"'Solar - Utility PV'!AN296","v":11.464091836098246},{"$f":"'Solar - Utility PV'!AO296","v":11.272889834091053},{"$f":"'Solar - Utility PV'!AP296","v":11.082217364285603},{"$f":"'Solar - Utility PV'!AQ296","v":10.892072229921945},{"$f":"'Solar - Utility PV'!AR296","v":10.702452246374328},{"$f":"'Solar - Utility PV'!AS296","v":10.513355241067561}]
["RM3UtLosAngs","RD","Mid",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L297","v":40.382407212200086},{"$f":"'Solar - Utility PV'!M297","v":37.183840359389606},{"$f":"'Solar - Utility PV'!N297","v":36.097016395270749},{"$f":"'Solar - Utility PV'!O297","v":35.301407577418942},{"$f":"'Solar - Utility PV'!P297","v":34.520938838498751},{"$f":"'Solar - Utility PV'!Q297","v":33.708421877634564},{"$f":"'Solar - Utility PV'!R297","v":32.900840522256644},{"$f":"'Solar - Utility PV'!S297","v":32.098175064244543},{"$f":"'Solar - Utility PV'!T297","v":31.300405831811958},{"$f":"'Solar - Utility PV'!U297","v":30.507513189509471},{"$f":"'Solar - Utility PV'!V297","v":29.719477538226243},{"$f":"'Solar - Utility PV'!W297","v":28.936279315194156},{"$f":"'Solar - Utility PV'!X297","v":28.157898993991196},{"$f":"'Solar - Utility PV'!Y297","v":27.384317084546886},{"$f":"'Solar - Utility PV'!Z297","v":27.063395128527766},{"$f":"'Solar - Utility PV'!AA297","v":26.742883539716662},{"$f":"'Solar - Utility PV'!AB297","v":26.422781531503404},{"$f":"'Solar - Utility PV'!AC297","v":26.103088319286993},{"$f":"'Solar - Utility PV'!AD297","v":25.783803120469099},{"$f":"'Solar - Utility PV'!AE297","v":25.464925154447766},{"$f":"'Solar - Utility PV'!AF297","v":25.146453642610993},{"$f":"'Solar - Utility PV'!AG297","v":24.828387808330394},{"$f":"'Solar - Utility PV'!AH297","v":24.510726876954944},{"$f":"'Solar - Utility PV'!AI297","v":24.193470075804608},{"$f":"'Solar - Utility PV'!AJ297","v":23.916705556706535},{"$f":"'Solar - Utility PV'!AK297","v":23.640292691785284},{"$f":"'Solar - Utility PV'!AL297","v":23.364230811254021},{"$f":"'Solar - Utility PV'!AM297","v":23.088519247025857},{"$f":"'Solar - Utility PV'!AN297","v":22.813157332708361},{"$f":"'Solar - Utility PV'!AO297","v":22.538144403598238},{"$f":"'Solar - Utility PV'!AP297","v":22.263479796675988},{"$f":"'Solar - Utility PV'!AQ297","v":21.989162850600572},{"$f":"'Solar - Utility PV'!AR297","v":21.715192905704058},{"$f":"'Solar - Utility PV'!AS297","v":21.441569303986459}]
[{"$f":"_xlfn.CONCAT(LEFT(B67,1), LEFT(C67,1), LEFT(D67,1),LEFT(E67,2),LEFT(F67,6),RIGHT(F67,1))","v":"RC3UtLosAngs"},"RD","Constant",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L298","v":40.382407212200086},{"$f":"'Solar - Utility PV'!M298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!N298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!O298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!P298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!Q298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!R298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!S298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!T298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!U298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!V298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!W298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!X298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!Y298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!Z298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AA298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AB298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AC298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AD298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AE298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AF298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AG298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AH298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AI298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AJ298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AK298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AL298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AM298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AN298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AO298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AP298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AQ298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AR298","v":37.306022727489193},{"$f":"'Solar - Utility PV'!AS298","v":37.306022727489193}]
["RL3UtDaggett","RD","Low",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L299","v":33.031907077002451},{"$f":"'Solar - Utility PV'!M299","v":30.311232197808259},{"$f":"'Solar - Utility PV'!N299","v":25.747499058811872},{"$f":"'Solar - Utility PV'!O299","v":23.994494766060207},{"$f":"'Solar - Utility PV'!P299","v":22.940651852954051},{"$f":"'Solar - Utility PV'!Q299","v":21.899814636752609},{"$f":"'Solar - Utility PV'!R299","v":20.8718746925205},{"$f":"'Solar - Utility PV'!S299","v":19.856724072135094},{"$f":"'Solar - Utility PV'!T299","v":18.854255303369019},{"$f":"'Solar - Utility PV'!U299","v":17.864361389010405},{"$f":"'Solar - Utility PV'!V299","v":16.886935806022343},{"$f":"'Solar - Utility PV'!W299","v":15.921872504739712},{"$f":"'Solar - Utility PV'!X299","v":14.969065908103643},{"$f":"'Solar - Utility PV'!Y299","v":14.028410910931465},{"$f":"'Solar - Utility PV'!Z299","v":13.607893362242441},{"$f":"'Solar - Utility PV'!AA299","v":13.188565136718969},{"$f":"'Solar - Utility PV'!AB299","v":12.770421195954818},{"$f":"'Solar - Utility PV'!AC299","v":12.353456529962976},{"$f":"'Solar - Utility PV'!AD299","v":11.937666156975579},{"$f":"'Solar - Utility PV'!AE299","v":11.619012151482618},{"$f":"'Solar - Utility PV'!AF299","v":11.301253047460657},{"$f":"'Solar - Utility PV'!AG299","v":10.984385080361026},{"$f":"'Solar - Utility PV'!AH299","v":10.668404506720398},{"$f":"'Solar - Utility PV'!AI299","v":10.353307604013381},{"$f":"'Solar - Utility PV'!AJ299","v":10.157030096041396},{"$f":"'Solar - Utility PV'!AK299","v":9.9612999667392579},{"$f":"'Solar - Utility PV'!AL299","v":9.7661149295011356},{"$f":"'Solar - Utility PV'!AM299","v":9.5714727104395152},{"$f":"'Solar - Utility PV'!AN299","v":9.3773710482968777},{"$f":"'Solar - Utility PV'!AO299","v":9.220972081537651},{"$f":"'Solar - Utility PV'!AP299","v":9.0650062602912822},{"$f":"'Solar - Utility PV'!AQ299","v":8.9094717876571927},{"$f":"'Solar - Utility PV'!AR299","v":8.7543668766603258},{"$f":"'Solar - Utility PV'!AS299","v":8.5996897501826854}]
["RM3UtDaggett","RD","Mid",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L300","v":33.031907077002451},{"$f":"'Solar - Utility PV'!M300","v":30.415550837850468},{"$f":"'Solar - Utility PV'!N300","v":29.526553111608241},{"$f":"'Solar - Utility PV'!O300","v":28.875762870134352},{"$f":"'Solar - Utility PV'!P300","v":28.237356875042302},{"$f":"'Solar - Utility PV'!Q300","v":27.57273615026179},{"$f":"'Solar - Utility PV'!R300","v":26.912152640522336},{"$f":"'Solar - Utility PV'!S300","v":26.255590225021621},{"$f":"'Solar - Utility PV'!T300","v":25.603032812677878},{"$f":"'Solar - Utility PV'!U300","v":24.954464342132066},{"$f":"'Solar - Utility PV'!V300","v":24.309868781749312},{"$f":"'Solar - Utility PV'!W300","v":23.669230129622267},{"$f":"'Solar - Utility PV'!X300","v":23.03253241357389},{"$f":"'Solar - Utility PV'!Y300","v":22.399759691161872},{"$f":"'Solar - Utility PV'!Z300","v":22.1372526995779},{"$f":"'Solar - Utility PV'!AA300","v":21.875081379203706},{"$f":"'Solar - Utility PV'!AB300","v":21.613245086609748},{"$f":"'Solar - Utility PV'!AC300","v":21.351743180009919},{"$f":"'Solar - Utility PV'!AD300","v":21.090575019256278},{"$f":"'Solar - Utility PV'!AE300","v":20.829739965833856},{"$f":"'Solar - Utility PV'!AF300","v":20.56923738285543},{"$f":"'Solar - Utility PV'!AG300","v":20.309066635056325},{"$f":"'Solar - Utility PV'!AH300","v":20.049227088789312},{"$f":"'Solar - Utility PV'!AI300","v":19.789718112019376},{"$f":"'Solar - Utility PV'!AJ300","v":19.563330917491339},{"$f":"'Solar - Utility PV'!AK300","v":19.337231368225034},{"$f":"'Solar - Utility PV'!AL300","v":19.111418916349798},{"$f":"'Solar - Utility PV'!AM300","v":18.88589301538547},{"$f":"'Solar - Utility PV'!AN300","v":18.660653120237932},{"$f":"'Solar - Utility PV'!AO300","v":18.435698687194744},{"$f":"'Solar - Utility PV'!AP300","v":18.21102917392075},{"$f":"'Solar - Utility PV'!AQ300","v":17.986644039453761},{"$f":"'Solar - Utility PV'!AR300","v":17.76254274420014},{"$f":"'Solar - Utility PV'!AS300","v":17.538724749930584}]
["RC3UtDaggett","RD","Constant",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L301","v":33.031907077002451},{"$f":"'Solar - Utility PV'!M301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!N301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!O301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!P301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!Q301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!R301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!S301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!T301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!U301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!V301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!W301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!X301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!Y301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!Z301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AA301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AB301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AC301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AD301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AE301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AF301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AG301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AH301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AI301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AJ301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AK301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AL301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AM301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AN301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AO301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AP301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AQ301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AR301","v":30.515493285766109},{"$f":"'Solar - Utility PV'!AS301","v":30.515493285766109}]
["RL3LaLTRG11","RD","Low",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L487","v":16.619016342976224},{"$f":"'Land-Based Wind'!M487","v":14.58957288879532},{"$f":"'Land-Based Wind'!N487","v":13.260241327465668},{"$f":"'Land-Based Wind'!O487","v":16.015595238994088},{"$f":"'Land-Based Wind'!P487","v":18.417150841209683},{"$f":"'Land-Based Wind'!Q487","v":20.560780165745463},{"$f":"'Land-Based Wind'!R487","v":26.376538125715083},{"$f":"'Land-Based Wind'!S487","v":25.10127044578493},{"$f":"'Land-Based Wind'!T487","v":23.855503432583429},{"$f":"'Land-Based Wind'!U487","v":22.610442901699276},{"$f":"'Land-Based Wind'!V487","v":21.445320520448426},{"$f":"'Land-Based Wind'!W487","v":20.34764828763376},{"$f":"'Land-Based Wind'!X487","v":19.313255408928011},{"$f":"'Land-Based Wind'!Y487","v":18.298829353053556},{"$f":"'Land-Based Wind'!Z487","v":18.008191628758773},{"$f":"'Land-Based Wind'!AA487","v":17.750101148871302},{"$f":"'Land-Based Wind'!AB487","v":17.495130605707402},{"$f":"'Land-Based Wind'!AC487","v":17.212238471908499},{"$f":"'Land-Based Wind'!AD487","v":16.928594258851195},{"$f":"'Land-Based Wind'!AE487","v":16.648478453173439},{"$f":"'Land-Based Wind'!AF487","v":16.408952254963001},{"$f":"'Land-Based Wind'!AG487","v":16.132185328439949},{"$f":"'Land-Based Wind'!AH487","v":15.857670320894687},{"$f":"'Land-Based Wind'!AI487","v":15.591812657218217},{"$f":"'Land-Based Wind'!AJ487","v":15.306129835720197},{"$f":"'Land-Based Wind'!AK487","v":15.020787859194211},{"$f":"'Land-Based Wind'!AL487","v":14.742732108807539},{"$f":"'Land-Based Wind'!AM487","v":14.455031815436934},{"$f":"'Land-Based Wind'!AN487","v":14.178823148919346},{"$f":"'Land-Based Wind'!AO487","v":13.901258966600254},{"$f":"'Land-Based Wind'!AP487","v":13.626044782838674},{"$f":"'Land-Based Wind'!AQ487","v":13.360246098144032},{"$f":"'Land-Based Wind'!AR487","v":13.093021818380979},{"$f":"'Land-Based Wind'!AS487","v":12.819181118534322}]
["RM3LaLTRG11","RD","Mid",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L488","v":16.619016342976224},{"$f":"'Land-Based Wind'!M488","v":15.397418662464329},{"$f":"'Land-Based Wind'!N488","v":14.885815899774418},{"$f":"'Land-Based Wind'!O488","v":18.368065176578394},{"$f":"'Land-Based Wind'!P488","v":21.385174248391031},{"$f":"'Land-Based Wind'!Q488","v":24.070401479985655},{"$f":"'Land-Based Wind'!R488","v":30.446225638809643},{"$f":"'Land-Based Wind'!S488","v":29.657261464538333},{"$f":"'Land-Based Wind'!T488","v":28.849483068643785},{"$f":"'Land-Based Wind'!U488","v":27.990237995825982},{"$f":"'Land-Based Wind'!V488","v":27.176085034857504},{"$f":"'Land-Based Wind'!W488","v":26.396971164293785},{"$f":"'Land-Based Wind'!X488","v":25.65076520530662},{"$f":"'Land-Based Wind'!Y488","v":24.888150515327645},{"$f":"'Land-Based Wind'!Z488","v":24.61203693128142},{"$f":"'Land-Based Wind'!AA488","v":24.377037878836482},{"$f":"'Land-Based Wind'!AB488","v":24.147062843977718},{"$f":"'Land-Based Wind'!AC488","v":23.881018934441869},{"$f":"'Land-Based Wind'!AD488","v":23.612645647387286},{"$f":"'Land-Based Wind'!AE488","v":23.34954170029237},{"$f":"'Land-Based Wind'!AF488","v":23.139120124358481},{"$f":"'Land-Based Wind'!AG488","v":22.880751601671324},{"$f":"'Land-Based Wind'!AH488","v":22.626155717816918},{"$f":"'Land-Based Wind'!AI488","v":22.382505084583578},{"$f":"'Land-Based Wind'!AJ488","v":22.112043116836375},{"$f":"'Land-Based Wind'!AK488","v":21.841342718175362},{"$f":"'Land-Based Wind'!AL488","v":21.579926775219469},{"$f":"'Land-Based Wind'!AM488","v":21.305627414756451},{"$f":"'Land-Based Wind'!AN488","v":21.047408114294697},{"$f":"'Land-Based Wind'!AO488","v":20.787576918557907},{"$f":"'Land-Based Wind'!AP488","v":20.531658058211619},{"$f":"'Land-Based Wind'!AQ488","v":20.28760803717115},{"$f":"'Land-Based Wind'!AR488","v":20.042028764557404},{"$f":"'Land-Based Wind'!AS488","v":19.788198340968368}]
["RC3LaLTRG11","RD","Constant",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L489","v":16.619016342976224},{"$f":"'Land-Based Wind'!M489","v":16.332646357219804},{"$f":"'Land-Based Wind'!N489","v":16.842206819672899},{"$f":"'Land-Based Wind'!O489","v":21.297734188614371},{"$f":"'Land-Based Wind'!P489","v":25.191543380020789},{"$f":"'Land-Based Wind'!Q489","v":28.694058929353481},{"$f":"'Land-Based Wind'!R489","v":35.919413707105996},{"$f":"'Land-Based Wind'!S489","v":35.981359200143991},{"$f":"'Land-Based Wind'!T489","v":36.000410706914543},{"$f":"'Land-Based Wind'!U489","v":35.931388415079617},{"$f":"'Land-Based Wind'!V489","v":35.894477291865634},{"$f":"'Land-Based Wind'!W489","v":35.8797324464078},{"$f":"'Land-Based Wind'!X489","v":35.884730650540561},{"$f":"'Land-Based Wind'!Y489","v":35.844780131043841},{"$f":"'Land-Based Wind'!Z489","v":35.814772597772667},{"$f":"'Land-Based Wind'!AA489","v":35.842605916309743},{"$f":"'Land-Based Wind'!AB489","v":35.879813360443123},{"$f":"'Land-Based Wind'!AC489","v":35.864230124487285},{"$f":"'Land-Based Wind'!AD489","v":35.842610908537658},{"$f":"'Land-Based Wind'!AE489","v":35.829697896820562},{"$f":"'Land-Based Wind'!AF489","v":35.896764301310945},{"$f":"'Land-Based Wind'!AG489","v":35.891911987081905},{"$f":"'Land-Based Wind'!AH489","v":35.894276920908219},{"$f":"'Land-Based Wind'!AI489","v":35.913200850278955},{"$f":"'Land-Based Wind'!AJ489","v":35.888246442232074},{"$f":"'Land-Based Wind'!AK489","v":35.861170041652322},{"$f":"'Land-Based Wind'!AL489","v":35.848065718239859},{"$f":"'Land-Based Wind'!AM489","v":35.813200071382617},{"$f":"'Land-Based Wind'!AN489","v":35.806044751535971},{"$f":"'Land-Based Wind'!AO489","v":35.796358463658351},{"$f":"'Land-Based Wind'!AP489","v":35.794655974849526},{"$f":"'Land-Based Wind'!AQ489","v":35.811832911679907},{"$f":"'Land-Based Wind'!AR489","v":35.827327686440995},{"$f":"'Land-Based Wind'!AS489","v":35.829848080891004}]
["RL3LaLTRG22","RD","Low",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L490","v":18.394894831120453},{"$f":"'Land-Based Wind'!M490","v":16.301825691289782},{"$f":"'Land-Based Wind'!N490","v":14.905700020765277},{"$f":"'Land-Based Wind'!O490","v":17.502641307732027},{"$f":"'Land-Based Wind'!P490","v":19.730976241230003},{"$f":"'Land-Based Wind'!Q490","v":21.718178018037293},{"$f":"'Land-Based Wind'!R490","v":27.397961848886016},{"$f":"'Land-Based Wind'!S490","v":26.034461770901533},{"$f":"'Land-Based Wind'!T490","v":24.707168664388998},{"$f":"'Land-Based Wind'!U490","v":23.385792826047204},{"$f":"'Land-Based Wind'!V490","v":22.151829355177039},{"$f":"'Land-Based Wind'!W490","v":20.991771780666788},{"$f":"'Land-Based Wind'!X490","v":19.9007982819302},{"$f":"'Land-Based Wind'!Y490","v":18.833864048380786},{"$f":"'Land-Based Wind'!Z490","v":18.535695548022744},{"$f":"'Land-Based Wind'!AA490","v":18.27100143745783},{"$f":"'Land-Based Wind'!AB490","v":18.009497376002702},{"$f":"'Land-Based Wind'!AC490","v":17.719195676062654},{"$f":"'Land-Based Wind'!AD490","v":17.428078314137508},{"$f":"'Land-Based Wind'!AE490","v":17.140559164566071},{"$f":"'Land-Based Wind'!AF490","v":16.894873587653922},{"$f":"'Land-Based Wind'!AG490","v":16.61074817400447},{"$f":"'Land-Based Wind'!AH490","v":16.328912243910427},{"$f":"'Land-Based Wind'!AI490","v":16.055982205763389},{"$f":"'Land-Based Wind'!AJ490","v":15.762547963255464},{"$f":"'Land-Based Wind'!AK490","v":15.469426114996034},{"$f":"'Land-Based Wind'!AL490","v":15.183795415684482},{"$f":"'Land-Based Wind'!AM490","v":14.888159769741113},{"$f":"'Land-Based Wind'!AN490","v":14.604367978539088},{"$f":"'Land-Based Wind'!AO490","v":14.319141511536358},{"$f":"'Land-Based Wind'!AP490","v":14.036313676688728},{"$f":"'Land-Based Wind'!AQ490","v":13.763200092844356},{"$f":"'Land-Based Wind'!AR490","v":13.488585235421436},{"$f":"'Land-Based Wind'!AS490","v":13.207092114129438}]
["RM3LaLTRG22","RD","Mid",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L491","v":18.394894831120453},{"$f":"'Land-Based Wind'!M491","v":17.20351493593056},{"$f":"'Land-Based Wind'!N491","v":16.715200933482759},{"$f":"'Land-Based Wind'!O491","v":20.115234221210525},{"$f":"'Land-Based Wind'!P491","v":23.015839487828444},{"$f":"'Land-Based Wind'!Q491","v":25.587410424181726},{"$f":"'Land-Based Wind'!R491","v":31.859573890519105},{"$f":"'Land-Based Wind'!S491","v":31.018234350958849},{"$f":"'Land-Based Wind'!T491","v":30.158377771051708},{"$f":"'Land-Based Wind'!U491","v":29.24588082075373},{"$f":"'Land-Based Wind'!V491","v":28.381628775916575},{"$f":"'Land-Based Wind'!W491","v":27.555027122352431},{"$f":"'Land-Based Wind'!X491","v":26.763770165653018},{"$f":"'Land-Based Wind'!Y491","v":25.956348747652441},{"$f":"'Land-Based Wind'!Z491","v":25.66904210533102},{"$f":"'Land-Based Wind'!AA491","v":25.424609422575625},{"$f":"'Land-Based Wind'!AB491","v":25.185413847681332},{"$f":"'Land-Based Wind'!AC491","v":24.908573474429261},{"$f":"'Land-Based Wind'!AD491","v":24.629286146800297},{"$f":"'Land-Based Wind'!AE491","v":24.355483331549436},{"$f":"'Land-Based Wind'!AF491","v":24.136672858765895},{"$f":"'Land-Based Wind'!AG491","v":23.867795439573566},{"$f":"'Land-Based Wind'!AH491","v":23.602845683526812},{"$f":"'Land-Based Wind'!AI491","v":23.349318566685731},{"$f":"'Land-Based Wind'!AJ491","v":23.06777059824865},{"$f":"'Land-Based Wind'!AK491","v":22.78595642975025},{"$f":"'Land-Based Wind'!AL491","v":22.513829246894836},{"$f":"'Land-Based Wind'!AM491","v":22.228220174052417},{"$f":"'Land-Based Wind'!AN491","v":21.959405452704722},{"$f":"'Land-Based Wind'!AO491","v":21.688892545674189},{"$f":"'Land-Based Wind'!AP491","v":21.422458640310762},{"$f":"'Land-Based Wind'!AQ491","v":21.168429661553283},{"$f":"'Land-Based Wind'!AR491","v":20.912793625898807},{"$f":"'Land-Based Wind'!AS491","v":20.648515040975887}]
["RC3LaLTRG22","RD","Constant",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L492","v":18.394894831120453},{"$f":"'Land-Based Wind'!M492","v":18.20751114129035},{"$f":"'Land-Based Wind'!N492","v":18.814035514312248},{"$f":"'Land-Based Wind'!O492","v":23.259097419477953},{"$f":"'Land-Based Wind'!P492","v":27.097719943656955},{"$f":"'Land-Based Wind'!Q492","v":30.540408877490897},{"$f":"'Land-Based Wind'!R492","v":37.710190806104364},{"$f":"'Land-Based Wind'!S492","v":37.775224617098303},{"$f":"'Land-Based Wind'!T492","v":37.795225944550907},{"$f":"'Land-Based Wind'!U492","v":37.722762518054203},{"$f":"'Land-Based Wind'!V492","v":37.684011175657098},{"$f":"'Land-Based Wind'!W492","v":37.668531219882901},{"$f":"'Land-Based Wind'!X492","v":37.673778611532192},{"$f":"'Land-Based Wind'!Y492","v":37.631836342504393},{"$f":"'Land-Based Wind'!Z492","v":37.6003327713575},{"$f":"'Land-Based Wind'!AA492","v":37.629553731403199},{"$f":"'Land-Based Wind'!AB492","v":37.668616167920632},{"$f":"'Land-Based Wind'!AC492","v":37.652256023346361},{"$f":"'Land-Based Wind'!AD492","v":37.629558972520684},{"$f":"'Land-Based Wind'!AE492","v":37.616002177309497},{"$f":"'Land-Based Wind'!AF492","v":37.686412204896094},{"$f":"'Land-Based Wind'!AG492","v":37.68131797655149},{"$f":"'Land-Based Wind'!AH492","v":37.683800815123448},{"$f":"'Land-Based Wind'!AI492","v":37.703668204752653},{"$f":"'Land-Based Wind'!AJ492","v":37.677469684460128},{"$f":"'Land-Based Wind'!AK492","v":37.649043378826889},{"$f":"'Land-Based Wind'!AL492","v":37.635285733997314},{"$f":"'Land-Based Wind'!AM492","v":37.598681846019467},{"$f":"'Land-Based Wind'!AN492","v":37.59116979476785},{"$f":"'Land-Based Wind'!AO492","v":37.581000593036265},{"$f":"'Land-Based Wind'!AP492","v":37.579213225949779},{"$f":"'Land-Based Wind'!AQ492","v":37.597246526009179},{"$f":"'Land-Based Wind'!AR492","v":37.613513799119559},{"$f":"'Land-Based Wind'!AS492","v":37.616159848868357}]
["RL3LaLTRG33","RD","Low",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L493","v":19.413678112770128},{"$f":"'Land-Based Wind'!M493","v":17.283525332854456},{"$f":"'Land-Based Wind'!N493","v":15.848766457513928},{"$f":"'Land-Based Wind'!O493","v":18.354804008258228},{"$f":"'Land-Based Wind'!P493","v":20.483938620112312},{"$f":"'Land-Based Wind'!Q493","v":22.381688248565474},{"$f":"'Land-Based Wind'!R493","v":27.983816134837863},{"$f":"'Land-Based Wind'!S493","v":26.570086407604194},{"$f":"'Land-Based Wind'!T493","v":25.196441296517243},{"$f":"'Land-Based Wind'!U493","v":23.831712680037413},{"$f":"'Land-Based Wind'!V493","v":22.558682738278538},{"$f":"'Land-Based Wind'!W493","v":21.363251117690062},{"$f":"'Land-Based Wind'!X493","v":20.240215790293902},{"$f":"'Land-Based Wind'!Y493","v":19.143527646657976},{"$f":"'Land-Based Wind'!Z493","v":18.841438728500847},{"$f":"'Land-Based Wind'!AA493","v":18.573347778673082},{"$f":"'Land-Based Wind'!AB493","v":18.308476041218608},{"$f":"'Land-Based Wind'!AC493","v":18.014270943079236},{"$f":"'Land-Based Wind'!AD493","v":17.719192994837229},{"$f":"'Land-Based Wind'!AE493","v":17.427737094726581},{"$f":"'Land-Based Wind'!AF493","v":17.17885876265272},{"$f":"'Land-Based Wind'!AG493","v":16.890795760165147},{"$f":"'Land-Based Wind'!AH493","v":16.60502997653856},{"$f":"'Land-Based Wind'!AI493","v":16.328310547992121},{"$f":"'Land-Based Wind'!AJ493","v":16.030648519378747},{"$f":"'Land-Based Wind'!AK493","v":15.733264293684677},{"$f":"'Land-Based Wind'!AL493","v":15.443485183078609},{"$f":"'Land-Based Wind'!AM493","v":15.143456978580248},{"$f":"'Land-Based Wind'!AN493","v":14.855482739867805},{"$f":"'Land-Based Wind'!AO493","v":14.566009779601814},{"$f":"'Land-Based Wind'!AP493","v":14.27895399440194},{"$f":"'Land-Based Wind'!AQ493","v":14.001794826331592},{"$f":"'Land-Based Wind'!AR493","v":13.723074958591221},{"$f":"'Land-Based Wind'!AS493","v":13.437294808666612}]
["RM3LaLTRG33","RD","Mid",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L494","v":19.413678112770128},{"$f":"'Land-Based Wind'!M494","v":18.23963027417275},{"$f":"'Land-Based Wind'!N494","v":17.764694369098546},{"$f":"'Land-Based Wind'!O494","v":21.117598136808294},{"$f":"'Land-Based Wind'!P494","v":23.951416297674299},{"$f":"'Land-Based Wind'!Q494","v":26.457842565115911},{"$f":"'Land-Based Wind'!R494","v":32.67060195513686},{"$f":"'Land-Based Wind'!S494","v":31.799292998356574},{"$f":"'Land-Based Wind'!T494","v":30.909643715152065},{"$f":"'Land-Based Wind'!U494","v":29.966684632468574},{"$f":"'Land-Based Wind'!V494","v":29.07378294524386},{"$f":"'Land-Based Wind'!W494","v":28.22003238924821},{"$f":"'Land-Based Wind'!X494","v":27.403026285858175},{"$f":"'Land-Based Wind'!Y494","v":26.569995322467562},{"$f":"'Land-Based Wind'!Z494","v":26.276569261912233},{"$f":"'Land-Based Wind'!AA494","v":26.027024770123166},{"$f":"'Land-Based Wind'!AB494","v":25.782837938754973},{"$f":"'Land-Based Wind'!AC494","v":25.500087219879461},{"$f":"'Land-Based Wind'!AD494","v":25.21481309647438},{"$f":"'Land-Based Wind'!AE494","v":24.935141324368821},{"$f":"'Land-Based Wind'!AF494","v":24.71181122617239},{"$f":"'Land-Based Wind'!AG494","v":24.437166545436831},{"$f":"'Land-Based Wind'!AH494","v":24.166534775294696},{"$f":"'Land-Based Wind'!AI494","v":23.907602882005637},{"$f":"'Land-Based Wind'!AJ494","v":23.619927267623108},{"$f":"'Land-Based Wind'!AK494","v":23.33196079959092},{"$f":"'Land-Based Wind'!AL494","v":23.053913945115653},{"$f":"'Land-Based Wind'!AM494","v":22.762019697637044},{"$f":"'Land-Based Wind'!AN494","v":22.487340916019683},{"$f":"'Land-Based Wind'!AO494","v":22.210905950824085},{"$f":"'Land-Based Wind'!AP494","v":21.938644693687927},{"$f":"'Land-Based Wind'!AQ494","v":21.679108245738714},{"$f":"'Land-Based Wind'!AR494","v":21.417913926378041},{"$f":"'Land-Based Wind'!AS494","v":21.14783450242323}]
["RC3LaLTRG33","RD","Constant",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L495","v":19.413678112770128},{"$f":"'Land-Based Wind'!M495","v":19.283080731280041},{"$f":"'Land-Based Wind'!N495","v":19.945231213672795},{"$f":"'Land-Based Wind'!O495","v":24.384289307428745},{"$f":"'Land-Based Wind'!P495","v":28.19125242792861},{"$f":"'Land-Based Wind'!Q495","v":31.599620119585957},{"$f":"'Land-Based Wind'!R495","v":38.737521100266065},{"$f":"'Land-Based Wind'!S495","v":38.804326612827943},{"$f":"'Land-Based Wind'!T495","v":38.824872831971},{"$f":"'Land-Based Wind'!U495","v":38.750435300552851},{"$f":"'Land-Based Wind'!V495","v":38.710628264001656},{"$f":"'Land-Based Wind'!W495","v":38.694726591254422},{"$f":"'Land-Based Wind'!X495","v":38.700116936420827},{"$f":"'Land-Based Wind'!Y495","v":38.657032043538386},{"$f":"'Land-Based Wind'!Z495","v":38.624670227648586},{"$f":"'Land-Based Wind'!AA495","v":38.654687247773474},{"$f":"'Land-Based Wind'!AB495","v":38.694813853512549},{"$f":"'Land-Based Wind'!AC495","v":38.678008013178626},{"$f":"'Land-Based Wind'!AD495","v":38.654692631673555},{"$f":"'Land-Based Wind'!AE495","v":38.640766511722433},{"$f":"'Land-Based Wind'!AF495","v":38.713094703943213},{"$f":"'Land-Based Wind'!AG495","v":38.707861694675152},{"$f":"'Land-Based Wind'!AH495","v":38.710412172663027},{"$f":"'Land-Based Wind'!AI495","v":38.730820805144518},{"$f":"'Land-Based Wind'!AJ495","v":38.703908564423024},{"$f":"'Land-Based Wind'!AK495","v":38.674707847303019},{"$f":"'Land-Based Wind'!AL495","v":38.660575406032287},{"$f":"'Land-Based Wind'!AM495","v":38.622974326520797},{"$f":"'Land-Based Wind'!AN495","v":38.615257626137023},{"$f":"'Land-Based Wind'!AO495","v":38.604811387117032},{"$f":"'Land-Based Wind'!AP495","v":38.602975327188751},{"$f":"'Land-Based Wind'!AQ495","v":38.621499904408488},{"$f":"'Land-Based Wind'!AR495","v":38.638210343201997},{"$f":"'Land-Based Wind'!AS495","v":38.640928478692302}]
["RL3LaLTRG44","RD","Low",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L496","v":20.740676657414227},{"$f":"'Land-Based Wind'!M496","v":18.561315696382675},{"$f":"'Land-Based Wind'!N496","v":17.075621641579705},{"$f":"'Land-Based Wind'!O496","v":19.463001316388066},{"$f":"'Land-Based Wind'!P496","v":21.462935464274501},{"$f":"'Land-Based Wind'!Q496","v":23.244340626191896},{"$f":"'Land-Based Wind'!R496","v":28.745582901973414},{"$f":"'Land-Based Wind'!S496","v":27.26671109068041},{"$f":"'Land-Based Wind'!T496","v":25.833024017776225},{"$f":"'Land-Based Wind'!U496","v":24.412188819686754},{"$f":"'Land-Based Wind'!V496","v":23.088646020326266},{"$f":"'Land-Based Wind'!W496","v":21.847510804010771},{"$f":"'Land-Based Wind'!X496","v":20.683077710331759},{"$f":"'Land-Based Wind'!Y496","v":19.547981222935704},{"$f":"'Land-Based Wind'!Z496","v":19.240511713566082},{"$f":"'Land-Based Wind'!AA496","v":18.96772915748058},{"$f":"'Land-Based Wind'!AB496","v":18.698208197506343},{"$f":"'Land-Based Wind'!AC496","v":18.398668978666588},{"$f":"'Land-Based Wind'!AD496","v":18.098192264738351},{"$f":"'Land-Based Wind'!AE496","v":17.801376642007256},{"$f":"'Land-Based Wind'!AF496","v":17.548093567064871},{"$f":"'Land-Based Wind'!AG496","v":17.254682018443376},{"$f":"'Land-Based Wind'!AH496","v":16.963584544541643},{"$f":"'Land-Based Wind'!AI496","v":16.681717180348603},{"$f":"'Land-Based Wind'!AJ496","v":16.37836113416656},{"$f":"'Land-Based Wind'!AK496","v":16.075247553344568},{"$f":"'Land-Based Wind'!AL496","v":15.779889457771928},{"$f":"'Land-Based Wind'!AM496","v":15.473984498208146},{"$f":"'Land-Based Wind'!AN496","v":15.180402803473315},{"$f":"'Land-Based Wind'!AO496","v":14.885249179523637},{"$f":"'Land-Based Wind'!AP496","v":14.59254202590961},{"$f":"'Land-Based Wind'!AQ496","v":14.309962565457194},{"$f":"'Land-Based Wind'!AR496","v":14.025753821841937},{"$f":"'Land-Based Wind'!AS496","v":13.734265880921784}]
["RM3LaLTRG44","RD","Mid",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L497","v":20.740676657414227},{"$f":"'Land-Based Wind'!M497","v":19.589099844960383},{"$f":"'Land-Based Wind'!N497","v":19.131502986626113},{"$f":"'Land-Based Wind'!O497","v":22.422965666776154},{"$f":"'Land-Based Wind'!P497","v":25.169767314861922},{"$f":"'Land-Based Wind'!Q497","v":27.59133727827588},{"$f":"'Land-Based Wind'!R497","v":33.726733135984155},{"$f":"'Land-Based Wind'!S497","v":32.816404694668826},{"$f":"'Land-Based Wind'!T497","v":31.887977764532906},{"$f":"'Land-Based Wind'!U497","v":30.905379137849408},{"$f":"'Land-Based Wind'!V497","v":29.975206460791899},{"$f":"'Land-Based Wind'!W497","v":29.086146120383365},{"$f":"'Land-Based Wind'!X497","v":28.235658730999194},{"$f":"'Land-Based Wind'!Y497","v":27.369332483762477},{"$f":"'Land-Based Wind'!Z497","v":27.067771769169134},{"$f":"'Land-Based Wind'!AA497","v":26.811405905851981},{"$f":"'Land-Based Wind'!AB497","v":26.560554848527385},{"$f":"'Land-Based Wind'!AC497","v":26.269949137455239},{"$f":"'Land-Based Wind'!AD497","v":25.976724350906384},{"$f":"'Land-Based Wind'!AE497","v":25.689257692896089},{"$f":"'Land-Based Wind'!AF497","v":25.459877631013764},{"$f":"'Land-Based Wind'!AG497","v":25.177572929435431},{"$f":"'Land-Based Wind'!AH497","v":24.899393472528971},{"$f":"'Land-Based Wind'!AI497","v":24.633272664236461},{"$f":"'Land-Based Wind'!AJ497","v":24.337480923932073},{"$f":"'Land-Based Wind'!AK497","v":24.041370257705573},{"$f":"'Land-Based Wind'!AL497","v":23.755480825683616},{"$f":"'Land-Based Wind'!AM497","v":23.45527906320423},{"$f":"'Land-Based Wind'!AN497","v":23.172834838225171},{"$f":"'Land-Based Wind'!AO497","v":22.88856287646994},{"$f":"'Land-Based Wind'!AP497","v":22.608587963703126},{"$f":"'Land-Based Wind'!AQ497","v":22.341747392946274},{"$f":"'Land-Based Wind'!AR497","v":22.073185512078098},{"$f":"'Land-Based Wind'!AS497","v":21.795431762542833}]
["RC3LaLTRG44","RD","Constant",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L498","v":20.740676657414227},{"$f":"'Land-Based Wind'!M498","v":20.684045299788298},{"$f":"'Land-Based Wind'!N498","v":21.418650608942453},{"$f":"'Land-Based Wind'!O498","v":25.849888541976718},{"$f":"'Land-Based Wind'!P498","v":29.615614253733007},{"$f":"'Land-Based Wind'!Q498","v":32.979277404945819},{"$f":"'Land-Based Wind'!R498","v":40.075652408245396},{"$f":"'Land-Based Wind'!S498","v":40.144765620044751},{"$f":"'Land-Based Wind'!T498","v":40.166021578435831},{"$f":"'Land-Based Wind'!U498","v":40.089012710792488},{"$f":"'Land-Based Wind'!V498","v":40.047830598078079},{"$f":"'Land-Based Wind'!W498","v":40.031379625180811},{"$f":"'Land-Based Wind'!X498","v":40.036956171978687},{"$f":"'Land-Based Wind'!Y498","v":39.99238297415495},{"$f":"'Land-Based Wind'!Z498","v":39.958903266417778},{"$f":"'Land-Based Wind'!AA498","v":39.989957180831738},{"$f":"'Land-Based Wind'!AB498","v":40.031469901786686},{"$f":"'Land-Based Wind'!AC498","v":40.014083528148902},{"$f":"'Land-Based Wind'!AD498","v":39.989962750710809},{"$f":"'Land-Based Wind'!AE498","v":39.975555573206805},{"$f":"'Land-Based Wind'!AF498","v":40.050382237599038},{"$f":"'Land-Based Wind'!AG498","v":40.044968461639215},{"$f":"'Land-Based Wind'!AH498","v":40.047607042178541},{"$f":"'Land-Based Wind'!AI498","v":40.068720661177004},{"$f":"'Land-Based Wind'!AJ498","v":40.040878776253848},{"$f":"'Land-Based Wind'!AK498","v":40.010669362844467},{"$f":"'Land-Based Wind'!AL498","v":39.996048736951032},{"$f":"'Land-Based Wind'!AM498","v":39.957148782852869},{"$f":"'Land-Based Wind'!AN498","v":39.949165520281205},{"$f":"'Land-Based Wind'!AO498","v":39.938358431132286},{"$f":"'Land-Based Wind'!AP498","v":39.936458947185031},{"$f":"'Land-Based Wind'!AQ498","v":39.955623428973794},{"$f":"'Land-Based Wind'!AR498","v":39.972911105563746},{"$f":"'Land-Based Wind'!AS498","v":39.975723135090007}]
["RL3LaLTRG55","RD","Low",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L499","v":23.61992920788655},{"$f":"'Land-Based Wind'!M499","v":21.329537365864805},{"$f":"'Land-Based Wind'!N499","v":19.730196654689745},{"$f":"'Land-Based Wind'!O499","v":21.858517898793849},{"$f":"'Land-Based Wind'!P499","v":23.57767180671042},{"$f":"'Land-Based Wind'!Q499","v":25.106897301276049},{"$f":"'Land-Based Wind'!R499","v":30.389934033293532},{"$f":"'Land-Based Wind'!S499","v":28.770425435465452},{"$f":"'Land-Based Wind'!T499","v":27.207401169134663},{"$f":"'Land-Based Wind'!U499","v":25.665926922153169},{"$f":"'Land-Based Wind'!V499","v":24.233955876294512},{"$f":"'Land-Based Wind'!W499","v":22.894858183771284},{"$f":"'Land-Based Wind'!X499","v":21.641802368568044},{"$f":"'Land-Based Wind'!Y499","v":20.424544124976791},{"$f":"'Land-Based Wind'!Z499","v":20.104332837864131},{"$f":"'Land-Based Wind'!AA499","v":19.820331290097723},{"$f":"'Land-Based Wind'!AB499","v":19.539708898194824},{"$f":"'Land-Based Wind'!AC499","v":19.22765244243768},{"$f":"'Land-Based Wind'!AD499","v":18.914566638848996},{"$f":"'Land-Based Wind'!AE499","v":18.605265497388633},{"$f":"'Land-Based Wind'!AF499","v":18.341504909726627},{"$f":"'Land-Based Wind'!AG499","v":18.035694565337131},{"$f":"'Land-Based Wind'!AH499","v":17.732267824865023},{"$f":"'Land-Based Wind'!AI499","v":17.438476106021461},{"$f":"'Land-Based Wind'!AJ499","v":17.122123678659509},{"$f":"'Land-Based Wind'!AK499","v":16.805980919787963},{"$f":"'Land-Based Wind'!AL499","v":16.497929756919238},{"$f":"'Land-Based Wind'!AM499","v":16.178774061273351},{"$f":"'Land-Based Wind'!AN499","v":15.872508461107451},{"$f":"'Land-Based Wind'!AO499","v":15.564556848740255},{"$f":"'Land-Based Wind'!AP499","v":15.259138263226676},{"$f":"'Land-Based Wind'!AQ499","v":14.964323374693322},{"$f":"'Land-Based Wind'!AR499","v":14.667768852548523},{"$f":"'Land-Based Wind'!AS499","v":14.363536540014405}]
["RM3LaLTRG55","RD","Mid",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L500","v":23.61992920788655},{"$f":"'Land-Based Wind'!M500","v":22.516421422860258},{"$f":"'Land-Based Wind'!N500","v":22.095815437372448},{"$f":"'Land-Based Wind'!O500","v":25.253500581638637},{"$f":"'Land-Based Wind'!P500","v":27.811188823002922},{"$f":"'Land-Based Wind'!Q500","v":30.048444524080431},{"$f":"'Land-Based Wind'!R500","v":36.015867215929532},{"$f":"'Land-Based Wind'!S500","v":35.020751154960273},{"$f":"'Land-Based Wind'!T500","v":34.008119932602881},{"$f":"'Land-Based Wind'!U500","v":32.939501936584989},{"$f":"'Land-Based Wind'!V500","v":31.928488823951959},{"$f":"'Land-Based Wind'!W500","v":30.962877960557019},{"$f":"'Land-Based Wind'!X500","v":30.039836864586011},{"$f":"'Land-Based Wind'!Y500","v":29.101389778876314},{"$f":"'Land-Based Wind'!Z500","v":28.781481228152657},{"$f":"'Land-Based Wind'!AA500","v":28.509619647080775},{"$f":"'Land-Based Wind'!AB500","v":28.243616867099366},{"$f":"'Land-Based Wind'!AC500","v":27.935310386234807},{"$f":"'Land-Based Wind'!AD500","v":27.624197448195655},{"$f":"'Land-Based Wind'!AE500","v":27.319192850671396},{"$f":"'Land-Based Wind'!AF500","v":27.07600309980155},{"$f":"'Land-Based Wind'!AG500","v":26.776468489461269},{"$f":"'Land-Based Wind'!AH500","v":26.481310688281994},{"$f":"'Land-Based Wind'!AI500","v":26.198981240911671},{"$f":"'Land-Based Wind'!AJ500","v":25.885036464651133},{"$f":"'Land-Based Wind'!AK500","v":25.570731612065899},{"$f":"'Land-Based Wind'!AL500","v":25.267297696801542},{"$f":"'Land-Based Wind'!AM500","v":24.948594121771748},{"$f":"'Land-Based Wind'!AN500","v":24.648796890738133},{"$f":"'Land-Based Wind'!AO500","v":24.347036013228823},{"$f":"'Land-Based Wind'!AP500","v":24.049841306958914},{"$f":"'Land-Based Wind'!AQ500","v":23.766639835501838},{"$f":"'Land-Based Wind'!AR500","v":23.481593340890793},{"$f":"'Land-Based Wind'!AS500","v":23.186731244314817}]
["RC3LaLTRG55","RD","Constant",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L501","v":23.61992920788655},{"$f":"'Land-Based Wind'!M501","v":23.723785488863346},{"$f":"'Land-Based Wind'!N501","v":24.615599519601101},{"$f":"'Land-Based Wind'!O501","v":29.029869673888456},{"$f":"'Land-Based Wind'!P501","v":32.70612059701061},{"$f":"'Land-Based Wind'!Q501","v":35.972786157222203},{"$f":"'Land-Based Wind'!R501","v":42.979060250640366},{"$f":"'Land-Based Wind'!S501","v":43.053180588439993},{"$f":"'Land-Based Wind'!T501","v":43.075976502205009},{"$f":"'Land-Based Wind'!U501","v":42.99338848271227},{"$f":"'Land-Based Wind'!V501","v":42.949222801126574},{"$f":"'Land-Based Wind'!W501","v":42.931579985280912},{"$f":"'Land-Based Wind'!X501","v":42.937560542712014},{"$f":"'Land-Based Wind'!Y501","v":42.889758098092656},{"$f":"'Land-Based Wind'!Z501","v":42.853852846660899},{"$f":"'Land-Based Wind'!AA501","v":42.887156560472462},{"$f":"'Land-Based Wind'!AB501","v":42.931676802262054},{"$f":"'Land-Based Wind'!AC501","v":42.913030817600188},{"$f":"'Land-Based Wind'!AD501","v":42.887162533879099},{"$f":"'Land-Based Wind'!AE501","v":42.871711582671161},{"$f":"'Land-Based Wind'!AF501","v":42.95195930227176},{"$f":"'Land-Based Wind'!AG501","v":42.946153308128721},{"$f":"'Land-Based Wind'!AH501","v":42.948983049010309},{"$f":"'Land-Based Wind'!AI501","v":42.971626311153621},{"$f":"'Land-Based Wind'!AJ501","v":42.941767332504597},{"$f":"'Land-Based Wind'!AK501","v":42.90936930225341},{"$f":"'Land-Based Wind'!AL501","v":42.893689438709956},{"$f":"'Land-Based Wind'!AM501","v":42.851971253965239},{"$f":"'Land-Based Wind'!AN501","v":42.843409618596993},{"$f":"'Land-Based Wind'!AO501","v":42.83181957557202},{"$f":"'Land-Based Wind'!AP501","v":42.829782477481075},{"$f":"'Land-Based Wind'!AQ501","v":42.850335390982785},{"$f":"'Land-Based Wind'!AR501","v":42.86887552817592},{"$f":"'Land-Based Wind'!AS501","v":42.871891284106844}]
["RL3LaLTRG66","RD","Low",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L502","v":29.145593956321832},{"$f":"'Land-Based Wind'!M502","v":26.624037529595096},{"$f":"'Land-Based Wind'!N502","v":24.792801735319568},{"$f":"'Land-Based Wind'!O502","v":26.416253366515967},{"$f":"'Land-Based Wind'!P502","v":27.593506227460303},{"$f":"'Land-Based Wind'!Q502","v":28.638585734057408},{"$f":"'Land-Based Wind'!R502","v":33.504454524867228},{"$f":"'Land-Based Wind'!S502","v":31.616488068047691},{"$f":"'Land-Based Wind'!T502","v":29.807655976187355},{"$f":"'Land-Based Wind'!U502","v":28.03777516387678},{"$f":"'Land-Based Wind'!V502","v":26.401182049620473},{"$f":"'Land-Based Wind'!W502","v":24.87774067425822},{"$f":"'Land-Based Wind'!X502","v":23.458331946170514},{"$f":"'Land-Based Wind'!Y502","v":22.087135818175337},{"$f":"'Land-Based Wind'!Z502","v":21.741988442447379},{"$f":"'Land-Based Wind'!AA502","v":21.43596088184275},{"$f":"'Land-Based Wind'!AB502","v":21.133554461422978},{"$f":"'Land-Based Wind'!AC502","v":20.797078012447706},{"$f":"'Land-Based Wind'!AD502","v":20.459432925733374},{"$f":"'Land-Based Wind'!AE502","v":20.125835161945901},{"$f":"'Land-Based Wind'!AF502","v":19.841543435209118},{"$f":"'Land-Based Wind'!AG502","v":19.511646512632286},{"$f":"'Land-Based Wind'!AH502","v":19.18428902060656},{"$f":"'Land-Based Wind'!AI502","v":18.867339822149514},{"$f":"'Land-Based Wind'!AJ502","v":18.525876027536178},{"$f":"'Land-Based Wind'!AK502","v":18.184591135037753},{"$f":"'Land-Based Wind'!AL502","v":17.85204300283824},{"$f":"'Land-Based Wind'!AM502","v":17.507394984147233},{"$f":"'Land-Based Wind'!AN502","v":17.17670066567986},{"$f":"'Land-Based Wind'!AO502","v":16.844135796548318},{"$f":"'Land-Based Wind'!AP502","v":16.514284745257129},{"$f":"'Land-Based Wind'!AQ502","v":16.195923070674937},{"$f":"'Land-Based Wind'!AR502","v":15.875639791136155},{"$f":"'Land-Based Wind'!AS502","v":15.546976461134125}]
["RM3LaLTRG66","RD","Mid",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L503","v":29.145593956321832},{"$f":"'Land-Based Wind'!M503","v":28.131058555499767},{"$f":"'Land-Based Wind'!N503","v":27.778338578441154},{"$f":"'Land-Based Wind'!O503","v":30.676885327977704},{"$f":"'Land-Based Wind'!P503","v":32.869927004835198},{"$f":"'Land-Based Wind'!Q503","v":34.752239758511088},{"$f":"'Land-Based Wind'!R503","v":40.396449575371847},{"$f":"'Land-Based Wind'!S503","v":39.237644964733967},{"$f":"'Land-Based Wind'!T503","v":38.062693934323775},{"$f":"'Land-Based Wind'!U503","v":36.82851591146008},{"$f":"'Land-Based Wind'!V503","v":35.662052306039854},{"$f":"'Land-Based Wind'!W503","v":34.549374821955681},{"$f":"'Land-Based Wind'!X503","v":33.487067976123825},{"$f":"'Land-Based Wind'!Y503","v":32.410327032357621},{"$f":"'Land-Based Wind'!Z503","v":32.054863304377001},{"$f":"'Land-Based Wind'!AA503","v":31.752899928352949},{"$f":"'Land-Based Wind'!AB503","v":31.457455150244801},{"$f":"'Land-Based Wind'!AC503","v":31.114858898626586},{"$f":"'Land-Based Wind'!AD503","v":30.769112297927602},{"$f":"'Land-Based Wind'!AE503","v":30.430152098801255},{"$f":"'Land-Based Wind'!AF503","v":30.160092625495572},{"$f":"'Land-Based Wind'!AG503","v":29.82720225626344},{"$f":"'Land-Based Wind'!AH503","v":29.499175144404074},{"$f":"'Land-Based Wind'!AI503","v":29.185441644351716},{"$f":"'Land-Based Wind'!AJ503","v":28.836423500581304},{"$f":"'Land-Based Wind'!AK503","v":28.486980531079595},{"$f":"'Land-Based Wind'!AL503","v":28.14964715839405},{"$f":"'Land-Based Wind'!AM503","v":27.795250288917206},{"$f":"'Land-Based Wind'!AN503","v":27.461936645165817},{"$f":"'Land-Based Wind'!AO503","v":27.126413178460478},{"$f":"'Land-Based Wind'!AP503","v":26.795971454637083},{"$f":"'Land-Based Wind'!AQ503","v":26.481144115003932},{"$f":"'Land-Based Wind'!AR503","v":26.164245125243163},{"$f":"'Land-Based Wind'!AS503","v":25.836367593565903}]
["RC3LaLTRG66","RD","Constant",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L504","v":29.145593956321832},{"$f":"'Land-Based Wind'!M504","v":29.557447146788643},{"$f":"'Land-Based Wind'!N504","v":30.750965413529801},{"$f":"'Land-Based Wind'!O504","v":35.132672166296253},{"$f":"'Land-Based Wind'!P504","v":38.63720918910488},{"$f":"'Land-Based Wind'!Q504","v":41.71772360075164},{"$f":"'Land-Based Wind'!R504","v":48.551082184742889},{"$f":"'Land-Based Wind'!S504","v":48.634811856612977},{"$f":"'Land-Based Wind'!T504","v":48.660563147502707},{"$f":"'Land-Based Wind'!U504","v":48.567268001017794},{"$f":"'Land-Based Wind'!V504","v":48.517376457928968},{"$f":"'Land-Based Wind'!W504","v":48.497446338538325},{"$f":"'Land-Based Wind'!X504","v":48.504202245569672},{"$f":"'Land-Based Wind'!Y504","v":48.450202451162539},{"$f":"'Land-Based Wind'!Z504","v":48.409642262015524},{"$f":"'Land-Based Wind'!AA504","v":48.447263637096619},{"$f":"'Land-Based Wind'!AB504","v":48.497555707360739},{"$f":"'Land-Based Wind'!AC504","v":48.476492363293779},{"$f":"'Land-Based Wind'!AD504","v":48.447270384925787},{"$f":"'Land-Based Wind'!AE504","v":48.429816294548885},{"$f":"'Land-Based Wind'!AF504","v":48.520467732871317},{"$f":"'Land-Based Wind'!AG504","v":48.51390902039229},{"$f":"'Land-Based Wind'!AH504","v":48.517105623140289},{"$f":"'Land-Based Wind'!AI504","v":48.542684471882893},{"$f":"'Land-Based Wind'!AJ504","v":48.508954424788158},{"$f":"'Land-Based Wind'!AK504","v":48.472356150647776},{"$f":"'Land-Based Wind'!AL504","v":48.454643470586738},{"$f":"'Land-Based Wind'!AM504","v":48.407516730161817},{"$f":"'Land-Based Wind'!AN504","v":48.397845121243996},{"$f":"'Land-Based Wind'!AO504","v":48.384752486641268},{"$f":"'Land-Based Wind'!AP504","v":48.382451288889271},{"$f":"'Land-Based Wind'!AQ504","v":48.405668785659515},{"$f":"'Land-Based Wind'!AR504","v":48.426612559658551},{"$f":"'Land-Based Wind'!AS504","v":48.430019293384177}]
["RL3LaLTRG77","RD","Low",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L505","v":39.118838873184778},{"$f":"'Land-Based Wind'!M505","v":36.121500610002997},{"$f":"'Land-Based Wind'!N505","v":33.826897640369381},{"$f":"'Land-Based Wind'!O505","v":34.513605713444136},{"$f":"'Land-Based Wind'!P505","v":34.701910724448368},{"$f":"'Land-Based Wind'!Q505","v":34.871182195631505},{"$f":"'Land-Based Wind'!R505","v":38.987587942766908},{"$f":"'Land-Based Wind'!S505","v":36.617639861196444},{"$f":"'Land-Based Wind'!T505","v":34.370604746606752},{"$f":"'Land-Based Wind'!U505","v":32.196100591907317},{"$f":"'Land-Based Wind'!V505","v":30.198869870114425},{"$f":"'Land-Based Wind'!W505","v":28.352002951060992},{"$f":"'Land-Based Wind'!X505","v":26.64189173022968},{"$f":"'Land-Based Wind'!Y505","v":25.002574436915566},{"$f":"'Land-Based Wind'!Z505","v":24.613146072586925},{"$f":"'Land-Based Wind'!AA505","v":24.267956382745538},{"$f":"'Land-Based Wind'!AB505","v":23.926826058615941},{"$f":"'Land-Based Wind'!AC505","v":23.547039223744541},{"$f":"'Land-Based Wind'!AD505","v":23.165864860414384},{"$f":"'Land-Based Wind'!AE505","v":22.789218972696549},{"$f":"'Land-Based Wind'!AF505","v":22.468451192705455},{"$f":"'Land-Based Wind'!AG505","v":22.095907658992633},{"$f":"'Land-Based Wind'!AH505","v":21.726194232873233},{"$f":"'Land-Based Wind'!AI505","v":21.368249042466275},{"$f":"'Land-Based Wind'!AJ505","v":20.982420382884595},{"$f":"'Land-Based Wind'!AK505","v":20.596739461872264},{"$f":"'Land-Based Wind'!AL505","v":20.220932291781033},{"$f":"'Land-Based Wind'!AM505","v":19.831324865037121},{"$f":"'Land-Based Wind'!AN505","v":19.457528078334825},{"$f":"'Land-Based Wind'!AO505","v":19.081560182926605},{"$f":"'Land-Based Wind'!AP505","v":18.708635210464845},{"$f":"'Land-Based Wind'!AQ505","v":18.348740490521177},{"$f":"'Land-Based Wind'!AR505","v":17.986624845387123},{"$f":"'Land-Based Wind'!AS505","v":17.614936448459538}]
["RM3LaLTRG77","RD","Mid",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L506","v":39.118838873184778},{"$f":"'Land-Based Wind'!M506","v":38.253867560506521},{"$f":"'Land-Based Wind'!N506","v":38.013125185184734},{"$f":"'Land-Based Wind'!O506","v":40.435667071257569},{"$f":"'Land-Based Wind'!P506","v":41.964514647348324},{"$f":"'Land-Based Wind'!Q506","v":43.201750282779159},{"$f":"'Land-Based Wind'!R506","v":48.259350728191997},{"$f":"'Land-Based Wind'!S506","v":46.801370888728385},{"$f":"'Land-Based Wind'!T506","v":45.330506790840161},{"$f":"'Land-Based Wind'!U506","v":43.795351917190089},{"$f":"'Land-Based Wind'!V506","v":42.346698286012156},{"$f":"'Land-Based Wind'!W506","v":40.967443927011274},{"$f":"'Land-Based Wind'!X506","v":39.65305751841057},{"$f":"'Land-Based Wind'!Y506","v":38.326459771082121},{"$f":"'Land-Based Wind'!Z506","v":37.907078979955045},{"$f":"'Land-Based Wind'!AA506","v":37.550951947080165},{"$f":"'Land-Based Wind'!AB506","v":37.202524938413582},{"$f":"'Land-Based Wind'!AC506","v":36.79829409013918},{"$f":"'Land-Based Wind'!AD506","v":36.390307709583226},{"$f":"'Land-Based Wind'!AE506","v":35.990326229525508},{"$f":"'Land-Based Wind'!AF506","v":35.671889209468929},{"$f":"'Land-Based Wind'!AG506","v":35.279057807707908},{"$f":"'Land-Based Wind'!AH506","v":34.891963404880684},{"$f":"'Land-Based Wind'!AI506","v":34.521778772109386},{"$f":"'Land-Based Wind'!AJ506","v":34.109780248866649},{"$f":"'Land-Based Wind'!AK506","v":33.697250677015937},{"$f":"'Land-Based Wind'!AL506","v":33.299043559925906},{"$f":"'Land-Based Wind'!AM506","v":32.880589871719366},{"$f":"'Land-Based Wind'!AN506","v":32.487099205311992},{"$f":"'Land-Based Wind'!AO506","v":32.090967850496909},{"$f":"'Land-Based Wind'!AP506","v":31.700841022127737},{"$f":"'Land-Based Wind'!AQ506","v":31.329213471548321},{"$f":"'Land-Based Wind'!AR506","v":30.955115774242675},{"$f":"'Land-Based Wind'!AS506","v":30.567980050741376}]
["RC3LaLTRG77","RD","Constant",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L507","v":39.118838873184778},{"$f":"'Land-Based Wind'!M507","v":40.086594159024017},{"$f":"'Land-Based Wind'!N507","v":41.824656905950846},{"$f":"'Land-Based Wind'!O507","v":46.147590136710548},{"$f":"'Land-Based Wind'!P507","v":49.34220159193174},{"$f":"'Land-Based Wind'!Q507","v":52.086732718179562},{"$f":"'Land-Based Wind'!R507","v":58.607996956250332},{"$f":"'Land-Based Wind'!S507","v":58.709070467556167},{"$f":"'Land-Based Wind'!T507","v":58.74015590397017},{"$f":"'Land-Based Wind'!U507","v":58.627535517046248},{"$f":"'Land-Based Wind'!V507","v":58.567309394910261},{"$f":"'Land-Based Wind'!W507","v":58.543250932688146},{"$f":"'Land-Based Wind'!X507","v":58.551406264370009},{"$f":"'Land-Based Wind'!Y507","v":58.486220904047684},{"$f":"'Land-Based Wind'!Z507","v":58.437259040890282},{"$f":"'Land-Based Wind'!AA507","v":58.482673341396548},{"$f":"'Land-Based Wind'!AB507","v":58.543382956266669},{"$f":"'Land-Based Wind'!AC507","v":58.517956532190944},{"$f":"'Land-Based Wind'!AD507","v":58.482681486977121},{"$f":"'Land-Based Wind'!AE507","v":58.461611940642577},{"$f":"'Land-Based Wind'!AF507","v":58.571040999320708},{"$f":"'Land-Based Wind'!AG507","v":58.563123709247847},{"$f":"'Land-Based Wind'!AH507","v":58.566982459160201},{"$f":"'Land-Based Wind'!AI507","v":58.59785973360583},{"$f":"'Land-Based Wind'!AJ507","v":58.557142814260146},{"$f":"'Land-Based Wind'!AK507","v":58.512963540742369},{"$f":"'Land-Based Wind'!AL507","v":58.491581840224264},{"$f":"'Land-Based Wind'!AM507","v":58.434693224459274},{"$f":"'Land-Based Wind'!AN507","v":58.423018229783345},{"$f":"'Land-Based Wind'!AO507","v":58.407213575089429},{"$f":"'Land-Based Wind'!AP507","v":58.404435705168183},{"$f":"'Land-Based Wind'!AQ507","v":58.432462495072983},{"$f":"'Land-Based Wind'!AR507","v":58.45774458122952},{"$f":"'Land-Based Wind'!AS507","v":58.461856988838939}]
["RL3LaLTRG88","RD","Low",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L508","v":55.364038493106918},{"$f":"'Land-Based Wind'!M508","v":52.210514185544383},{"$f":"'Land-Based Wind'!N508","v":49.717099125675247},{"$f":"'Land-Based Wind'!O508","v":49.279383807500572},{"$f":"'Land-Based Wind'!P508","v":48.121809613313417},{"$f":"'Land-Based Wind'!Q508","v":47.037220170096873},{"$f":"'Land-Based Wind'!R508","v":50.040852579968771},{"$f":"'Land-Based Wind'!S508","v":47.017492697141151},{"$f":"'Land-Based Wind'!T508","v":44.148462524985739},{"$f":"'Land-Based Wind'!U508","v":41.369532301018637},{"$f":"'Land-Based Wind'!V508","v":38.81571258248163},{"$f":"'Land-Based Wind'!W508","v":36.452861709551762},{"$f":"'Land-Based Wind'!X508","v":34.26385178056276},{"$f":"'Land-Based Wind'!Y508","v":32.164143862989512},{"$f":"'Land-Based Wind'!Z508","v":31.664812005815815},{"$f":"'Land-Based Wind'!AA508","v":31.222329434343408},{"$f":"'Land-Based Wind'!AB508","v":30.785014888921857},{"$f":"'Land-Based Wind'!AC508","v":30.297853901461892},{"$f":"'Land-Based Wind'!AD508","v":29.808822523569606},{"$f":"'Land-Based Wind'!AE508","v":29.325546346110453},{"$f":"'Land-Based Wind'!AF508","v":28.914232831067455},{"$f":"'Land-Based Wind'!AG508","v":28.436118308599337},{"$f":"'Land-Based Wind'!AH508","v":27.961585690170054},{"$f":"'Land-Based Wind'!AI508","v":27.502172451213788},{"$f":"'Land-Based Wind'!AJ508","v":27.006717792286061},{"$f":"'Land-Based Wind'!AK508","v":26.511381982691692},{"$f":"'Land-Based Wind'!AL508","v":26.028726069576852},{"$f":"'Land-Based Wind'!AM508","v":25.528184670837913},{"$f":"'Land-Based Wind'!AN508","v":25.048000658296115},{"$f":"'Land-Based Wind'!AO508","v":24.564954562485482},{"$f":"'Land-Based Wind'!AP508","v":24.085785150666183},{"$f":"'Land-Based Wind'!AQ508","v":23.623408144320461},{"$f":"'Land-Based Wind'!AR508","v":23.158115397035335},{"$f":"'Land-Based Wind'!AS508","v":22.680397804510655}]
["RM3LaLTRG88","RD","Mid",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L509","v":55.364038493106918},{"$f":"'Land-Based Wind'!M509","v":54.718953418437692},{"$f":"'Land-Based Wind'!N509","v":54.637969846632345},{"$f":"'Land-Based Wind'!O509","v":56.26743524439695},{"$f":"'Land-Based Wind'!P509","v":56.701507197655189},{"$f":"'Land-Based Wind'!Q509","v":56.878548889431123},{"$f":"'Land-Based Wind'!R509","v":60.973751578130759},{"$f":"'Land-Based Wind'!S509","v":59.020504650422581},{"$f":"'Land-Based Wind'!T509","v":57.061360988706902},{"$f":"'Land-Based Wind'!U509","v":55.031330758761285},{"$f":"'Land-Based Wind'!V509","v":53.119529535008645},{"$f":"'Land-Based Wind'!W509","v":51.303557542373227},{"$f":"'Land-Based Wind'!X509","v":49.576929095243436},{"$f":"'Land-Based Wind'!Y509","v":47.84268107439302},{"$f":"'Land-Based Wind'!Z509","v":47.320379332335079},{"$f":"'Land-Based Wind'!AA509","v":46.877020113263406},{"$f":"'Land-Based Wind'!AB509","v":46.443261052880175},{"$f":"'Land-Based Wind'!AC509","v":45.939784679291378},{"$f":"'Land-Based Wind'!AD509","v":45.431581692371353},{"$f":"'Land-Based Wind'!AE509","v":44.933344879409809},{"$f":"'Land-Based Wind'!AF509","v":44.536981459936968},{"$f":"'Land-Based Wind'!AG509","v":44.047633492248082},{"$f":"'Land-Based Wind'!AH509","v":43.565428624172981},{"$f":"'Land-Based Wind'!AI509","v":43.104339891068051},{"$f":"'Land-Based Wind'!AJ509","v":42.590944379086338},{"$f":"'Land-Based Wind'!AK509","v":42.076849534335793},{"$f":"'Land-Based Wind'!AL509","v":41.580635483523366},{"$f":"'Land-Based Wind'!AM509","v":41.059062248567997},{"$f":"'Land-Based Wind'!AN509","v":40.568688266491435},{"$f":"'Land-Based Wind'!AO509","v":40.074983135626418},{"$f":"'Land-Based Wind'!AP509","v":39.588766728170363},{"$f":"'Land-Based Wind'!AQ509","v":39.125685055294461},{"$f":"'Land-Based Wind'!AR509","v":38.659494019236313},{"$f":"'Land-Based Wind'!AS509","v":38.176958400055128}]
["RC3LaLTRG88","RD","Constant",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L510","v":55.364038493106918},{"$f":"'Land-Based Wind'!M510","v":57.237290493780534},{"$f":"'Land-Based Wind'!N510","v":59.862349785591704},{"$f":"'Land-Based Wind'!O510","v":64.089548117095987},{"$f":"'Land-Based Wind'!P510","v":66.779328621634065},{"$f":"'Land-Based Wind'!Q510","v":68.976583952916272},{"$f":"'Land-Based Wind'!R510","v":74.989484564906363},{"$f":"'Land-Based Wind'!S510","v":75.118809075376276},{"$f":"'Land-Based Wind'!T510","v":75.158583184290137},{"$f":"'Land-Based Wind'!U510","v":75.014484337622008},{"$f":"'Land-Based Wind'!V510","v":74.937424446636626},{"$f":"'Land-Based Wind'!W510","v":74.906641417439985},{"$f":"'Land-Based Wind'!X510","v":74.917076241201926},{"$f":"'Land-Based Wind'!Y510","v":74.833670958209609},{"$f":"'Land-Based Wind'!Z510","v":74.771023792768133},{"$f":"'Land-Based Wind'!AA510","v":74.829131818356913},{"$f":"'Land-Based Wind'!AB510","v":74.906810342853205},{"$f":"'Land-Based Wind'!AC510","v":74.874276993569978},{"$f":"'Land-Based Wind'!AD510","v":74.829142240704044},{"$f":"'Land-Based Wind'!AE510","v":74.802183557560113},{"$f":"'Land-Based Wind'!AF510","v":74.942199069655189},{"$f":"'Land-Based Wind'!AG510","v":74.932068822375825},{"$f":"'Land-Based Wind'!AH510","v":74.937006129262599},{"$f":"'Land-Based Wind'!AI510","v":74.976513892975731},{"$f":"'Land-Based Wind'!AJ510","v":74.924416210861068},{"$f":"'Land-Based Wind'!AK510","v":74.867888413945863},{"$f":"'Land-Based Wind'!AL510","v":74.840530326581586},{"$f":"'Land-Based Wind'!AM510","v":74.767740806458391},{"$f":"'Land-Based Wind'!AN510","v":74.752802540717965},{"$f":"'Land-Based Wind'!AO510","v":74.732580336056927},{"$f":"'Land-Based Wind'!AP510","v":74.729026025307519},{"$f":"'Land-Based Wind'!AQ510","v":74.764886567180994},{"$f":"'Land-Based Wind'!AR510","v":74.797235234736036},{"$f":"'Land-Based Wind'!AS510","v":74.802497099037268}]
["RL3LaLTRG99","RD","Low",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L511","v":83.306167660464112},{"$f":"'Land-Based Wind'!M511","v":78.673425035744799},{"$f":"'Land-Based Wind'!N511","v":74.784638666744016},{"$f":"'Land-Based Wind'!O511","v":71.68071856952821},{"$f":"'Land-Based Wind'!P511","v":67.748381332614869},{"$f":"'Land-Based Wind'!Q511","v":64.226683753241247},{"$f":"'Land-Based Wind'!R511","v":65.158132095011467},{"$f":"'Land-Based Wind'!S511","v":60.810380625334986},{"$f":"'Land-Based Wind'!T511","v":56.744220019926956},{"$f":"'Land-Based Wind'!U511","v":52.864645282271354},{"$f":"'Land-Based Wind'!V511","v":49.333543413082388},{"$f":"'Land-Based Wind'!W511","v":46.096807859985233},{"$f":"'Land-Based Wind'!X511","v":43.124051919395981},{"$f":"'Land-Based Wind'!Y511","v":40.301968921251074},{"$f":"'Land-Based Wind'!Z511","v":39.678356581219759},{"$f":"'Land-Based Wind'!AA511","v":39.125896813316977},{"$f":"'Land-Based Wind'!AB511","v":38.579841226204195},{"$f":"'Land-Based Wind'!AC511","v":37.971177378725791},{"$f":"'Land-Based Wind'!AD511","v":37.360060073034127},{"$f":"'Land-Based Wind'!AE511","v":36.756063340743971},{"$f":"'Land-Based Wind'!AF511","v":36.242332200370853},{"$f":"'Land-Based Wind'!AG511","v":35.644653376318118},{"$f":"'Land-Based Wind'!AH511","v":35.051387106648377},{"$f":"'Land-Based Wind'!AI511","v":34.477038804836027},{"$f":"'Land-Based Wind'!AJ511","v":33.857315732699874},{"$f":"'Land-Based Wind'!AK511","v":33.23765151966208},{"$f":"'Land-Based Wind'!AL511","v":32.633846409014922},{"$f":"'Land-Based Wind'!AM511","v":32.007465329538611},{"$f":"'Land-Based Wind'!AN511","v":31.406613265818986},{"$f":"'Land-Based Wind'!AO511","v":30.802088386526851},{"$f":"'Land-Based Wind'!AP511","v":30.202373228429014},{"$f":"'Land-Based Wind'!AQ511","v":29.623734859072879},{"$f":"'Land-Based Wind'!AR511","v":29.041369712937861},{"$f":"'Land-Based Wind'!AS511","v":28.443299672929324}]
["RM3LaLTRG99","RD","Mid",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L512","v":83.306167660464112},{"$f":"'Land-Based Wind'!M512","v":82.99635878416872},{"$f":"'Land-Based Wind'!N512","v":83.149653978516909},{"$f":"'Land-Based Wind'!O512","v":83.383696779310185},{"$f":"'Land-Based Wind'!P512","v":81.912318075089658},{"$f":"'Land-Based Wind'!Q512","v":80.249676383581331},{"$f":"'Land-Based Wind'!R512","v":82.678039559617062},{"$f":"'Land-Based Wind'!S512","v":79.859621640120139},{"$f":"'Land-Based Wind'!T512","v":77.050331105461183},{"$f":"'Land-Based Wind'!U512","v":74.161737081923434},{"$f":"'Land-Based Wind'!V512","v":71.447921613995348},{"$f":"'Land-Based Wind'!W512","v":68.877127198850658},{"$f":"'Land-Based Wind'!X512","v":66.439251651415219},{"$f":"'Land-Based Wind'!Y512","v":64.003306096171229},{"$f":"'Land-Based Wind'!Z512","v":63.306193892675601},{"$f":"'Land-Based Wind'!AA512","v":62.714665962584107},{"$f":"'Land-Based Wind'!AB512","v":62.135963753344186},{"$f":"'Land-Based Wind'!AC512","v":61.463916026214179},{"$f":"'Land-Based Wind'!AD512","v":60.785492122716725},{"$f":"'Land-Based Wind'!AE512","v":60.120364368070945},{"$f":"'Land-Based Wind'!AF512","v":59.591629397669216},{"$f":"'Land-Based Wind'!AG512","v":58.938341568686354},{"$f":"'Land-Based Wind'!AH512","v":58.294583945166181},{"$f":"'Land-Based Wind'!AI512","v":57.679084305745683},{"$f":"'Land-Based Wind'!AJ512","v":56.993460716992232},{"$f":"'Land-Based Wind'!AK512","v":56.306852017683603},{"$f":"'Land-Based Wind'!AL512","v":55.644165833831295},{"$f":"'Land-Based Wind'!AM512","v":54.947439796459896},{"$f":"'Land-Based Wind'!AN512","v":54.292501335575217},{"$f":"'Land-Based Wind'!AO512","v":53.63305934819109},{"$f":"'Land-Based Wind'!AP512","v":52.983625878688997},{"$f":"'Land-Based Wind'!AQ512","v":52.36519681511399},{"$f":"'Land-Based Wind'!AR512","v":51.742572808277927},{"$f":"'Land-Based Wind'!AS512","v":51.097990500611559}]
["RC3LaLTRG99","RD","Constant",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L513","v":83.306167660464112},{"$f":"'Land-Based Wind'!M513","v":86.736895516066085},{"$f":"'Land-Based Wind'!N513","v":90.887609931115264},{"$f":"'Land-Based Wind'!O513","v":94.950141962210495},{"$f":"'Land-Based Wind'!P513","v":96.771601241913118},{"$f":"'Land-Based Wind'!Q513","v":98.027529208135178},{"$f":"'Land-Based Wind'!R513","v":103.16603230970546},{"$f":"'Land-Based Wind'!S513","v":103.34394920969467},{"$f":"'Land-Based Wind'!T513","v":103.39866804166297},{"$f":"'Land-Based Wind'!U513","v":103.20042549662604},{"$f":"'Land-Based Wind'!V513","v":103.09441112342014},{"$f":"'Land-Based Wind'!W513","v":103.05206167931986},{"$f":"'Land-Based Wind'!X513","v":103.06641728359713},{"$f":"'Land-Based Wind'!Y513","v":102.95167330089195},{"$f":"'Land-Based Wind'!Z513","v":102.86548709049799},{"$f":"'Land-Based Wind'!AA513","v":102.94542862470279},{"$f":"'Land-Based Wind'!AB513","v":103.05229407676516},{"$f":"'Land-Based Wind'!AC513","v":103.00753664733664},{"$f":"'Land-Based Wind'!AD513","v":102.94544296314245},{"$f":"'Land-Based Wind'!AE513","v":102.90835482482025},{"$f":"'Land-Based Wind'!AF513","v":103.10097976321622},{"$f":"'Land-Based Wind'!AG513","v":103.08704317698428},{"$f":"'Land-Based Wind'!AH513","v":103.09383562748263},{"$f":"'Land-Based Wind'!AI513","v":103.14818803770869},{"$f":"'Land-Based Wind'!AJ513","v":103.07651517333996},{"$f":"'Land-Based Wind'!AK513","v":102.99874762290555},{"$f":"'Land-Based Wind'!AL513","v":102.96111000822758},{"$f":"'Land-Based Wind'!AM513","v":102.86097055496413},{"$f":"'Land-Based Wind'!AN513","v":102.84041938549058},{"$f":"'Land-Based Wind'!AO513","v":102.81259888996992},{"$f":"'Land-Based Wind'!AP513","v":102.80770908255573},{"$f":"'Land-Based Wind'!AQ513","v":102.85704386386577},{"$f":"'Land-Based Wind'!AR513","v":102.90154721925649},{"$f":"'Land-Based Wind'!AS513","v":102.90878617636707}]
["RL3LaLTRG100","RD","Low",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L514","v":149.29362689045089},{"$f":"'Land-Based Wind'!M514","v":138.45624353490572},{"$f":"'Land-Based Wind'!N514","v":129.2211439547134},{"$f":"'Land-Based Wind'!O514","v":118.63131739493738},{"$f":"'Land-Based Wind'!P514","v":107.58413144828407},{"$f":"'Land-Based Wind'!Q514","v":98.111528377985934},{"$f":"'Land-Based Wind'!R514","v":94.172175285883057},{"$f":"'Land-Based Wind'!S514","v":86.639776649437593},{"$f":"'Land-Based Wind'!T514","v":79.802253879719856},{"$f":"'Land-Based Wind'!U514","v":73.469334677303095},{"$f":"'Land-Based Wind'!V514","v":67.820566681650078},{"$f":"'Land-Based Wind'!W514","v":62.740383708950944},{"$f":"'Land-Based Wind'!X514","v":58.155118647482951},{"$f":"'Land-Based Wind'!Y514","v":53.887014998851328},{"$f":"'Land-Based Wind'!Z514","v":53.055939587614745},{"$f":"'Land-Based Wind'!AA514","v":52.319888656558938},{"$f":"'Land-Based Wind'!AB514","v":51.592300336385492},{"$f":"'Land-Based Wind'!AC514","v":50.780794773884523},{"$f":"'Land-Based Wind'!AD514","v":49.965858201938694},{"$f":"'Land-Based Wind'!AE514","v":49.160317750243173},{"$f":"'Land-Based Wind'!AF514","v":48.475593113129158},{"$f":"'Land-Based Wind'!AG514","v":47.678294049997717},{"$f":"'Land-Based Wind'!AH514","v":46.886791446661924},{"$f":"'Land-Based Wind'!AI514","v":46.12054524507834},{"$f":"'Land-Based Wind'!AJ514","v":45.293342481812552},{"$f":"'Land-Based Wind'!AK514","v":44.466096990564225},{"$f":"'Land-Based Wind'!AL514","v":43.660016087432822},{"$f":"'Land-Based Wind'!AM514","v":42.823529123015085},{"$f":"'Land-Based Wind'!AN514","v":42.021202643587401},{"$f":"'Land-Based Wind'!AO514","v":41.21384959188115},{"$f":"'Land-Based Wind'!AP514","v":40.412863198268752},{"$f":"'Land-Based Wind'!AQ514","v":39.640103920423947},{"$f":"'Land-Based Wind'!AR514","v":38.862263937054472},{"$f":"'Land-Based Wind'!AS514","v":38.063244911742942}]
["RM3LaLTRG100","RD","Mid",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L515","v":149.29362689045089},{"$f":"'Land-Based Wind'!M515","v":149.67930716825728},{"$f":"'Land-Based Wind'!N515","v":150.29654782701613},{"$f":"'Land-Based Wind'!O515","v":147.16756253430921},{"$f":"'Land-Based Wind'!P515","v":141.14917384788444},{"$f":"'Land-Based Wind'!Q515","v":135.1091462343519},{"$f":"'Land-Based Wind'!R515","v":133.57871660907836},{"$f":"'Land-Based Wind'!S515","v":128.69108331524833},{"$f":"'Land-Based Wind'!T515","v":123.85474475156943},{"$f":"'Land-Based Wind'!U515","v":118.92560847810273},{"$f":"'Land-Based Wind'!V515","v":114.30905435670385},{"$f":"'Land-Based Wind'!W515","v":109.95063236205021},{"$f":"'Land-Based Wind'!X515","v":105.83110408723935},{"$f":"'Land-Based Wind'!Y515","v":101.73943486950989},{"$f":"'Land-Based Wind'!Z515","v":100.6338754744945},{"$f":"'Land-Based Wind'!AA515","v":99.696111832321591},{"$f":"'Land-Based Wind'!AB515","v":98.77870605130046},{"$f":"'Land-Based Wind'!AC515","v":97.712791390341948},{"$f":"'Land-Based Wind'!AD515","v":96.63665487880381},{"$f":"'Land-Based Wind'!AE515","v":95.581593883010257},{"$f":"'Land-Based Wind'!AF515","v":94.743511198094183},{"$f":"'Land-Based Wind'!AG515","v":93.707185118487104},{"$f":"'Land-Based Wind'!AH515","v":92.685965472429473},{"$f":"'Land-Based Wind'!AI515","v":91.709677053618336},{"$f":"'Land-Based Wind'!AJ515","v":90.621682885941951},{"$f":"'Land-Based Wind'!AK515","v":89.532042760077331},{"$f":"'Land-Based Wind'!AL515","v":88.480431034712169},{"$f":"'Land-Based Wind'!AM515","v":87.374527000017991},{"$f":"'Land-Based Wind'!AN515","v":86.335125234081659},{"$f":"'Land-Based Wind'!AO515","v":85.288488786295332},{"$f":"'Land-Based Wind'!AP515","v":84.257744976055406},{"$f":"'Land-Based Wind'!AQ515","v":83.276371046066345},{"$f":"'Land-Based Wind'!AR515","v":82.28827181299431},{"$f":"'Land-Based Wind'!AS515","v":81.265120326936241}]
["RC3LaLTRG100","RD","Constant",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L516","v":149.29362689045089},{"$f":"'Land-Based Wind'!M516","v":156.40245221182641},{"$f":"'Land-Based Wind'!N516","v":164.1561170191205},{"$f":"'Land-Based Wind'!O516","v":167.82977708130764},{"$f":"'Land-Based Wind'!P516","v":167.60062987074684},{"$f":"'Land-Based Wind'!Q516","v":166.63354180437022},{"$f":"'Land-Based Wind'!R516","v":169.70708880599398},{"$f":"'Land-Based Wind'!S516","v":169.99976032267995},{"$f":"'Land-Based Wind'!T516","v":170.08977225265636},{"$f":"'Land-Based Wind'!U516","v":169.76366525365196},{"$f":"'Land-Based Wind'!V516","v":169.58927267262922},{"$f":"'Land-Based Wind'!W516","v":169.51960826168013},{"$f":"'Land-Based Wind'!X516","v":169.54322308678684},{"$f":"'Land-Based Wind'!Y516","v":169.35447038566093},{"$f":"'Land-Based Wind'!Z516","v":169.21269493366648},{"$f":"'Land-Based Wind'!AA516","v":169.34419795593891},{"$f":"'Land-Based Wind'!AB516","v":169.51999055314764},{"$f":"'Land-Based Wind'!AC516","v":169.44636503047604},{"$f":"'Land-Based Wind'!AD516","v":169.3442215425284},{"$f":"'Land-Based Wind'!AE516","v":169.28321192683435},{"$f":"'Land-Based Wind'!AF516","v":169.60007801923652},{"$f":"'Land-Based Wind'!AG516","v":169.57715247461331},{"$f":"'Land-Based Wind'!AH516","v":169.58832598758195},{"$f":"'Land-Based Wind'!AI516","v":169.67773515746612},{"$f":"'Land-Based Wind'!AJ516","v":169.55983401417225},{"$f":"'Land-Based Wind'!AK516","v":169.43190717340576},{"$f":"'Land-Based Wind'!AL516","v":169.3699936746155},{"$f":"'Land-Based Wind'!AM516","v":169.20526527799609},{"$f":"'Land-Based Wind'!AN516","v":169.17145881025831},{"$f":"'Land-Based Wind'!AO516","v":169.12569437405531},{"$f":"'Land-Based Wind'!AP516","v":169.11765068988424},{"$f":"'Land-Based Wind'!AQ516","v":169.19880591050833},{"$f":"'Land-Based Wind'!AR516","v":169.27201348393507},{"$f":"'Land-Based Wind'!AS516","v":169.28392149580415}]
["RL3CoSeattle","RD","Low",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L269","v":108.774949302758},{"$f":"'Solar - PV Dist. Comm'!M269","v":104.92444171035815},{"$f":"'Solar - PV Dist. Comm'!N269","v":77.248270922941558},{"$f":"'Solar - PV Dist. Comm'!O269","v":71.832653458297074},{"$f":"'Solar - PV Dist. Comm'!P269","v":64.183707124319611},{"$f":"'Solar - PV Dist. Comm'!Q269","v":61.574990431491848},{"$f":"'Solar - PV Dist. Comm'!R269","v":58.998936765971173},{"$f":"'Solar - PV Dist. Comm'!S269","v":56.455273525480806},{"$f":"'Solar - PV Dist. Comm'!T269","v":53.943729304836523},{"$f":"'Solar - PV Dist. Comm'!U269","v":51.4640338937064},{"$f":"'Solar - PV Dist. Comm'!V269","v":49.015918274470337},{"$f":"'Solar - PV Dist. Comm'!W269","v":46.599114620174511},{"$f":"'Solar - PV Dist. Comm'!X269","v":44.213356292581224},{"$f":"'Solar - PV Dist. Comm'!Y269","v":41.858377840309132},{"$f":"'Solar - PV Dist. Comm'!Z269","v":40.776350252477073},{"$f":"'Solar - PV Dist. Comm'!AA269","v":39.697382894782848},{"$f":"'Solar - PV Dist. Comm'!AB269","v":38.62146280297663},{"$f":"'Solar - PV Dist. Comm'!AC269","v":37.548577085933729},{"$f":"'Solar - PV Dist. Comm'!AD269","v":36.47871292513971},{"$f":"'Solar - PV Dist. Comm'!AE269","v":35.41185757417994},{"$f":"'Solar - PV Dist. Comm'!AF269","v":34.347998358233248},{"$f":"'Solar - PV Dist. Comm'!AG269","v":33.287122673570131},{"$f":"'Solar - PV Dist. Comm'!AH269","v":32.22921798705493},{"$f":"'Solar - PV Dist. Comm'!AI269","v":31.174271835652302},{"$f":"'Solar - PV Dist. Comm'!AJ269","v":30.857199090786867},{"$f":"'Solar - PV Dist. Comm'!AK269","v":30.541010598320611},{"$f":"'Solar - PV Dist. Comm'!AL269","v":30.225702664399897},{"$f":"'Solar - PV Dist. Comm'!AM269","v":29.91127161571664},{"$f":"'Solar - PV Dist. Comm'!AN269","v":28.543152461076211},{"$f":"'Solar - PV Dist. Comm'!AO269","v":28.442546371234354},{"$f":"'Solar - PV Dist. Comm'!AP269","v":28.342218909041296},{"$f":"'Solar - PV Dist. Comm'!AQ269","v":28.242168918612524},{"$f":"'Solar - PV Dist. Comm'!AR269","v":28.142395250448299},{"$f":"'Solar - PV Dist. Comm'!AS269","v":28.042896761389571}]
["RM3CoSeattle","RD","Mid",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L270","v":108.774949302758},{"$f":"'Solar - PV Dist. Comm'!M270","v":105.29900304803013},{"$f":"'Solar - PV Dist. Comm'!N270","v":100.55458610991698},{"$f":"'Solar - PV Dist. Comm'!O270","v":94.416633414399243},{"$f":"'Solar - PV Dist. Comm'!P270","v":92.763619872256712},{"$f":"'Solar - PV Dist. Comm'!Q270","v":90.312727078343045},{"$f":"'Solar - PV Dist. Comm'!R270","v":87.877210226109867},{"$f":"'Solar - PV Dist. Comm'!S270","v":85.457007414653646},{"$f":"'Solar - PV Dist. Comm'!T270","v":83.052056857407905},{"$f":"'Solar - PV Dist. Comm'!U270","v":80.662296882155033},{"$f":"'Solar - PV Dist. Comm'!V270","v":78.287665931036003},{"$f":"'Solar - PV Dist. Comm'!W270","v":75.928102560566671},{"$f":"'Solar - PV Dist. Comm'!X270","v":73.583545441652461},{"$f":"'Solar - PV Dist. Comm'!Y270","v":71.253933359609007},{"$f":"'Solar - PV Dist. Comm'!Z270","v":70.538174429891995},{"$f":"'Solar - PV Dist. Comm'!AA270","v":69.823330750715144},{"$f":"'Solar - PV Dist. Comm'!AB270","v":69.109400567685455},{"$f":"'Solar - PV Dist. Comm'!AC270","v":68.396382130890842},{"$f":"'Solar - PV Dist. Comm'!AD270","v":67.684273694886045},{"$f":"'Solar - PV Dist. Comm'!AE270","v":66.973073518678206},{"$f":"'Solar - PV Dist. Comm'!AF270","v":66.262779865712702},{"$f":"'Solar - PV Dist. Comm'!AG270","v":65.553391003859133},{"$f":"'Solar - PV Dist. Comm'!AH270","v":64.844905205397097},{"$f":"'Solar - PV Dist. Comm'!AI270","v":64.13732074700232},{"$f":"'Solar - PV Dist. Comm'!AJ270","v":63.347348014755831},{"$f":"'Solar - PV Dist. Comm'!AK270","v":62.558379013810466},{"$f":"'Solar - PV Dist. Comm'!AL270","v":61.770411832384632},{"$f":"'Solar - PV Dist. Comm'!AM270","v":60.983444563548773},{"$f":"'Solar - PV Dist. Comm'!AN270","v":60.197475305209913},{"$f":"'Solar - PV Dist. Comm'!AO270","v":59.41250216009643},{"$f":"'Solar - PV Dist. Comm'!AP270","v":58.628523235742726},{"$f":"'Solar - PV Dist. Comm'!AQ270","v":57.845536644474024},{"$f":"'Solar - PV Dist. Comm'!AR270","v":57.063540503391266},{"$f":"'Solar - PV Dist. Comm'!AS270","v":56.28253293435592}]
["RC3CoSeattle","RD","Constant",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L271","v":108.774949302758},{"$f":"'Solar - PV Dist. Comm'!M271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!N271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!O271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!P271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!Q271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!R271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!S271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!T271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!U271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!V271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!W271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!X271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!Y271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!Z271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AA271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AB271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AC271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AD271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AE271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AF271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AG271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AH271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AI271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AJ271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AK271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AL271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AM271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AN271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AO271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AP271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AQ271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AR271","v":105.65845795647033},{"$f":"'Solar - PV Dist. Comm'!AS271","v":105.65845795647033}]
["RL3CoChicago","RD","Low",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L272","v":92.518770279370415},{"$f":"'Solar - PV Dist. Comm'!M272","v":89.243712651821795},{"$f":"'Solar - PV Dist. Comm'!N272","v":65.703685249311263},{"$f":"'Solar - PV Dist. Comm'!O272","v":61.097420007690175},{"$f":"'Solar - PV Dist. Comm'!P272","v":54.591592027179686},{"$f":"'Solar - PV Dist. Comm'!Q272","v":52.372742356600526},{"$f":"'Solar - PV Dist. Comm'!R272","v":50.181674295108962},{"$f":"'Solar - PV Dist. Comm'!S272","v":48.01815598024416},{"$f":"'Solar - PV Dist. Comm'!T272","v":45.881956567734967},{"$f":"'Solar - PV Dist. Comm'!U272","v":43.772846229594457},{"$f":"'Solar - PV Dist. Comm'!V272","v":41.690596152299349},{"$f":"'Solar - PV Dist. Comm'!W272","v":39.634978535050145},{"$f":"'Solar - PV Dist. Comm'!X272","v":37.605766588112452},{"$f":"'Solar - PV Dist. Comm'!Y272","v":35.602734531235143},{"$f":"'Solar - PV Dist. Comm'!Z272","v":34.682413607380326},{"$f":"'Solar - PV Dist. Comm'!AA272","v":33.764695568941114},{"$f":"'Solar - PV Dist. Comm'!AB272","v":32.849569389146566},{"$f":"'Solar - PV Dist. Comm'!AC272","v":31.93702410342247},{"$f":"'Solar - PV Dist. Comm'!AD272","v":31.027048808953428},{"$f":"'Solar - PV Dist. Comm'!AE272","v":30.119632664248662},{"$f":"'Solar - PV Dist. Comm'!AF272","v":29.214764888711422},{"$f":"'Solar - PV Dist. Comm'!AG272","v":28.312434762212085},{"$f":"'Solar - PV Dist. Comm'!AH272","v":27.412631624664794},{"$f":"'Solar - PV Dist. Comm'!AI272","v":26.515344875607664},{"$f":"'Solar - PV Dist. Comm'!AJ272","v":26.245657961183973},{"$f":"'Solar - PV Dist. Comm'!AK272","v":25.976723149566244},{"$f":"'Solar - PV Dist. Comm'!AL272","v":25.708537298939198},{"$f":"'Solar - PV Dist. Comm'!AM272","v":25.441097284962652},{"$f":"'Solar - PV Dist. Comm'!AN272","v":24.277440555225386},{"$f":"'Solar - PV Dist. Comm'!AO272","v":24.191869826170144},{"$f":"'Solar - PV Dist. Comm'!AP272","v":24.106536084469042},{"$f":"'Solar - PV Dist. Comm'!AQ272","v":24.021438346982002},{"$f":"'Solar - PV Dist. Comm'!AR272","v":23.936575635999503},{"$f":"'Solar - PV Dist. Comm'!AS272","v":23.851946979205064}]
["RM3CoChicago","RD","Mid",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L273","v":92.518770279370415},{"$f":"'Solar - PV Dist. Comm'!M273","v":89.562296614193087},{"$f":"'Solar - PV Dist. Comm'!N273","v":85.526922443756973},{"$f":"'Solar - PV Dist. Comm'!O273","v":80.306273396689576},{"$f":"'Solar - PV Dist. Comm'!P273","v":78.900299124538876},{"$f":"'Solar - PV Dist. Comm'!Q273","v":76.815686915266966},{"$f":"'Solar - PV Dist. Comm'!R273","v":74.744152746713851},{"$f":"'Solar - PV Dist. Comm'!S273","v":72.685643968931046},{"$f":"'Solar - PV Dist. Comm'!T273","v":70.640108029219775},{"$f":"'Solar - PV Dist. Comm'!U273","v":68.607492472140891},{"$f":"'Solar - PV Dist. Comm'!V273","v":66.587744939523162},{"$f":"'Solar - PV Dist. Comm'!W273","v":64.580813170477185},{"$f":"'Solar - PV Dist. Comm'!X273","v":62.586645001407881},{"$f":"'Solar - PV Dist. Comm'!Y273","v":60.605188366032024},{"$f":"'Solar - PV Dist. Comm'!Z273","v":59.996398047871715},{"$f":"'Solar - PV Dist. Comm'!AA273","v":59.388386198053766},{"$f":"'Solar - PV Dist. Comm'!AB273","v":58.781151324375365},{"$f":"'Solar - PV Dist. Comm'!AC273","v":58.174691938445029},{"$f":"'Solar - PV Dist. Comm'!AD273","v":57.569006555670413},{"$f":"'Solar - PV Dist. Comm'!AE273","v":56.96409369524627},{"$f":"'Solar - PV Dist. Comm'!AF273","v":56.359951880142312},{"$f":"'Solar - PV Dist. Comm'!AG273","v":55.756579637091214},{"$f":"'Solar - PV Dist. Comm'!AH273","v":55.153975496576635},{"$f":"'Solar - PV Dist. Comm'!AI273","v":54.552137992821351},{"$f":"'Solar - PV Dist. Comm'!AJ273","v":53.880224963119502},{"$f":"'Solar - PV Dist. Comm'!AK273","v":53.20916565926418},{"$f":"'Solar - PV Dist. Comm'!AL273","v":52.538958455185323},{"$f":"'Solar - PV Dist. Comm'!AM273","v":51.869601728939877},{"$f":"'Solar - PV Dist. Comm'!AN273","v":51.201093862698507},{"$f":"'Solar - PV Dist. Comm'!AO273","v":50.533433242732691},{"$f":"'Solar - PV Dist. Comm'!AP273","v":49.866618259401697},{"$f":"'Solar - PV Dist. Comm'!AQ273","v":49.200647307139619},{"$f":"'Solar - PV Dist. Comm'!AR273","v":48.535518784442566},{"$f":"'Solar - PV Dist. Comm'!AS273","v":47.871231093855769}]
["RC3CoChicago","RD","Constant",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L274","v":92.518770279370415},{"$f":"'Solar - PV Dist. Comm'!M274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!N274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!O274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!P274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!Q274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!R274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!S274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!T274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!U274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!V274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!W274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!X274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!Y274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!Z274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AA274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AB274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AC274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AD274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AE274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AF274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AG274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AH274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AI274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AJ274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AK274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AL274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AM274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AN274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AO274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AP274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AQ274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AR274","v":89.86803177024639},{"$f":"'Solar - PV Dist. Comm'!AS274","v":89.86803177024639}]
["RL3CoKansasy","RD","Low",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L275","v":85.050349782229901},{"$f":"'Solar - PV Dist. Comm'!M275","v":82.039665615775078},{"$f":"'Solar - PV Dist. Comm'!N275","v":60.399866919561553},{"$f":"'Solar - PV Dist. Comm'!O275","v":56.165434611321551},{"$f":"'Solar - PV Dist. Comm'!P275","v":50.184778538022925},{"$f":"'Solar - PV Dist. Comm'!Q275","v":48.14504173621394},{"$f":"'Solar - PV Dist. Comm'!R275","v":46.130843920313197},{"$f":"'Solar - PV Dist. Comm'!S275","v":44.141971944562975},{"$f":"'Solar - PV Dist. Comm'!T275","v":42.178213599203595},{"$f":"'Solar - PV Dist. Comm'!U275","v":40.239357608721782},{"$f":"'Solar - PV Dist. Comm'!V275","v":38.325193630177061},{"$f":"'Solar - PV Dist. Comm'!W275","v":36.43551225160234},{"$f":"'Solar - PV Dist. Comm'!X275","v":34.570104990479095},{"$f":"'Solar - PV Dist. Comm'!Y275","v":32.728764292283273},{"$f":"'Solar - PV Dist. Comm'!Z275","v":31.882734710941001},{"$f":"'Solar - PV Dist. Comm'!AA275","v":31.039097901512712},{"$f":"'Solar - PV Dist. Comm'!AB275","v":30.197843727344804},{"$f":"'Solar - PV Dist. Comm'!AC275","v":29.358962108959687},{"$f":"'Solar - PV Dist. Comm'!AD275","v":28.522443023653196},{"$f":"'Solar - PV Dist. Comm'!AE275","v":27.688276505095484},{"$f":"'Solar - PV Dist. Comm'!AF275","v":26.85645264293515},{"$f":"'Solar - PV Dist. Comm'!AG275","v":26.026961582406813},{"$f":"'Solar - PV Dist. Comm'!AH275","v":25.199793523941938},{"$f":"'Solar - PV Dist. Comm'!AI275","v":24.374938722782897},{"$f":"'Solar - PV Dist. Comm'!AJ275","v":24.127021826198941},{"$f":"'Solar - PV Dist. Comm'!AK275","v":23.879796320200114},{"$f":"'Solar - PV Dist. Comm'!AL275","v":23.633259316588845},{"$f":"'Solar - PV Dist. Comm'!AM275","v":23.387407943231995},{"$f":"'Solar - PV Dist. Comm'!AN275","v":22.317685425393172},{"$f":"'Solar - PV Dist. Comm'!AO275","v":22.239022248015299},{"$f":"'Solar - PV Dist. Comm'!AP275","v":22.160576927590153},{"$f":"'Solar - PV Dist. Comm'!AQ275","v":22.082348560339977},{"$f":"'Solar - PV Dist. Comm'!AR275","v":22.004336247479184},{"$f":"'Solar - PV Dist. Comm'!AS275","v":21.926539095179997}]
["RM3CoKansasy","RD","Mid",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L276","v":85.050349782229901},{"$f":"'Solar - PV Dist. Comm'!M276","v":82.332532429210559},{"$f":"'Solar - PV Dist. Comm'!N276","v":78.622906980651237},{"$f":"'Solar - PV Dist. Comm'!O276","v":73.823685955527495},{"$f":"'Solar - PV Dist. Comm'!P276","v":72.531206567073113},{"$f":"'Solar - PV Dist. Comm'!Q276","v":70.614871135641025},{"$f":"'Solar - PV Dist. Comm'!R276","v":68.710558042316563},{"$f":"'Solar - PV Dist. Comm'!S276","v":66.818218887228866},{"$f":"'Solar - PV Dist. Comm'!T276","v":64.93780535990642},{"$f":"'Solar - PV Dist. Comm'!U276","v":63.069269239286278},{"$f":"'Solar - PV Dist. Comm'!V276","v":61.212562393721591},{"$f":"'Solar - PV Dist. Comm'!W276","v":59.367636780994445},{"$f":"'Solar - PV Dist. Comm'!X276","v":57.534444448327321},{"$f":"'Solar - PV Dist. Comm'!Y276","v":55.712937532399209},{"$f":"'Solar - PV Dist. Comm'!Z276","v":55.15329077804634},{"$f":"'Solar - PV Dist. Comm'!AA276","v":54.594359651501883},{"$f":"'Solar - PV Dist. Comm'!AB276","v":54.036142781018555},{"$f":"'Solar - PV Dist. Comm'!AC276","v":53.478638798352755},{"$f":"'Solar - PV Dist. Comm'!AD276","v":52.921846338753319},{"$f":"'Solar - PV Dist. Comm'!AE276","v":52.365764040950516},{"$f":"'Solar - PV Dist. Comm'!AF276","v":51.810390547144792},{"$f":"'Solar - PV Dist. Comm'!AG276","v":51.255724502995839},{"$f":"'Solar - PV Dist. Comm'!AH276","v":50.701764557611519},{"$f":"'Solar - PV Dist. Comm'!AI276","v":50.148509363536981},{"$f":"'Solar - PV Dist. Comm'!AJ276","v":49.530835371256067},{"$f":"'Solar - PV Dist. Comm'!AK276","v":48.913946189253593},{"$f":"'Solar - PV Dist. Comm'!AL276","v":48.297840322721271},{"$f":"'Solar - PV Dist. Comm'!AM276","v":47.682516280644613},{"$f":"'Solar - PV Dist. Comm'!AN276","v":47.067972575790833},{"$f":"'Solar - PV Dist. Comm'!AO276","v":46.454207724696886},{"$f":"'Solar - PV Dist. Comm'!AP276","v":45.84122024765756},{"$f":"'Solar - PV Dist. Comm'!AQ276","v":45.229008668713519},{"$f":"'Solar - PV Dist. Comm'!AR276","v":44.617571515639554},{"$f":"'Solar - PV Dist. Comm'!AS276","v":44.006907319932651}]
["RC3CoKansasy","RD","Constant",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L277","v":85.050349782229901},{"$f":"'Solar - PV Dist. Comm'!M277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!N277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!O277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!P277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!Q277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!R277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!S277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!T277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!U277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!V277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!W277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!X277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!Y277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!Z277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AA277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AB277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AC277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AD277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AE277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AF277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AG277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AH277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AI277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AJ277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AK277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AL277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AM277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AN277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AO277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AP277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AQ277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AR277","v":82.613587634381773},{"$f":"'Solar - PV Dist. Comm'!AS277","v":82.613587634381773}]
["RL3CoLosAngs","RD","Low",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L278","v":74.774330461053935},{"$f":"'Solar - PV Dist. Comm'!M278","v":72.127405511858839},{"$f":"'Solar - PV Dist. Comm'!N278","v":53.102187356207764},{"$f":"'Solar - PV Dist. Comm'!O278","v":49.379370912277565},{"$f":"'Solar - PV Dist. Comm'!P278","v":44.121314305293737},{"$f":"'Solar - PV Dist. Comm'!Q278","v":42.328024165246539},{"$f":"'Solar - PV Dist. Comm'!R278","v":40.557187319945719},{"$f":"'Solar - PV Dist. Comm'!S278","v":38.8086163764956},{"$f":"'Solar - PV Dist. Comm'!T278","v":37.08212476490867},{"$f":"'Solar - PV Dist. Comm'!U278","v":35.377526736565564},{"$f":"'Solar - PV Dist. Comm'!V278","v":33.694637362743691},{"$f":"'Solar - PV Dist. Comm'!W278","v":32.03327253321104},{"$f":"'Solar - PV Dist. Comm'!X278","v":30.393248954885653},{"$f":"'Solar - PV Dist. Comm'!Y278","v":28.774384150557129},{"$f":"'Solar - PV Dist. Comm'!Z278","v":28.030574211419978},{"$f":"'Solar - PV Dist. Comm'!AA278","v":27.288867942852928},{"$f":"'Solar - PV Dist. Comm'!AB278","v":26.549256432941011},{"$f":"'Solar - PV Dist. Comm'!AC278","v":25.811730820037081},{"$f":"'Solar - PV Dist. Comm'!AD278","v":25.076282292407925},{"$f":"'Solar - PV Dist. Comm'!AE278","v":24.342902087883317},{"$f":"'Solar - PV Dist. Comm'!AF278","v":23.611581493508023},{"$f":"'Solar - PV Dist. Comm'!AG278","v":22.882311845196774},{"$f":"'Solar - PV Dist. Comm'!AH278","v":22.155084527392091},{"$f":"'Solar - PV Dist. Comm'!AI278","v":21.429890972725019},{"$f":"'Solar - PV Dist. Comm'!AJ278","v":21.211928083689134},{"$f":"'Solar - PV Dist. Comm'!AK278","v":20.994573049508901},{"$f":"'Solar - PV Dist. Comm'!AL278","v":20.777823330946799},{"$f":"'Solar - PV Dist. Comm'!AM278","v":20.561676402888779},{"$f":"'Solar - PV Dist. Comm'!AN278","v":19.621200728710853},{"$f":"'Solar - PV Dist. Comm'!AO278","v":19.552041854756425},{"$f":"'Solar - PV Dist. Comm'!AP278","v":19.483074515673025},{"$f":"'Solar - PV Dist. Comm'!AQ278","v":19.414297916879828},{"$f":"'Solar - PV Dist. Comm'!AR278","v":19.345711268185028},{"$f":"'Solar - PV Dist. Comm'!AS278","v":19.277313783755496}]
["RM3CoLosAngs","RD","Mid",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L279","v":74.774330461053935},{"$f":"'Solar - PV Dist. Comm'!M279","v":72.384887344032023},{"$f":"'Solar - PV Dist. Comm'!N279","v":69.123469138374418},{"$f":"'Solar - PV Dist. Comm'!O279","v":64.904103317926982},{"$f":"'Solar - PV Dist. Comm'!P279","v":63.767784876511456},{"$f":"'Solar - PV Dist. Comm'!Q279","v":62.082986410767013},{"$f":"'Solar - PV Dist. Comm'!R279","v":60.408757710871555},{"$f":"'Solar - PV Dist. Comm'!S279","v":58.745056224760994},{"$f":"'Solar - PV Dist. Comm'!T279","v":57.091839478969042},{"$f":"'Solar - PV Dist. Comm'!U279","v":55.449065078635435},{"$f":"'Solar - PV Dist. Comm'!V279","v":53.816690707512471},{"$f":"'Solar - PV Dist. Comm'!W279","v":52.19467412797637},{"$f":"'Solar - PV Dist. Comm'!X279","v":50.582973181037261},{"$f":"'Solar - PV Dist. Comm'!Y279","v":48.981545786353443},{"$f":"'Solar - PV Dist. Comm'!Z279","v":48.489517106182376},{"$f":"'Solar - PV Dist. Comm'!AA279","v":47.998117589681655},{"$f":"'Solar - PV Dist. Comm'!AB279","v":47.507346030842321},{"$f":"'Solar - PV Dist. Comm'!AC279","v":47.017201226735743},{"$f":"'Solar - PV Dist. Comm'!AD279","v":46.527681977503804},{"$f":"'Solar - PV Dist. Comm'!AE279","v":46.038787086349146},{"$f":"'Solar - PV Dist. Comm'!AF279","v":45.55051535952532},{"$f":"'Solar - PV Dist. Comm'!AG279","v":45.062865606327193},{"$f":"'Solar - PV Dist. Comm'!AH279","v":44.575836639081132},{"$f":"'Solar - PV Dist. Comm'!AI279","v":44.089427273135549},{"$f":"'Solar - PV Dist. Comm'!AJ279","v":43.546382366979721},{"$f":"'Solar - PV Dist. Comm'!AK279","v":43.004027448146225},{"$f":"'Solar - PV Dist. Comm'!AL279","v":42.462361202433634},{"$f":"'Solar - PV Dist. Comm'!AM279","v":41.921382318976008},{"$f":"'Solar - PV Dist. Comm'!AN279","v":41.381089490232128},{"$f":"'Solar - PV Dist. Comm'!AO279","v":40.841481411975089},{"$f":"'Solar - PV Dist. Comm'!AP279","v":40.302556783281752},{"$f":"'Solar - PV Dist. Comm'!AQ279","v":39.764314306522294},{"$f":"'Solar - PV Dist. Comm'!AR279","v":39.226752687349844},{"$f":"'Solar - PV Dist. Comm'!AS279","v":38.689870634690095}]
["RC3CoLosAngs","RD","Constant",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L280","v":74.774330461053935},{"$f":"'Solar - PV Dist. Comm'!M280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!N280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!O280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!P280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!Q280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!R280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!S280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!T280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!U280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!V280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!W280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!X280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!Y280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!Z280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AA280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AB280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AC280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AD280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AE280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AF280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AG280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AH280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AI280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AJ280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AK280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AL280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AM280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AN280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AO280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AP280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AQ280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AR280","v":72.631984679235032},{"$f":"'Solar - PV Dist. Comm'!AS280","v":72.631984679235032}]
["RL3CoDaggett","RD","Low",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L281","v":66.129231356322876},{"$f":"'Solar - PV Dist. Comm'!M281","v":63.788332932106087},{"$f":"'Solar - PV Dist. Comm'!N281","v":46.962731883429967},{"$f":"'Solar - PV Dist. Comm'!O281","v":43.670332093290625},{"$f":"'Solar - PV Dist. Comm'!P281","v":39.020190263816396},{"$f":"'Solar - PV Dist. Comm'!Q281","v":37.434232919511437},{"$f":"'Solar - PV Dist. Comm'!R281","v":35.868132912796007},{"$f":"'Solar - PV Dist. Comm'!S281","v":34.321724516366658},{"$f":"'Solar - PV Dist. Comm'!T281","v":32.794842730686888},{"$f":"'Solar - PV Dist. Comm'!U281","v":31.287323282625163},{"$f":"'Solar - PV Dist. Comm'!V281","v":29.799002624153626},{"$f":"'Solar - PV Dist. Comm'!W281","v":28.329717931104511},{"$f":"'Solar - PV Dist. Comm'!X281","v":26.87930710198459},{"$f":"'Solar - PV Dist. Comm'!Y281","v":25.447608756844495},{"$f":"'Solar - PV Dist. Comm'!Z281","v":24.78979504929211},{"$f":"'Solar - PV Dist. Comm'!AA281","v":24.133841794611318},{"$f":"'Solar - PV Dist. Comm'!AB281","v":23.479741111245932},{"$f":"'Solar - PV Dist. Comm'!AC281","v":22.827485162095833},{"$f":"'Solar - PV Dist. Comm'!AD281","v":22.177066154203988},{"$f":"'Solar - PV Dist. Comm'!AE281","v":21.528476338446094},{"$f":"'Solar - PV Dist. Comm'!AF281","v":20.881708009222784},{"$f":"'Solar - PV Dist. Comm'!AG281","v":20.236753504154532},{"$f":"'Solar - PV Dist. Comm'!AH281","v":19.593605203779013},{"$f":"'Solar - PV Dist. Comm'!AI281","v":18.952255531251076},{"$f":"'Solar - PV Dist. Comm'!AJ281","v":18.759492610777261},{"$f":"'Solar - PV Dist. Comm'!AK281","v":18.567267267492475},{"$f":"'Solar - PV Dist. Comm'!AL281","v":18.37557725573534},{"$f":"'Solar - PV Dist. Comm'!AM281","v":18.184420342335066},{"$f":"'Solar - PV Dist. Comm'!AN281","v":17.352678579363364},{"$f":"'Solar - PV Dist. Comm'!AO281","v":17.291515568636605},{"$f":"'Solar - PV Dist. Comm'!AP281","v":17.230521948310553},{"$f":"'Solar - PV Dist. Comm'!AQ281","v":17.169697015670536},{"$f":"'Solar - PV Dist. Comm'!AR281","v":17.109040071883445},{"$f":"'Solar - PV Dist. Comm'!AS281","v":17.048550421970997}]
["RM3CoDaggett","RD","Mid",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L282","v":66.129231356322876},{"$f":"'Solar - PV Dist. Comm'!M282","v":64.016045778812213},{"$f":"'Solar - PV Dist. Comm'!N282","v":61.131699269230445},{"$f":"'Solar - PV Dist. Comm'!O282","v":57.400159089640887},{"$f":"'Solar - PV Dist. Comm'!P282","v":56.395217090916312},{"$f":"'Solar - PV Dist. Comm'!Q282","v":54.905208061841527},{"$f":"'Solar - PV Dist. Comm'!R282","v":53.424546765964756},{"$f":"'Solar - PV Dist. Comm'!S282","v":51.953195570915717},{"$f":"'Solar - PV Dist. Comm'!T282","v":50.491116913834787},{"$f":"'Solar - PV Dist. Comm'!U282","v":49.038273301380272},{"$f":"'Solar - PV Dist. Comm'!V282","v":47.594627309734157},{"$f":"'Solar - PV Dist. Comm'!W282","v":46.160141584612184},{"$f":"'Solar - PV Dist. Comm'!X282","v":44.7347788412727},{"$f":"'Solar - PV Dist. Comm'!Y282","v":43.318501864529225},{"$f":"'Solar - PV Dist. Comm'!Z282","v":42.883359507194101},{"$f":"'Solar - PV Dist. Comm'!AA282","v":42.448773572225583},{"$f":"'Solar - PV Dist. Comm'!AB282","v":42.014742993048507},{"$f":"'Solar - PV Dist. Comm'!AC282","v":41.581266705811871},{"$f":"'Solar - PV Dist. Comm'!AD282","v":41.148343649380188},{"$f":"'Solar - PV Dist. Comm'!AE282","v":40.715972765324857},{"$f":"'Solar - PV Dist. Comm'!AF282","v":40.284152997915484},{"$f":"'Solar - PV Dist. Comm'!AG282","v":39.852883294111329},{"$f":"'Solar - PV Dist. Comm'!AH282","v":39.422162603552685},{"$f":"'Solar - PV Dist. Comm'!AI282","v":38.991989878552481},{"$f":"'Solar - PV Dist. Comm'!AJ282","v":38.511729580471226},{"$f":"'Solar - PV Dist. Comm'!AK282","v":38.032079496229272},{"$f":"'Solar - PV Dist. Comm'!AL282","v":37.553038463567738},{"$f":"'Solar - PV Dist. Comm'!AM282","v":37.074605323177565},{"$f":"'Solar - PV Dist. Comm'!AN282","v":36.596778918690049},{"$f":"'Solar - PV Dist. Comm'!AO282","v":36.119558096667625},{"$f":"'Solar - PV Dist. Comm'!AP282","v":35.642941706594506},{"$f":"'Solar - PV Dist. Comm'!AQ282","v":35.166928600867472},{"$f":"'Solar - PV Dist. Comm'!AR282","v":34.69151763478667},{"$f":"'Solar - PV Dist. Comm'!AS282","v":34.216707666546498}]
["RC3CoDaggett","RD","Constant",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L283","v":66.129231356322876},{"$f":"'Solar - PV Dist. Comm'!M283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!N283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!O283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!P283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!Q283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!R283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!S283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!T283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!U283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!V283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!W283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!X283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!Y283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!Z283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AA283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AB283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AC283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AD283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AE283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AF283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AG283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AH283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AI283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AJ283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AK283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AL283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AM283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AN283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AO283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AP283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AQ283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AR283","v":64.234574741176928},{"$f":"'Solar - PV Dist. Comm'!AS283","v":64.234574741176928}]
["RL3ReSeattle","RD","Low",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L269","v":150.24281258715897},{"$f":"'Solar - PV Dist. Res'!M269","v":141.41368968991682},{"$f":"'Solar - PV Dist. Res'!N269","v":124.50196635278431},{"$f":"'Solar - PV Dist. Res'!O269","v":116.81904396768},{"$f":"'Solar - PV Dist. Res'!P269","v":108.59200953789463},{"$f":"'Solar - PV Dist. Res'!Q269","v":100.47512245438672},{"$f":"'Solar - PV Dist. Res'!R269","v":92.467441535081363},{"$f":"'Solar - PV Dist. Res'!S269","v":84.568029764224462},{"$f":"'Solar - PV Dist. Res'!T269","v":76.77595428512133},{"$f":"'Solar - PV Dist. Res'!U269","v":69.090286393203428},{"$f":"'Solar - PV Dist. Res'!V269","v":61.510101529426315},{"$f":"'Solar - PV Dist. Res'!W269","v":54.034479273989447},{"$f":"'Solar - PV Dist. Res'!X269","v":46.662503340373391},{"$f":"'Solar - PV Dist. Res'!Y269","v":39.393261569684981},{"$f":"'Solar - PV Dist. Res'!Z269","v":38.383972363107659},{"$f":"'Solar - PV Dist. Res'!AA269","v":37.377537665308566},{"$f":"'Solar - PV Dist. Res'!AB269","v":36.373945383548502},{"$f":"'Solar - PV Dist. Res'!AC269","v":35.373183493297653},{"$f":"'Solar - PV Dist. Res'!AD269","v":34.375240037755269},{"$f":"'Solar - PV Dist. Res'!AE269","v":33.380103127373552},{"$f":"'Solar - PV Dist. Res'!AF269","v":32.387760939385394},{"$f":"'Solar - PV Dist. Res'!AG269","v":31.398201717336232},{"$f":"'Solar - PV Dist. Res'!AH269","v":30.411413770619763},{"$f":"'Solar - PV Dist. Res'!AI269","v":29.427385474017559},{"$f":"'Solar - PV Dist. Res'!AJ269","v":28.936595518061058},{"$f":"'Solar - PV Dist. Res'!AK269","v":28.447174277022725},{"$f":"'Solar - PV Dist. Res'!AL269","v":27.959116033267456},{"$f":"'Solar - PV Dist. Res'!AM269","v":27.472415100962131},{"$f":"'Solar - PV Dist. Res'!AN269","v":26.987065825854827},{"$f":"'Solar - PV Dist. Res'!AO269","v":26.834802439495018},{"$f":"'Solar - PV Dist. Res'!AP269","v":26.682960745195842},{"$f":"'Solar - PV Dist. Res'!AQ269","v":26.531538993571292},{"$f":"'Solar - PV Dist. Res'!AR269","v":26.380535444898381},{"$f":"'Solar - PV Dist. Res'!AS269","v":26.229948369050508}]
["RM3ReSeattle","RD","Mid",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L270","v":150.24281258715897},{"$f":"'Solar - PV Dist. Res'!M270","v":141.92721415649461},{"$f":"'Solar - PV Dist. Res'!N270","v":137.66522664261404},{"$f":"'Solar - PV Dist. Res'!O270","v":133.75227052428531},{"$f":"'Solar - PV Dist. Res'!P270","v":127.43549026134954},{"$f":"'Solar - PV Dist. Res'!Q270","v":121.16072357238539},{"$f":"'Solar - PV Dist. Res'!R270","v":114.92779798005721},{"$f":"'Solar - PV Dist. Res'!S270","v":108.73654132813213},{"$f":"'Solar - PV Dist. Res'!T270","v":102.58678178152638},{"$f":"'Solar - PV Dist. Res'!U270","v":96.478347826362352},{"$f":"'Solar - PV Dist. Res'!V270","v":90.411068270026121},{"$f":"'Solar - PV Dist. Res'!W270","v":84.384772241236888},{"$f":"'Solar - PV Dist. Res'!X270","v":78.399289190118111},{"$f":"'Solar - PV Dist. Res'!Y270","v":72.454448888279288},{"$f":"'Solar - PV Dist. Res'!Z270","v":71.032574410135936},{"$f":"'Solar - PV Dist. Res'!AA270","v":69.612518101951935},{"$f":"'Solar - PV Dist. Res'!AB270","v":68.194276478578118},{"$f":"'Solar - PV Dist. Res'!AC270","v":66.777846063766859},{"$f":"'Solar - PV Dist. Res'!AD270","v":65.363223390143858},{"$f":"'Solar - PV Dist. Res'!AE270","v":63.950404999179717},{"$f":"'Solar - PV Dist. Res'!AF270","v":62.53938744116175},{"$f":"'Solar - PV Dist. Res'!AG270","v":61.130167275165967},{"$f":"'Solar - PV Dist. Res'!AH270","v":59.722741069029105},{"$f":"'Solar - PV Dist. Res'!AI270","v":58.31710539932071},{"$f":"'Solar - PV Dist. Res'!AJ270","v":57.693524416824502},{"$f":"'Solar - PV Dist. Res'!AK270","v":57.070735749968286},{"$f":"'Solar - PV Dist. Res'!AL270","v":56.448737889648513},{"$f":"'Solar - PV Dist. Res'!AM270","v":55.827529330591702},{"$f":"'Solar - PV Dist. Res'!AN270","v":55.207108571342204},{"$f":"'Solar - PV Dist. Res'!AO270","v":55.0344756925344},{"$f":"'Solar - PV Dist. Res'!AP270","v":54.862061464763258},{"$f":"'Solar - PV Dist. Res'!AQ270","v":54.689865472887533},{"$f":"'Solar - PV Dist. Res'!AR270","v":54.517887302816263},{"$f":"'Solar - PV Dist. Res'!AS270","v":54.346126541505612}]
["RC3ReSeattle","RD","Constant",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L271","v":150.24281258715897},{"$f":"'Solar - PV Dist. Res'!M271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!N271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!O271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!P271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!Q271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!R271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!S271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!T271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!U271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!V271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!W271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!X271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!Y271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!Z271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AA271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AB271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AC271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AD271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AE271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AF271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AG271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AH271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AI271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AJ271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AK271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AL271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AM271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AN271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AO271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AP271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AQ271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AR271","v":142.42040588622331},{"$f":"'Solar - PV Dist. Res'!AS271","v":142.42040588622331}]
["RL3ReChicago","RD","Low",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L272","v":127.86770427556138},{"$f":"'Solar - PV Dist. Res'!M272","v":120.35347010890388},{"$f":"'Solar - PV Dist. Res'!N272","v":105.96034739490996},{"$f":"'Solar - PV Dist. Res'!O272","v":99.421614322799115},{"$f":"'Solar - PV Dist. Res'!P272","v":92.419801807325925},{"$f":"'Solar - PV Dist. Res'!Q272","v":85.511732799831705},{"$f":"'Solar - PV Dist. Res'!R272","v":78.696606285018916},{"$f":"'Solar - PV Dist. Res'!S272","v":71.973624793436088},{"$f":"'Solar - PV Dist. Res'!T272","v":65.341994395297704},{"$f":"'Solar - PV Dist. Res'!U272","v":58.800924694583564},{"$f":"'Solar - PV Dist. Res'!V272","v":52.349628823420019},{"$f":"'Solar - PV Dist. Res'!W272","v":45.98732343673489},{"$f":"'Solar - PV Dist. Res'!X272","v":39.713228707182822},{"$f":"'Solar - PV Dist. Res'!Y272","v":33.526568320332572},{"$f":"'Solar - PV Dist. Res'!Z272","v":32.667588835238881},{"$f":"'Solar - PV Dist. Res'!AA272","v":31.811038747452262},{"$f":"'Solar - PV Dist. Res'!AB272","v":30.956907765160604},{"$f":"'Solar - PV Dist. Res'!AC272","v":30.105185654602987},{"$f":"'Solar - PV Dist. Res'!AD272","v":29.255862239660932},{"$f":"'Solar - PV Dist. Res'!AE272","v":28.408927401453155},{"$f":"'Solar - PV Dist. Res'!AF272","v":27.564371077933703},{"$f":"'Solar - PV Dist. Res'!AG272","v":26.722183263493445},{"$f":"'Solar - PV Dist. Res'!AH272","v":25.882354008564985},{"$f":"'Solar - PV Dist. Res'!AI272","v":25.044873419230829},{"$f":"'Solar - PV Dist. Res'!AJ272","v":24.627175002454614},{"$f":"'Solar - PV Dist. Res'!AK272","v":24.210641462928628},{"$f":"'Solar - PV Dist. Res'!AL272","v":23.795267934524102},{"$f":"'Solar - PV Dist. Res'!AM272","v":23.381049578178072},{"$f":"'Solar - PV Dist. Res'!AN272","v":22.967981581705519},{"$f":"'Solar - PV Dist. Res'!AO272","v":22.838394220261808},{"$f":"'Solar - PV Dist. Res'!AP272","v":22.709165749834415},{"$f":"'Solar - PV Dist. Res'!AQ272","v":22.580294681566951},{"$f":"'Solar - PV Dist. Res'!AR272","v":22.451779534826954},{"$f":"'Solar - PV Dist. Res'!AS272","v":22.323618837149311}]
["RM3ReChicago","RD","Mid",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L273","v":127.86770427556138},{"$f":"'Solar - PV Dist. Res'!M273","v":120.79051726942978},{"$f":"'Solar - PV Dist. Res'!N273","v":117.16325184709974},{"$f":"'Solar - PV Dist. Res'!O273","v":113.83303786104671},{"$f":"'Solar - PV Dist. Res'!P273","v":108.45699240019512},{"$f":"'Solar - PV Dist. Res'!Q273","v":103.11670358659777},{"$f":"'Solar - PV Dist. Res'!R273","v":97.812024629332853},{"$f":"'Solar - PV Dist. Res'!S273","v":92.542809010760777},{"$f":"'Solar - PV Dist. Res'!T273","v":87.308910486563406},{"$f":"'Solar - PV Dist. Res'!U273","v":82.110183085792784},{"$f":"'Solar - PV Dist. Res'!V273","v":76.946481110919947},{"$f":"'Solar - PV Dist. Res'!W273","v":71.817659137894196},{"$f":"'Solar - PV Dist. Res'!X273","v":66.723572016203477},{"$f":"'Solar - PV Dist. Res'!Y273","v":61.664074868944027},{"$f":"'Solar - PV Dist. Res'!Z273","v":60.45395491606623},{"$f":"'Solar - PV Dist. Res'!AA273","v":59.245382359797169},{"$f":"'Solar - PV Dist. Res'!AB273","v":58.038354234018108},{"$f":"'Solar - PV Dist. Res'!AC273","v":56.832867580186139},{"$f":"'Solar - PV Dist. Res'!AD273","v":55.628919447310288},{"$f":"'Solar - PV Dist. Res'!AE273","v":54.42650689192714},{"$f":"'Solar - PV Dist. Res'!AF273","v":53.225626978077031},{"$f":"'Solar - PV Dist. Res'!AG273","v":52.026276777280096},{"$f":"'Solar - PV Dist. Res'!AH273","v":50.828453368512498},{"$f":"'Solar - PV Dist. Res'!AI273","v":49.632153838182646},{"$f":"'Solar - PV Dist. Res'!AJ273","v":49.101440473006321},{"$f":"'Solar - PV Dist. Res'!AK273","v":48.571401426822035},{"$f":"'Solar - PV Dist. Res'!AL273","v":48.042035415271499},{"$f":"'Solar - PV Dist. Res'!AM273","v":47.51334115725605},{"$f":"'Solar - PV Dist. Res'!AN273","v":46.985317374926282},{"$f":"'Solar - PV Dist. Res'!AO273","v":46.83839407446672},{"$f":"'Solar - PV Dist. Res'!AP273","v":46.691656862150822},{"$f":"'Solar - PV Dist. Res'!AQ273","v":46.545105384662826},{"$f":"'Solar - PV Dist. Res'!AR273","v":46.398739289580789},{"$f":"'Solar - PV Dist. Res'!AS273","v":46.252558225373704}]
["RC3ReChicago","RD","Constant",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L274","v":127.86770427556138},{"$f":"'Solar - PV Dist. Res'!M274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!N274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!O274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!P274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!Q274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!R274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!S274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!T274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!U274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!V274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!W274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!X274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!Y274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!Z274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AA274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AB274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AC274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AD274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AE274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AF274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AG274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AH274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AI274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AJ274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AK274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AL274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AM274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AN274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AO274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AP274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AQ274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AR274","v":121.21025977266275},{"$f":"'Solar - PV Dist. Res'!AS274","v":121.21025977266275}]
["RL3ReKansasy","RD","Low",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L275","v":116.65643381043098},{"$f":"'Solar - PV Dist. Res'!M275","v":109.80103771440288},{"$f":"'Solar - PV Dist. Res'!N275","v":96.669884881690692},{"$f":"'Solar - PV Dist. Res'!O275","v":90.70445923999047},{"$f":"'Solar - PV Dist. Res'!P275","v":84.316556345416856},{"$f":"'Solar - PV Dist. Res'!Q275","v":78.014177652561401},{"$f":"'Solar - PV Dist. Res'!R275","v":71.796592378083929},{"$f":"'Solar - PV Dist. Res'!S275","v":65.663072973595177},{"$f":"'Solar - PV Dist. Res'!T275","v":59.612895120018663},{"$f":"'Solar - PV Dist. Res'!U275","v":53.645337722207366},{"$f":"'Solar - PV Dist. Res'!V275","v":47.759682903817591},{"$f":"'Solar - PV Dist. Res'!W275","v":41.955216002432572},{"$f":"'Solar - PV Dist. Res'!X275","v":36.231225564932778},{"$f":"'Solar - PV Dist. Res'!Y275","v":30.587003343105117},{"$f":"'Solar - PV Dist. Res'!Z275","v":29.803338038288178},{"$f":"'Solar - PV Dist. Res'!AA275","v":29.02188912444938},{"$f":"'Solar - PV Dist. Res'!AB275","v":28.24264721214902},{"$f":"'Solar - PV Dist. Res'!AC275","v":27.465602964908747},{"$f":"'Solar - PV Dist. Res'!AD275","v":26.690747098838639},{"$f":"'Solar - PV Dist. Res'!AE275","v":25.918070382267477},{"$f":"'Solar - PV Dist. Res'!AF275","v":25.147563635376127},{"$f":"'Solar - PV Dist. Res'!AG275","v":24.379217729833982},{"$f":"'Solar - PV Dist. Res'!AH275","v":23.613023588438494},{"$f":"'Solar - PV Dist. Res'!AI275","v":22.848972184757724},{"$f":"'Solar - PV Dist. Res'!AJ275","v":22.467897010338646},{"$f":"'Solar - PV Dist. Res'!AK275","v":22.087884578279802},{"$f":"'Solar - PV Dist. Res'!AL275","v":21.708930449108117},{"$f":"'Solar - PV Dist. Res'!AM275","v":21.331030208043249},{"$f":"'Solar - PV Dist. Res'!AN275","v":20.954179464826161},{"$f":"'Solar - PV Dist. Res'!AO275","v":20.835954151103881},{"$f":"'Solar - PV Dist. Res'!AP275","v":20.718056261310316},{"$f":"'Solar - PV Dist. Res'!AQ275","v":20.600484437130035},{"$f":"'Solar - PV Dist. Res'!AR275","v":20.483237327750455},{"$f":"'Solar - PV Dist. Res'!AS275","v":20.36631358981019}]
["RM3ReKansasy","RD","Mid",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L276","v":116.65643381043098},{"$f":"'Solar - PV Dist. Res'!M276","v":110.19976516042045},{"$f":"'Solar - PV Dist. Res'!N276","v":106.89053355224978},{"$f":"'Solar - PV Dist. Res'!O276","v":103.85230830499459},{"$f":"'Solar - PV Dist. Res'!P276","v":98.947627369187998},{"$f":"'Solar - PV Dist. Res'!Q276","v":94.075567985299699},{"$f":"'Solar - PV Dist. Res'!R276","v":89.235996232840918},{"$f":"'Solar - PV Dist. Res'!S276","v":84.428778440644066},{"$f":"'Solar - PV Dist. Res'!T276","v":79.653781186898598},{"$f":"'Solar - PV Dist. Res'!U276","v":74.910871299195364},{"$f":"'Solar - PV Dist. Res'!V276","v":70.199915854571245},{"$f":"'Solar - PV Dist. Res'!W276","v":65.520782179563085},{"$f":"'Solar - PV Dist. Res'!X276","v":60.873337850262956},{"$f":"'Solar - PV Dist. Res'!Y276","v":56.257450692381603},{"$f":"'Solar - PV Dist. Res'!Z276","v":55.153432449578503},{"$f":"'Solar - PV Dist. Res'!AA276","v":54.050825929704892},{"$f":"'Solar - PV Dist. Res'!AB276","v":52.949628426707363},{"$f":"'Solar - PV Dist. Res'!AC276","v":51.849837241444142},{"$f":"'Solar - PV Dist. Res'!AD276","v":50.751449681663203},{"$f":"'Solar - PV Dist. Res'!AE276","v":49.65446306198011},{"$f":"'Solar - PV Dist. Res'!AF276","v":48.558874703856233},{"$f":"'Solar - PV Dist. Res'!AG276","v":47.464681935576948},{"$f":"'Solar - PV Dist. Res'!AH276","v":46.371882092229875},{"$f":"'Solar - PV Dist. Res'!AI276","v":45.2804725156833},{"$f":"'Solar - PV Dist. Res'!AJ276","v":44.796291393422884},{"$f":"'Solar - PV Dist. Res'!AK276","v":44.312725466760995},{"$f":"'Solar - PV Dist. Res'!AL276","v":43.829773563950141},{"$f":"'Solar - PV Dist. Res'!AM276","v":43.347434516216708},{"$f":"'Solar - PV Dist. Res'!AN276","v":42.865707157751423},{"$f":"'Solar - PV Dist. Res'!AO276","v":42.731665897118987},{"$f":"'Solar - PV Dist. Res'!AP276","v":42.597794408668975},{"$f":"'Solar - PV Dist. Res'!AQ276","v":42.464092370063845},{"$f":"'Solar - PV Dist. Res'!AR276","v":42.330559459781576},{"$f":"'Solar - PV Dist. Res'!AS276","v":42.19719535711296}]
["RC3ReKansasy","RD","Constant",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L277","v":116.65643381043098},{"$f":"'Solar - PV Dist. Res'!M277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!N277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!O277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!P277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!Q277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!R277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!S277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!T277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!U277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!V277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!W277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!X277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!Y277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!Z277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AA277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AB277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AC277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AD277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AE277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AF277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AG277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AH277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AI277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AJ277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AK277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AL277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AM277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AN277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AO277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AP277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AQ277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AR277","v":110.58270519851092},{"$f":"'Solar - PV Dist. Res'!AS277","v":110.58270519851092}]
["RL3ReLosAngs","RD","Low",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L278","v":103.82263328632905},{"$f":"'Solar - PV Dist. Res'!M278","v":97.721424363149922},{"$f":"'Solar - PV Dist. Res'!N278","v":86.034877632321297},{"$f":"'Solar - PV Dist. Res'!O278","v":80.725730262005186},{"$f":"'Solar - PV Dist. Res'!P278","v":75.040583905056479},{"$f":"'Solar - PV Dist. Res'!Q278","v":69.431552919905656},{"$f":"'Solar - PV Dist. Res'!R278","v":63.897986919357869},{"$f":"'Solar - PV Dist. Res'!S278","v":58.439238395280505},{"$f":"'Solar - PV Dist. Res'!T278","v":53.054662713585209},{"$f":"'Solar - PV Dist. Res'!U278","v":47.743618109436831},{"$f":"'Solar - PV Dist. Res'!V278","v":42.505465682691209},{"$f":"'Solar - PV Dist. Res'!W278","v":37.339569393555337},{"$f":"'Solar - PV Dist. Res'!X278","v":32.245296058466835},{"$f":"'Solar - PV Dist. Res'!Y278","v":27.22201534618635},{"$f":"'Solar - PV Dist. Res'!Z278","v":26.524563924917608},{"$f":"'Solar - PV Dist. Res'!AA278","v":25.829085061357222},{"$f":"'Solar - PV Dist. Res'!AB278","v":25.135570399032066},{"$f":"'Solar - PV Dist. Res'!AC278","v":24.444011628603882},{"$f":"'Solar - PV Dist. Res'!AD278","v":23.754400487537399},{"$f":"'Solar - PV Dist. Res'!AE278","v":23.066728759771287},{"$f":"'Solar - PV Dist. Res'!AF278","v":22.380988275391847},{"$f":"'Solar - PV Dist. Res'!AG278","v":21.697170910309477},{"$f":"'Solar - PV Dist. Res'!AH278","v":21.015268585937857},{"$f":"'Solar - PV Dist. Res'!AI278","v":20.335273268875788},{"$f":"'Solar - PV Dist. Res'!AJ278","v":19.996121566771404},{"$f":"'Solar - PV Dist. Res'!AK278","v":19.657915690857138},{"$f":"'Solar - PV Dist. Res'!AL278","v":19.320651690062572},{"$f":"'Solar - PV Dist. Res'!AM278","v":18.984325635293487},{"$f":"'Solar - PV Dist. Res'!AN278","v":18.648933619279287},{"$f":"'Solar - PV Dist. Res'!AO278","v":18.543714704292597},{"$f":"'Solar - PV Dist. Res'!AP278","v":18.438787192131887},{"$f":"'Solar - PV Dist. Res'!AQ278","v":18.334149873914956},{"$f":"'Solar - PV Dist. Res'!AR278","v":18.229801547437063},{"$f":"'Solar - PV Dist. Res'!AS278","v":18.125741017124888}]
["RM3ReLosAngs","RD","Mid",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L279","v":103.82263328632905},{"$f":"'Solar - PV Dist. Res'!M279","v":98.076286345956177},{"$f":"'Solar - PV Dist. Res'!N279","v":95.131115398308779},{"$f":"'Solar - PV Dist. Res'!O279","v":92.427136411606384},{"$f":"'Solar - PV Dist. Res'!P279","v":88.062037346327372},{"$f":"'Solar - PV Dist. Res'!Q279","v":83.725971016847083},{"$f":"'Solar - PV Dist. Res'!R279","v":79.41881823575909},{"$f":"'Solar - PV Dist. Res'!S279","v":75.14046003754936},{"$f":"'Solar - PV Dist. Res'!T279","v":70.890777678628169},{"$f":"'Solar - PV Dist. Res'!U279","v":66.669652637369737},{"$f":"'Solar - PV Dist. Res'!V279","v":62.47696661415177},{"$f":"'Solar - PV Dist. Res'!W279","v":58.31260153140358},{"$f":"'Solar - PV Dist. Res'!X279","v":54.176439533655177},{"$f":"'Solar - PV Dist. Res'!Y279","v":50.068362987593801},{"$f":"'Solar - PV Dist. Res'!Z279","v":49.085801825555997},{"$f":"'Solar - PV Dist. Res'!AA279","v":48.104497077650038},{"$f":"'Solar - PV Dist. Res'!AB279","v":47.124446335525334},{"$f":"'Solar - PV Dist. Res'!AC279","v":46.145647196982573},{"$f":"'Solar - PV Dist. Res'!AD279","v":45.168097265954202},{"$f":"'Solar - PV Dist. Res'!AE279","v":44.191794152484746},{"$f":"'Solar - PV Dist. Res'!AF279","v":43.216735472711392},{"$f":"'Solar - PV Dist. Res'!AG279","v":42.242918848844596},{"$f":"'Solar - PV Dist. Res'!AH279","v":41.27034190914874},{"$f":"'Solar - PV Dist. Res'!AI279","v":40.299002287922889},{"$f":"'Solar - PV Dist. Res'!AJ279","v":39.86808770002888},{"$f":"'Solar - PV Dist. Res'!AK279","v":39.437720627817797},{"$f":"'Solar - PV Dist. Res'!AL279","v":39.007900028450372},{"$f":"'Solar - PV Dist. Res'!AM279","v":38.578624861734035},{"$f":"'Solar - PV Dist. Res'!AN279","v":38.149894090114465},{"$f":"'Solar - PV Dist. Res'!AO279","v":38.030599198325703},{"$f":"'Solar - PV Dist. Res'!AP279","v":37.911455401461254},{"$f":"'Solar - PV Dist. Res'!AQ279","v":37.792462412645115},{"$f":"'Solar - PV Dist. Res'!AR279","v":37.673619945727069},{"$f":"'Solar - PV Dist. Res'!AS279","v":37.554927715280371}]
["RC3ReLosAngs","RD","Constant",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L280","v":103.82263328632905},{"$f":"'Solar - PV Dist. Res'!M280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!N280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!O280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!P280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!Q280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!R280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!S280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!T280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!U280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!V280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!W280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!X280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!Y280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!Z280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AA280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AB280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AC280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AD280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AE280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AF280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AG280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AH280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AI280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AJ280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AK280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AL280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AM280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AN280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AO280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AP280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AQ280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AR280","v":98.417097751265601},{"$f":"'Solar - PV Dist. Res'!AS280","v":98.417097751265601}]
["RL3ReDaggett","RD","Low",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L281","v":90.863823332704314},{"$f":"'Solar - PV Dist. Res'!M281","v":85.524147848046127},{"$f":"'Solar - PV Dist. Res'!N281","v":75.296278606944625},{"$f":"'Solar - PV Dist. Res'!O281","v":70.649802078331902},{"$f":"'Solar - PV Dist. Res'!P281","v":65.674257557382305},{"$f":"'Solar - PV Dist. Res'!Q281","v":60.765327930286062},{"$f":"'Solar - PV Dist. Res'!R281","v":55.922443989103648},{"$f":"'Solar - PV Dist. Res'!S281","v":51.145039045602395},{"$f":"'Solar - PV Dist. Res'!T281","v":46.432548926864847},{"$f":"'Solar - PV Dist. Res'!U281","v":41.784411971095736},{"$f":"'Solar - PV Dist. Res'!V281","v":37.200069023629169},{"$f":"'Solar - PV Dist. Res'!W281","v":32.678963433130505},{"$f":"'Solar - PV Dist. Res'!X281","v":28.220541047990142},{"$f":"'Solar - PV Dist. Res'!Y281","v":23.824250212903642},{"$f":"'Solar - PV Dist. Res'!Z281","v":23.213852453577584},{"$f":"'Solar - PV Dist. Res'!AA281","v":22.605181043598023},{"$f":"'Solar - PV Dist. Res'!AB281","v":21.998228669520156},{"$f":"'Solar - PV Dist. Res'!AC281","v":21.392988059150827},{"$f":"'Solar - PV Dist. Res'!AD281","v":20.789451981258065},{"$f":"'Solar - PV Dist. Res'!AE281","v":20.18761324528311},{"$f":"'Solar - PV Dist. Res'!AF281","v":19.587464701054834},{"$f":"'Solar - PV Dist. Res'!AG281","v":18.988999238506587},{"$f":"'Solar - PV Dist. Res'!AH281","v":18.39220978739543},{"$f":"'Solar - PV Dist. Res'!AI281","v":17.79708931702368},{"$f":"'Solar - PV Dist. Res'!AJ281","v":17.500269448681379},{"$f":"'Solar - PV Dist. Res'!AK281","v":17.204277351520783},{"$f":"'Solar - PV Dist. Res'!AL281","v":16.909109567631472},{"$f":"'Solar - PV Dist. Res'!AM281","v":16.614762658336236},{"$f":"'Solar - PV Dist. Res'!AN281","v":16.321233204057531},{"$f":"'Solar - PV Dist. Res'!AO281","v":16.229147378452989},{"$f":"'Solar - PV Dist. Res'!AP281","v":16.137316583703093},{"$f":"'Solar - PV Dist. Res'!AQ281","v":16.045739761814456},{"$f":"'Solar - PV Dist. Res'!AR281","v":15.954415860637706},{"$f":"'Solar - PV Dist. Res'!AS281","v":15.863343833827171}]
["RM3ReDaggett","RD","Mid",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L282","v":90.863823332704314},{"$f":"'Solar - PV Dist. Res'!M282","v":85.834717089959653},{"$f":"'Solar - PV Dist. Res'!N282","v":83.2571529866334},{"$f":"'Solar - PV Dist. Res'!O282","v":80.890676032947596},{"$f":"'Solar - PV Dist. Res'!P282","v":77.070414710896415},{"$f":"'Solar - PV Dist. Res'!Q282","v":73.275562351158939},{"$f":"'Solar - PV Dist. Res'!R282","v":69.506014642920661},{"$f":"'Solar - PV Dist. Res'!S282","v":65.761667469563548},{"$f":"'Solar - PV Dist. Res'!T282","v":62.042416908694086},{"$f":"'Solar - PV Dist. Res'!U282","v":58.348159232177764},{"$f":"'Solar - PV Dist. Res'!V282","v":54.678790906173838},{"$f":"'Solar - PV Dist. Res'!W282","v":51.034208591177411},{"$f":"'Solar - PV Dist. Res'!X282","v":47.414309142062358},{"$f":"'Solar - PV Dist. Res'!Y282","v":43.818989608130849},{"$f":"'Solar - PV Dist. Res'!Z282","v":42.959068596546025},{"$f":"'Solar - PV Dist. Res'!AA282","v":42.100247177488335},{"$f":"'Solar - PV Dist. Res'!AB282","v":41.242523243209831},{"$f":"'Solar - PV Dist. Res'!AC282","v":40.385894691346053},{"$f":"'Solar - PV Dist. Res'!AD282","v":39.530359424898947},{"$f":"'Solar - PV Dist. Res'!AE282","v":38.675915352219675},{"$f":"'Solar - PV Dist. Res'!AF282","v":37.822560386991569},{"$f":"'Solar - PV Dist. Res'!AG282","v":36.970292448213179},{"$f":"'Solar - PV Dist. Res'!AH282","v":36.119109460181392},{"$f":"'Solar - PV Dist. Res'!AI282","v":35.269009352474491},{"$f":"'Solar - PV Dist. Res'!AJ282","v":34.891880149077167},{"$f":"'Solar - PV Dist. Res'!AK282","v":34.515230122201473},{"$f":"'Solar - PV Dist. Res'!AL282","v":34.139058359172019},{"$f":"'Solar - PV Dist. Res'!AM282","v":33.763363949629756},{"$f":"'Solar - PV Dist. Res'!AN282","v":33.388145985524581},{"$f":"'Solar - PV Dist. Res'!AO282","v":33.283741101648303},{"$f":"'Solar - PV Dist. Res'!AP282","v":33.179468453509791},{"$f":"'Solar - PV Dist. Res'!AQ282","v":33.075327790039992},{"$f":"'Solar - PV Dist. Res'!AR282","v":32.971318860805042},{"$f":"'Solar - PV Dist. Res'!AS282","v":32.867441416004283}]
["RC3ReDaggett","RD","Constant",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L283","v":90.863823332704314},{"$f":"'Solar - PV Dist. Res'!M283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!N283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!O283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!P283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!Q283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!R283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!S283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!T283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!U283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!V283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!W283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!X283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!Y283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!Z283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AA283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AB283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AC283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AD283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AE283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AF283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AG283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AH283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AI283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AJ283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AK283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AL283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AM283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AN283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AO283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AP283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AQ283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AR283","v":86.132989502646424},{"$f":"'Solar - PV Dist. Res'!AS283","v":86.132989502646424}]
[{"$f":"_xlfn.CONCAT(LEFT(B131,1), LEFT(C131,1), LEFT(D131,1),LEFT(E131,2),LEFT(F131,6),RIGHT(F131,1))","v":"RL3GeHydroFh"},"RD","Low",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L330","v":75.280473935876984},{"$f":"Geothermal!M330","v":71.526073760572359},{"$f":"Geothermal!N330","v":67.909373276265768},{"$f":"Geothermal!O330","v":64.430468584023984},{"$f":"Geothermal!P330","v":61.089306259045735},{"$f":"Geothermal!Q330","v":57.885662876405405},{"$f":"Geothermal!R330","v":54.819124331369046},{"$f":"Geothermal!S330","v":51.88906536017479},{"$f":"Geothermal!T330","v":49.094629722393478},{"$f":"Geothermal!U330","v":46.434711552939149},{"$f":"Geothermal!V330","v":43.907938426757987},{"$f":"Geothermal!W330","v":41.512656698477393},{"$f":"Geothermal!X330","v":39.246919679406062},{"$f":"Geothermal!Y330","v":37.108479192345378},{"$f":"Geothermal!Z330","v":37.108479192345378},{"$f":"Geothermal!AA330","v":37.108479192345378},{"$f":"Geothermal!AB330","v":37.108479192345378},{"$f":"Geothermal!AC330","v":37.108479192345378},{"$f":"Geothermal!AD330","v":37.108479192345378},{"$f":"Geothermal!AE330","v":37.108479192345378},{"$f":"Geothermal!AF330","v":37.108479192345378},{"$f":"Geothermal!AG330","v":37.108479192345378},{"$f":"Geothermal!AH330","v":37.108479192345378},{"$f":"Geothermal!AI330","v":37.108479192345378},{"$f":"Geothermal!AJ330","v":37.108479192345378},{"$f":"Geothermal!AK330","v":37.108479192345378},{"$f":"Geothermal!AL330","v":37.108479192345378},{"$f":"Geothermal!AM330","v":37.108479192345378},{"$f":"Geothermal!AN330","v":37.108479192345378},{"$f":"Geothermal!AO330","v":37.108479192345378},{"$f":"Geothermal!AP330","v":37.108479192345378},{"$f":"Geothermal!AQ330","v":37.108479192345378},{"$f":"Geothermal!AR330","v":37.108479192345378},{"$f":"Geothermal!AS330","v":37.108479192345378}]
["RM3GeHydroFh","RD","Mid",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L331","v":77.503351589441451},{"$f":"Geothermal!M331","v":77.06510028035504},{"$f":"Geothermal!N331","v":76.629837216658032},{"$f":"Geothermal!O331","v":76.197543182357506},{"$f":"Geothermal!P331","v":75.768199079213488},{"$f":"Geothermal!Q331","v":75.341785926042121},{"$f":"Geothermal!R331","v":74.918284858021039},{"$f":"Geothermal!S331","v":74.497677126000596},{"$f":"Geothermal!T331","v":74.079944095817851},{"$f":"Geothermal!U331","v":73.665067247614701},{"$f":"Geothermal!V331","v":73.253028175160182},{"$f":"Geothermal!W331","v":72.843808585177698},{"$f":"Geothermal!X331","v":72.437390296673613},{"$f":"Geothermal!Y331","v":72.033755240272157},{"$f":"Geothermal!Z331","v":71.759346492182985},{"$f":"Geothermal!AA331","v":71.486309787834273},{"$f":"Geothermal!AB331","v":71.214638267007317},{"$f":"Geothermal!AC331","v":70.944325103784479},{"$f":"Geothermal!AD331","v":70.675363506377749},{"$f":"Geothermal!AE331","v":70.407746716958073},{"$f":"Geothermal!AF331","v":70.141468011485472},{"$f":"Geothermal!AG331","v":69.876520699540251},{"$f":"Geothermal!AH331","v":69.612898124154754},{"$f":"Geothermal!AI331","v":69.350593661646172},{"$f":"Geothermal!AJ331","v":69.089600721450168},{"$f":"Geothermal!AK331","v":68.829912745955113},{"$f":"Geothermal!AL331","v":68.571523210337546},{"$f":"Geothermal!AM331","v":68.314425622398048},{"$f":"Geothermal!AN331","v":68.058613522398261},{"$f":"Geothermal!AO331","v":67.804080482898485},{"$f":"Geothermal!AP331","v":67.550820108596184},{"$f":"Geothermal!AQ331","v":67.298826036165423},{"$f":"Geothermal!AR331","v":67.048091934096789},{"$f":"Geothermal!AS331","v":66.79861150253852}]
["RC3GeHydroFh","RD","Constant",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L332","v":77.806624684753018},{"$f":"Geothermal!M332","v":77.806624684753018},{"$f":"Geothermal!N332","v":77.806624684753018},{"$f":"Geothermal!O332","v":77.806624684753018},{"$f":"Geothermal!P332","v":77.806624684753018},{"$f":"Geothermal!Q332","v":77.806624684753018},{"$f":"Geothermal!R332","v":77.806624684753018},{"$f":"Geothermal!S332","v":77.806624684753018},{"$f":"Geothermal!T332","v":77.806624684753018},{"$f":"Geothermal!U332","v":77.806624684753018},{"$f":"Geothermal!V332","v":77.806624684753018},{"$f":"Geothermal!W332","v":77.806624684753018},{"$f":"Geothermal!X332","v":77.806624684753018},{"$f":"Geothermal!Y332","v":77.806624684753018},{"$f":"Geothermal!Z332","v":77.806624684753018},{"$f":"Geothermal!AA332","v":77.806624684753018},{"$f":"Geothermal!AB332","v":77.806624684753018},{"$f":"Geothermal!AC332","v":77.806624684753018},{"$f":"Geothermal!AD332","v":77.806624684753018},{"$f":"Geothermal!AE332","v":77.806624684753018},{"$f":"Geothermal!AF332","v":77.806624684753018},{"$f":"Geothermal!AG332","v":77.806624684753018},{"$f":"Geothermal!AH332","v":77.806624684753018},{"$f":"Geothermal!AI332","v":77.806624684753018},{"$f":"Geothermal!AJ332","v":77.806624684753018},{"$f":"Geothermal!AK332","v":77.806624684753018},{"$f":"Geothermal!AL332","v":77.806624684753018},{"$f":"Geothermal!AM332","v":77.806624684753018},{"$f":"Geothermal!AN332","v":77.806624684753018},{"$f":"Geothermal!AO332","v":77.806624684753018},{"$f":"Geothermal!AP332","v":77.806624684753018},{"$f":"Geothermal!AQ332","v":77.806624684753018},{"$f":"Geothermal!AR332","v":77.806624684753018},{"$f":"Geothermal!AS332","v":77.806624684753018}]
["RL3GeHydroBy","RD","Low",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L333","v":110.1864826140195},{"$f":"Geothermal!M333","v":105.12434943530852},{"$f":"Geothermal!N333","v":100.23036425164095},{"$f":"Geothermal!O333","v":95.505655084188078},{"$f":"Geothermal!P333","v":90.951196559515168},{"$f":"Geothermal!Q333","v":86.567780041269941},{"$f":"Geothermal!R333","v":82.355982642667186},{"$f":"Geothermal!S333","v":78.316135619959454},{"$f":"Geothermal!T333","v":74.448292739656154},{"$f":"Geothermal!U333","v":70.752199297688549},{"$f":"Geothermal!V333","v":67.227262541648059},{"$f":"Geothermal!W333","v":63.872524302023187},{"$f":"Geothermal!X333","v":60.686636669476457},{"$f":"Geothermal!Y333","v":57.667841557526145},{"$f":"Geothermal!Z333","v":57.667841557526145},{"$f":"Geothermal!AA333","v":57.667841557526145},{"$f":"Geothermal!AB333","v":57.667841557526145},{"$f":"Geothermal!AC333","v":57.667841557526145},{"$f":"Geothermal!AD333","v":57.667841557526145},{"$f":"Geothermal!AE333","v":57.667841557526145},{"$f":"Geothermal!AF333","v":57.667841557526145},{"$f":"Geothermal!AG333","v":57.667841557526145},{"$f":"Geothermal!AH333","v":57.667841557526145},{"$f":"Geothermal!AI333","v":57.667841557526145},{"$f":"Geothermal!AJ333","v":57.667841557526145},{"$f":"Geothermal!AK333","v":57.667841557526145},{"$f":"Geothermal!AL333","v":57.667841557526145},{"$f":"Geothermal!AM333","v":57.667841557526145},{"$f":"Geothermal!AN333","v":57.667841557526145},{"$f":"Geothermal!AO333","v":57.667841557526145},{"$f":"Geothermal!AP333","v":57.667841557526145},{"$f":"Geothermal!AQ333","v":57.667841557526145},{"$f":"Geothermal!AR333","v":57.667841557526145},{"$f":"Geothermal!AS333","v":57.667841557526145}]
["RM3GeHydroBy","RD","Mid",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L334","v":112.99330702999536},{"$f":"Geothermal!M334","v":112.35727577970138},{"$f":"Geothermal!N334","v":111.72558135034051},{"$f":"Geothermal!O334","v":111.09819585386829},{"$f":"Geothermal!P334","v":110.47509157313425},{"$f":"Geothermal!Q334","v":109.85624096087081},{"$f":"Geothermal!R334","v":109.241616638685},{"$f":"Geothermal!S334","v":108.63119139605892},{"$f":"Geothermal!T334","v":108.02493818935415},{"$f":"Geothermal!U334","v":107.42283014082199},{"$f":"Geothermal!V334","v":106.82484053762026},{"$f":"Geothermal!W334","v":106.23094283083661},{"$f":"Geothermal!X334","v":105.64111063451429},{"$f":"Geothermal!Y334","v":105.05531772468666},{"$f":"Geothermal!Z334","v":104.65707010848996},{"$f":"Geothermal!AA334","v":104.26081373037425},{"$f":"Geothermal!AB334","v":103.86653863414909},{"$f":"Geothermal!AC334","v":103.47423491340504},{"$f":"Geothermal!AD334","v":103.08389271126478},{"$f":"Geothermal!AE334","v":102.69550222013517},{"$f":"Geothermal!AF334","v":102.30905368146121},{"$f":"Geothermal!AG334","v":101.92453738548063},{"$f":"Geothermal!AH334","v":101.54194367097995},{"$f":"Geothermal!AI334","v":101.16126292505176},{"$f":"Geothermal!AJ334","v":100.78248558285323},{"$f":"Geothermal!AK334","v":100.4056021273657},{"$f":"Geothermal!AL334","v":100.03060308915559},{"$f":"Geothermal!AM334","v":99.65747904613653},{"$f":"Geothermal!AN334","v":99.286220623332568},{"$f":"Geothermal!AO334","v":98.916818492642633},{"$f":"Geothermal!AP334","v":98.549263372606134},{"$f":"Geothermal!AQ334","v":98.183546028169843},{"$f":"Geothermal!AR334","v":97.819657270455707},{"$f":"Geothermal!AS334","v":97.457587956530148}]
["RC3GeHydroBy","RD","Constant",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L335","v":113.43344528398856},{"$f":"Geothermal!M335","v":113.43344528398856},{"$f":"Geothermal!N335","v":113.43344528398856},{"$f":"Geothermal!O335","v":113.43344528398856},{"$f":"Geothermal!P335","v":113.43344528398856},{"$f":"Geothermal!Q335","v":113.43344528398856},{"$f":"Geothermal!R335","v":113.43344528398856},{"$f":"Geothermal!S335","v":113.43344528398856},{"$f":"Geothermal!T335","v":113.43344528398856},{"$f":"Geothermal!U335","v":113.43344528398856},{"$f":"Geothermal!V335","v":113.43344528398856},{"$f":"Geothermal!W335","v":113.43344528398856},{"$f":"Geothermal!X335","v":113.43344528398856},{"$f":"Geothermal!Y335","v":113.43344528398856},{"$f":"Geothermal!Z335","v":113.43344528398856},{"$f":"Geothermal!AA335","v":113.43344528398856},{"$f":"Geothermal!AB335","v":113.43344528398856},{"$f":"Geothermal!AC335","v":113.43344528398856},{"$f":"Geothermal!AD335","v":113.43344528398856},{"$f":"Geothermal!AE335","v":113.43344528398856},{"$f":"Geothermal!AF335","v":113.43344528398856},{"$f":"Geothermal!AG335","v":113.43344528398856},{"$f":"Geothermal!AH335","v":113.43344528398856},{"$f":"Geothermal!AI335","v":113.43344528398856},{"$f":"Geothermal!AJ335","v":113.43344528398856},{"$f":"Geothermal!AK335","v":113.43344528398856},{"$f":"Geothermal!AL335","v":113.43344528398856},{"$f":"Geothermal!AM335","v":113.43344528398856},{"$f":"Geothermal!AN335","v":113.43344528398856},{"$f":"Geothermal!AO335","v":113.43344528398856},{"$f":"Geothermal!AP335","v":113.43344528398856},{"$f":"Geothermal!AQ335","v":113.43344528398856},{"$f":"Geothermal!AR335","v":113.43344528398856},{"$f":"Geothermal!AS335","v":113.43344528398856}]
["RL3GeNFEGSFh","RD","Low",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L336","v":228.86780167714022},{"$f":"Geothermal!M336","v":207.74008657738048},{"$f":"Geothermal!N336","v":187.83422303629175},{"$f":"Geothermal!O336","v":169.12746993832442},{"$f":"Geothermal!P336","v":151.59507783859317},{"$f":"Geothermal!Q336","v":135.21022090199961},{"$f":"Geothermal!R336","v":119.94394729098165},{"$f":"Geothermal!S336","v":105.76515149737592},{"$f":"Geothermal!T336","v":92.64057201703838},{"$f":"Geothermal!U336","v":80.534817526554747},{"$f":"Geothermal!V336","v":69.410424325605959},{"$f":"Geothermal!W336","v":59.227947248989615},{"$f":"Geothermal!X336","v":49.946085529997227},{"$f":"Geothermal!Y336","v":41.521844222813712},{"$f":"Geothermal!Z336","v":41.521844222813712},{"$f":"Geothermal!AA336","v":41.521844222813712},{"$f":"Geothermal!AB336","v":41.521844222813712},{"$f":"Geothermal!AC336","v":41.521844222813712},{"$f":"Geothermal!AD336","v":41.521844222813712},{"$f":"Geothermal!AE336","v":41.521844222813712},{"$f":"Geothermal!AF336","v":41.521844222813712},{"$f":"Geothermal!AG336","v":41.521844222813712},{"$f":"Geothermal!AH336","v":41.521844222813712},{"$f":"Geothermal!AI336","v":41.521844222813712},{"$f":"Geothermal!AJ336","v":41.521844222813712},{"$f":"Geothermal!AK336","v":41.521844222813712},{"$f":"Geothermal!AL336","v":41.521844222813712},{"$f":"Geothermal!AM336","v":41.521844222813712},{"$f":"Geothermal!AN336","v":41.521844222813712},{"$f":"Geothermal!AO336","v":41.521844222813712},{"$f":"Geothermal!AP336","v":41.521844222813712},{"$f":"Geothermal!AQ336","v":41.521844222813712},{"$f":"Geothermal!AR336","v":41.521844222813712},{"$f":"Geothermal!AS336","v":41.521844222813712}]
["RM3GeNFEGSFh","RD","Mid",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L337","v":241.83547542566058},{"$f":"Geothermal!M337","v":240.32746149789142},{"$f":"Geothermal!N337","v":238.82973006232123},{"$f":"Geothermal!O337","v":237.3422149971052},{"$f":"Geothermal!P337","v":235.86485058558429},{"$f":"Geothermal!Q337","v":234.39757151388721},{"$f":"Geothermal!R337","v":232.9403128685401},{"$f":"Geothermal!S337","v":231.49301013409664},{"$f":"Geothermal!T337","v":230.05559919077749},{"$f":"Geothermal!U337","v":228.62801631212386},{"$f":"Geothermal!V337","v":227.21019816266576},{"$f":"Geothermal!W337","v":225.80208179560694},{"$f":"Geothermal!X337","v":224.40360465051444},{"$f":"Geothermal!Y337","v":223.01470455103006},{"$f":"Geothermal!Z337","v":222.0704695757079},{"$f":"Geothermal!AA337","v":221.13095577526229},{"$f":"Geothermal!AB337","v":220.19613954381896},{"$f":"Geothermal!AC337","v":219.26599739353281},{"$f":"Geothermal!AD337","v":218.34050595399808},{"$f":"Geothermal!AE337","v":217.41964197166104},{"$f":"Geothermal!AF337","v":216.50338230923569},{"$f":"Geothermal!AG337","v":215.59170394512248},{"$f":"Geothermal!AH337","v":214.68458397282981},{"$f":"Geothermal!AI337","v":213.78199960039862},{"$f":"Geothermal!AJ337","v":212.88392814982959},{"$f":"Geothermal!AK337","v":211.9903470565134},{"$f":"Geothermal!AL337","v":211.1012338686638},{"$f":"Geothermal!AM337","v":210.21656624675344},{"$f":"Geothermal!AN337","v":209.33632196295261},{"$f":"Geothermal!AO337","v":208.46047890057079},{"$f":"Geothermal!AP337","v":207.5890150535009},{"$f":"Geothermal!AQ337","v":206.72190852566635},{"$f":"Geothermal!AR337","v":205.85913753047097},{"$f":"Geothermal!AS337","v":205.0006803902516}]
["RC3GeNFEGSFh","RD","Constant",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L338","v":242.87903203841969},{"$f":"Geothermal!M338","v":242.87903203841969},{"$f":"Geothermal!N338","v":242.87903203841969},{"$f":"Geothermal!O338","v":242.87903203841969},{"$f":"Geothermal!P338","v":242.87903203841969},{"$f":"Geothermal!Q338","v":242.87903203841969},{"$f":"Geothermal!R338","v":242.87903203841969},{"$f":"Geothermal!S338","v":242.87903203841969},{"$f":"Geothermal!T338","v":242.87903203841969},{"$f":"Geothermal!U338","v":242.87903203841969},{"$f":"Geothermal!V338","v":242.87903203841969},{"$f":"Geothermal!W338","v":242.87903203841969},{"$f":"Geothermal!X338","v":242.87903203841969},{"$f":"Geothermal!Y338","v":242.87903203841969},{"$f":"Geothermal!Z338","v":242.87903203841969},{"$f":"Geothermal!AA338","v":242.87903203841969},{"$f":"Geothermal!AB338","v":242.87903203841969},{"$f":"Geothermal!AC338","v":242.87903203841969},{"$f":"Geothermal!AD338","v":242.87903203841969},{"$f":"Geothermal!AE338","v":242.87903203841969},{"$f":"Geothermal!AF338","v":242.87903203841969},{"$f":"Geothermal!AG338","v":242.87903203841969},{"$f":"Geothermal!AH338","v":242.87903203841969},{"$f":"Geothermal!AI338","v":242.87903203841969},{"$f":"Geothermal!AJ338","v":242.87903203841969},{"$f":"Geothermal!AK338","v":242.87903203841969},{"$f":"Geothermal!AL338","v":242.87903203841969},{"$f":"Geothermal!AM338","v":242.87903203841969},{"$f":"Geothermal!AN338","v":242.87903203841969},{"$f":"Geothermal!AO338","v":242.87903203841969},{"$f":"Geothermal!AP338","v":242.87903203841969},{"$f":"Geothermal!AQ338","v":242.87903203841969},{"$f":"Geothermal!AR338","v":242.87903203841969},{"$f":"Geothermal!AS338","v":242.87903203841969}]
["RL3GeNFEGSBy","RD","Low",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L339","v":580.91182993717791},{"$f":"Geothermal!M339","v":523.3059542710223},{"$f":"Geothermal!N339","v":469.01070034934622},{"$f":"Geothermal!O339","v":417.96125281662268},{"$f":"Geothermal!P339","v":370.08726234512244},{"$f":"Geothermal!Q339","v":325.31267662285433},{"$f":"Geothermal!R339","v":283.55562407597739},{"$f":"Geothermal!S339","v":244.72835978236111},{"$f":"Geothermal!T339","v":208.73728269103785},{"$f":"Geothermal!U339","v":175.48303252495174},{"$f":"Geothermal!V339","v":144.86067357639092},{"$f":"Geothermal!W339","v":116.7599709893359},{"$f":"Geothermal!X339","v":91.065763067839725},{"$f":"Geothermal!Y339","v":67.658430689259305},{"$f":"Geothermal!Z339","v":67.658430689259305},{"$f":"Geothermal!AA339","v":67.658430689259305},{"$f":"Geothermal!AB339","v":67.658430689259305},{"$f":"Geothermal!AC339","v":67.658430689259305},{"$f":"Geothermal!AD339","v":67.658430689259305},{"$f":"Geothermal!AE339","v":67.658430689259305},{"$f":"Geothermal!AF339","v":67.658430689259305},{"$f":"Geothermal!AG339","v":67.658430689259305},{"$f":"Geothermal!AH339","v":67.658430689259305},{"$f":"Geothermal!AI339","v":67.658430689259305},{"$f":"Geothermal!AJ339","v":67.658430689259305},{"$f":"Geothermal!AK339","v":67.658430689259305},{"$f":"Geothermal!AL339","v":67.658430689259305},{"$f":"Geothermal!AM339","v":67.658430689259305},{"$f":"Geothermal!AN339","v":67.658430689259305},{"$f":"Geothermal!AO339","v":67.658430689259305},{"$f":"Geothermal!AP339","v":67.658430689259305},{"$f":"Geothermal!AQ339","v":67.658430689259305},{"$f":"Geothermal!AR339","v":67.658430689259305},{"$f":"Geothermal!AS339","v":67.658430689259305}]
["RM3GeNFEGSBy","RD","Mid",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L340","v":618.36771131327987},{"$f":"Geothermal!M340","v":614.59553735570012},{"$f":"Geothermal!N340","v":610.84908421447199},{"$f":"Geothermal!O340","v":607.12818649118879},{"$f":"Geothermal!P340","v":603.43267980098301},{"$f":"Geothermal!Q340","v":599.76240076652778},{"$f":"Geothermal!R340","v":596.11718701205768},{"$f":"Geothermal!S340","v":592.49687715744108},{"$f":"Geothermal!T340","v":588.90131081227469},{"$f":"Geothermal!U340","v":585.33032857001501},{"$f":"Geothermal!V340","v":581.78377200214447},{"$f":"Geothermal!W340","v":578.26148365238168},{"$f":"Geothermal!X340","v":574.76330703090127},{"$f":"Geothermal!Y340","v":571.28908660861032},{"$f":"Geothermal!Z340","v":568.92715976021873},{"$f":"Geothermal!AA340","v":566.57704254606904},{"$f":"Geothermal!AB340","v":564.23867591799024},{"$f":"Geothermal!AC340","v":561.9120011230516},{"$f":"Geothermal!AD340","v":559.59695970208793},{"$f":"Geothermal!AE340","v":557.29349348822893},{"$f":"Geothermal!AF340","v":555.00154460543922},{"$f":"Geothermal!AG340","v":552.72105546706337},{"$f":"Geothermal!AH340","v":550.45196877437957},{"$f":"Geothermal!AI340","v":548.19422751515913},{"$f":"Geothermal!AJ340","v":545.9477749622348},{"$f":"Geothermal!AK340","v":543.71255467207504},{"$f":"Geothermal!AL340","v":541.4885104833661},{"$f":"Geothermal!AM340","v":539.27558651560071},{"$f":"Geothermal!AN340","v":537.07372716767418},{"$f":"Geothermal!AO340","v":534.88287711648718},{"$f":"Geothermal!AP340","v":532.70298131555626},{"$f":"Geothermal!AQ340","v":530.53398499362982},{"$f":"Geothermal!AR340","v":528.37583365331318},{"$f":"Geothermal!AS340","v":526.228473069698}]
["RC3GeNFEGSBy","RD","Constant",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L341","v":620.97808314435031},{"$f":"Geothermal!M341","v":620.97808314435031},{"$f":"Geothermal!N341","v":620.97808314435031},{"$f":"Geothermal!O341","v":620.97808314435031},{"$f":"Geothermal!P341","v":620.97808314435031},{"$f":"Geothermal!Q341","v":620.97808314435031},{"$f":"Geothermal!R341","v":620.97808314435031},{"$f":"Geothermal!S341","v":620.97808314435031},{"$f":"Geothermal!T341","v":620.97808314435031},{"$f":"Geothermal!U341","v":620.97808314435031},{"$f":"Geothermal!V341","v":620.97808314435031},{"$f":"Geothermal!W341","v":620.97808314435031},{"$f":"Geothermal!X341","v":620.97808314435031},{"$f":"Geothermal!Y341","v":620.97808314435031},{"$f":"Geothermal!Z341","v":620.97808314435031},{"$f":"Geothermal!AA341","v":620.97808314435031},{"$f":"Geothermal!AB341","v":620.97808314435031},{"$f":"Geothermal!AC341","v":620.97808314435031},{"$f":"Geothermal!AD341","v":620.97808314435031},{"$f":"Geothermal!AE341","v":620.97808314435031},{"$f":"Geothermal!AF341","v":620.97808314435031},{"$f":"Geothermal!AG341","v":620.97808314435031},{"$f":"Geothermal!AH341","v":620.97808314435031},{"$f":"Geothermal!AI341","v":620.97808314435031},{"$f":"Geothermal!AJ341","v":620.97808314435031},{"$f":"Geothermal!AK341","v":620.97808314435031},{"$f":"Geothermal!AL341","v":620.97808314435031},{"$f":"Geothermal!AM341","v":620.97808314435031},{"$f":"Geothermal!AN341","v":620.97808314435031},{"$f":"Geothermal!AO341","v":620.97808314435031},{"$f":"Geothermal!AP341","v":620.97808314435031},{"$f":"Geothermal!AQ341","v":620.97808314435031},{"$f":"Geothermal!AR341","v":620.97808314435031},{"$f":"Geothermal!AS341","v":620.97808314435031}]
["RL3GeDeepEGh","RD","Low",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L342","v":228.86780167714022},{"$f":"Geothermal!M342","v":207.74008657738048},{"$f":"Geothermal!N342","v":187.83422303629175},{"$f":"Geothermal!O342","v":169.12746993832442},{"$f":"Geothermal!P342","v":151.59507783859317},{"$f":"Geothermal!Q342","v":135.21022090199961},{"$f":"Geothermal!R342","v":119.94394729098165},{"$f":"Geothermal!S342","v":105.76515149737592},{"$f":"Geothermal!T342","v":92.64057201703838},{"$f":"Geothermal!U342","v":80.534817526554747},{"$f":"Geothermal!V342","v":69.410424325605959},{"$f":"Geothermal!W342","v":59.227947248989615},{"$f":"Geothermal!X342","v":49.946085529997227},{"$f":"Geothermal!Y342","v":41.521844222813712},{"$f":"Geothermal!Z342","v":41.521844222813712},{"$f":"Geothermal!AA342","v":41.521844222813712},{"$f":"Geothermal!AB342","v":41.521844222813712},{"$f":"Geothermal!AC342","v":41.521844222813712},{"$f":"Geothermal!AD342","v":41.521844222813712},{"$f":"Geothermal!AE342","v":41.521844222813712},{"$f":"Geothermal!AF342","v":41.521844222813712},{"$f":"Geothermal!AG342","v":41.521844222813712},{"$f":"Geothermal!AH342","v":41.521844222813712},{"$f":"Geothermal!AI342","v":41.521844222813712},{"$f":"Geothermal!AJ342","v":41.521844222813712},{"$f":"Geothermal!AK342","v":41.521844222813712},{"$f":"Geothermal!AL342","v":41.521844222813712},{"$f":"Geothermal!AM342","v":41.521844222813712},{"$f":"Geothermal!AN342","v":41.521844222813712},{"$f":"Geothermal!AO342","v":41.521844222813712},{"$f":"Geothermal!AP342","v":41.521844222813712},{"$f":"Geothermal!AQ342","v":41.521844222813712},{"$f":"Geothermal!AR342","v":41.521844222813712},{"$f":"Geothermal!AS342","v":41.521844222813712}]
["RM3GeDeepEGh","RD","Mid",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L343","v":241.83547542566058},{"$f":"Geothermal!M343","v":240.32746149789142},{"$f":"Geothermal!N343","v":238.82973006232123},{"$f":"Geothermal!O343","v":237.3422149971052},{"$f":"Geothermal!P343","v":235.86485058558429},{"$f":"Geothermal!Q343","v":234.39757151388721},{"$f":"Geothermal!R343","v":232.9403128685401},{"$f":"Geothermal!S343","v":231.49301013409664},{"$f":"Geothermal!T343","v":230.05559919077749},{"$f":"Geothermal!U343","v":228.62801631212386},{"$f":"Geothermal!V343","v":227.21019816266576},{"$f":"Geothermal!W343","v":225.80208179560694},{"$f":"Geothermal!X343","v":224.40360465051444},{"$f":"Geothermal!Y343","v":223.01470455103006},{"$f":"Geothermal!Z343","v":222.0704695757079},{"$f":"Geothermal!AA343","v":221.13095577526229},{"$f":"Geothermal!AB343","v":220.19613954381896},{"$f":"Geothermal!AC343","v":219.26599739353281},{"$f":"Geothermal!AD343","v":218.34050595399808},{"$f":"Geothermal!AE343","v":217.41964197166104},{"$f":"Geothermal!AF343","v":216.50338230923569},{"$f":"Geothermal!AG343","v":215.59170394512248},{"$f":"Geothermal!AH343","v":214.68458397282981},{"$f":"Geothermal!AI343","v":213.78199960039862},{"$f":"Geothermal!AJ343","v":212.88392814982959},{"$f":"Geothermal!AK343","v":211.9903470565134},{"$f":"Geothermal!AL343","v":211.1012338686638},{"$f":"Geothermal!AM343","v":210.21656624675344},{"$f":"Geothermal!AN343","v":209.33632196295261},{"$f":"Geothermal!AO343","v":208.46047890057079},{"$f":"Geothermal!AP343","v":207.5890150535009},{"$f":"Geothermal!AQ343","v":206.72190852566635},{"$f":"Geothermal!AR343","v":205.85913753047097},{"$f":"Geothermal!AS343","v":205.0006803902516}]
["RC3GeDeepEGh","RD","Constant",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L344","v":242.87903203841969},{"$f":"Geothermal!M344","v":242.87903203841969},{"$f":"Geothermal!N344","v":242.87903203841969},{"$f":"Geothermal!O344","v":242.87903203841969},{"$f":"Geothermal!P344","v":242.87903203841969},{"$f":"Geothermal!Q344","v":242.87903203841969},{"$f":"Geothermal!R344","v":242.87903203841969},{"$f":"Geothermal!S344","v":242.87903203841969},{"$f":"Geothermal!T344","v":242.87903203841969},{"$f":"Geothermal!U344","v":242.87903203841969},{"$f":"Geothermal!V344","v":242.87903203841969},{"$f":"Geothermal!W344","v":242.87903203841969},{"$f":"Geothermal!X344","v":242.87903203841969},{"$f":"Geothermal!Y344","v":242.87903203841969},{"$f":"Geothermal!Z344","v":242.87903203841969},{"$f":"Geothermal!AA344","v":242.87903203841969},{"$f":"Geothermal!AB344","v":242.87903203841969},{"$f":"Geothermal!AC344","v":242.87903203841969},{"$f":"Geothermal!AD344","v":242.87903203841969},{"$f":"Geothermal!AE344","v":242.87903203841969},{"$f":"Geothermal!AF344","v":242.87903203841969},{"$f":"Geothermal!AG344","v":242.87903203841969},{"$f":"Geothermal!AH344","v":242.87903203841969},{"$f":"Geothermal!AI344","v":242.87903203841969},{"$f":"Geothermal!AJ344","v":242.87903203841969},{"$f":"Geothermal!AK344","v":242.87903203841969},{"$f":"Geothermal!AL344","v":242.87903203841969},{"$f":"Geothermal!AM344","v":242.87903203841969},{"$f":"Geothermal!AN344","v":242.87903203841969},{"$f":"Geothermal!AO344","v":242.87903203841969},{"$f":"Geothermal!AP344","v":242.87903203841969},{"$f":"Geothermal!AQ344","v":242.87903203841969},{"$f":"Geothermal!AR344","v":242.87903203841969},{"$f":"Geothermal!AS344","v":242.87903203841969}]
["RL3GeDeepEGy","RD","Low",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L345","v":580.91182993717791},{"$f":"Geothermal!M345","v":523.3059542710223},{"$f":"Geothermal!N345","v":469.01070034934622},{"$f":"Geothermal!O345","v":417.96125281662268},{"$f":"Geothermal!P345","v":370.08726234512244},{"$f":"Geothermal!Q345","v":325.31267662285433},{"$f":"Geothermal!R345","v":283.55562407597739},{"$f":"Geothermal!S345","v":244.72835978236111},{"$f":"Geothermal!T345","v":208.73728269103785},{"$f":"Geothermal!U345","v":175.48303252495174},{"$f":"Geothermal!V345","v":144.86067357639092},{"$f":"Geothermal!W345","v":116.7599709893359},{"$f":"Geothermal!X345","v":91.065763067839725},{"$f":"Geothermal!Y345","v":67.658430689259305},{"$f":"Geothermal!Z345","v":67.658430689259305},{"$f":"Geothermal!AA345","v":67.658430689259305},{"$f":"Geothermal!AB345","v":67.658430689259305},{"$f":"Geothermal!AC345","v":67.658430689259305},{"$f":"Geothermal!AD345","v":67.658430689259305},{"$f":"Geothermal!AE345","v":67.658430689259305},{"$f":"Geothermal!AF345","v":67.658430689259305},{"$f":"Geothermal!AG345","v":67.658430689259305},{"$f":"Geothermal!AH345","v":67.658430689259305},{"$f":"Geothermal!AI345","v":67.658430689259305},{"$f":"Geothermal!AJ345","v":67.658430689259305},{"$f":"Geothermal!AK345","v":67.658430689259305},{"$f":"Geothermal!AL345","v":67.658430689259305},{"$f":"Geothermal!AM345","v":67.658430689259305},{"$f":"Geothermal!AN345","v":67.658430689259305},{"$f":"Geothermal!AO345","v":67.658430689259305},{"$f":"Geothermal!AP345","v":67.658430689259305},{"$f":"Geothermal!AQ345","v":67.658430689259305},{"$f":"Geothermal!AR345","v":67.658430689259305},{"$f":"Geothermal!AS345","v":67.658430689259305}]
["RM3GeDeepEGy","RD","Mid",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L346","v":618.36771131327987},{"$f":"Geothermal!M346","v":614.59553735570012},{"$f":"Geothermal!N346","v":610.84908421447199},{"$f":"Geothermal!O346","v":607.12818649118879},{"$f":"Geothermal!P346","v":603.43267980098301},{"$f":"Geothermal!Q346","v":599.76240076652778},{"$f":"Geothermal!R346","v":596.11718701205768},{"$f":"Geothermal!S346","v":592.49687715744108},{"$f":"Geothermal!T346","v":588.90131081227469},{"$f":"Geothermal!U346","v":585.33032857001501},{"$f":"Geothermal!V346","v":581.78377200214447},{"$f":"Geothermal!W346","v":578.26148365238168},{"$f":"Geothermal!X346","v":574.76330703090127},{"$f":"Geothermal!Y346","v":571.28908660861032},{"$f":"Geothermal!Z346","v":568.92715976021873},{"$f":"Geothermal!AA346","v":566.57704254606904},{"$f":"Geothermal!AB346","v":564.23867591799024},{"$f":"Geothermal!AC346","v":561.9120011230516},{"$f":"Geothermal!AD346","v":559.59695970208793},{"$f":"Geothermal!AE346","v":557.29349348822893},{"$f":"Geothermal!AF346","v":555.00154460543922},{"$f":"Geothermal!AG346","v":552.72105546706337},{"$f":"Geothermal!AH346","v":550.45196877437957},{"$f":"Geothermal!AI346","v":548.19422751515913},{"$f":"Geothermal!AJ346","v":545.9477749622348},{"$f":"Geothermal!AK346","v":543.71255467207504},{"$f":"Geothermal!AL346","v":541.4885104833661},{"$f":"Geothermal!AM346","v":539.27558651560071},{"$f":"Geothermal!AN346","v":537.07372716767418},{"$f":"Geothermal!AO346","v":534.88287711648718},{"$f":"Geothermal!AP346","v":532.70298131555626},{"$f":"Geothermal!AQ346","v":530.53398499362982},{"$f":"Geothermal!AR346","v":528.37583365331318},{"$f":"Geothermal!AS346","v":526.228473069698}]
["RC3GeDeepEGy","RD","Constant",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L347","v":620.97808314435031},{"$f":"Geothermal!M347","v":620.97808314435031},{"$f":"Geothermal!N347","v":620.97808314435031},{"$f":"Geothermal!O347","v":620.97808314435031},{"$f":"Geothermal!P347","v":620.97808314435031},{"$f":"Geothermal!Q347","v":620.97808314435031},{"$f":"Geothermal!R347","v":620.97808314435031},{"$f":"Geothermal!S347","v":620.97808314435031},{"$f":"Geothermal!T347","v":620.97808314435031},{"$f":"Geothermal!U347","v":620.97808314435031},{"$f":"Geothermal!V347","v":620.97808314435031},{"$f":"Geothermal!W347","v":620.97808314435031},{"$f":"Geothermal!X347","v":620.97808314435031},{"$f":"Geothermal!Y347","v":620.97808314435031},{"$f":"Geothermal!Z347","v":620.97808314435031},{"$f":"Geothermal!AA347","v":620.97808314435031},{"$f":"Geothermal!AB347","v":620.97808314435031},{"$f":"Geothermal!AC347","v":620.97808314435031},{"$f":"Geothermal!AD347","v":620.97808314435031},{"$f":"Geothermal!AE347","v":620.97808314435031},{"$f":"Geothermal!AF347","v":620.97808314435031},{"$f":"Geothermal!AG347","v":620.97808314435031},{"$f":"Geothermal!AH347","v":620.97808314435031},{"$f":"Geothermal!AI347","v":620.97808314435031},{"$f":"Geothermal!AJ347","v":620.97808314435031},{"$f":"Geothermal!AK347","v":620.97808314435031},{"$f":"Geothermal!AL347","v":620.97808314435031},{"$f":"Geothermal!AM347","v":620.97808314435031},{"$f":"Geothermal!AN347","v":620.97808314435031},{"$f":"Geothermal!AO347","v":620.97808314435031},{"$f":"Geothermal!AP347","v":620.97808314435031},{"$f":"Geothermal!AQ347","v":620.97808314435031},{"$f":"Geothermal!AR347","v":620.97808314435031},{"$f":"Geothermal!AS347","v":620.97808314435031}]
["RL3ConewAvgF","RD","Low",30,"Coal","newAvgCF",{"$f":"Coal!L538","v":95.126118216313088},{"$f":"Coal!M538","v":94.922412721017935},{"$f":"Coal!N538","v":94.531983778457146},{"$f":"Coal!O538","v":94.222946486287015},{"$f":"Coal!P538","v":94.713004203882491},{"$f":"Coal!Q538","v":94.465535222259206},{"$f":"Coal!R538","v":94.172376269932812},{"$f":"Coal!S538","v":93.578718176619986},{"$f":"Coal!T538","v":93.662812694897298},{"$f":"Coal!U538","v":93.580459017830776},{"$f":"Coal!V538","v":93.552333115288633},{"$f":"Coal!W538","v":93.449236335884194},{"$f":"Coal!X538","v":93.376508694241465},{"$f":"Coal!Y538","v":93.368887870594421},{"$f":"Coal!Z538","v":93.186917553208275},{"$f":"Coal!AA538","v":92.89064010326419},{"$f":"Coal!AB538","v":92.748909558784177},{"$f":"Coal!AC538","v":92.610910954084886},{"$f":"Coal!AD538","v":92.473873158523062},{"$f":"Coal!AE538","v":92.36368406767437},{"$f":"Coal!AF538","v":92.229250806210715},{"$f":"Coal!AG538","v":92.130426399975022},{"$f":"Coal!AH538","v":92.000962666443854},{"$f":"Coal!AI538","v":91.859283174845658},{"$f":"Coal!AJ538","v":91.755841906634075},{"$f":"Coal!AK538","v":91.506174329592412},{"$f":"Coal!AL538","v":91.411749536083391},{"$f":"Coal!AM538","v":91.166530667322618},{"$f":"Coal!AN538","v":91.083164231194189},{"$f":"Coal!AO538","v":90.877900788314165},{"$f":"Coal!AP538","v":90.702466686521717},{"$f":"Coal!AQ538","v":90.554507878406753},{"$f":"Coal!AR538","v":90.407436268260028},{"$f":"Coal!AS538","v":89.792179310388534}]
["RM3ConewAvgF","RD","Mid",30,"Coal","newAvgCF",{"$f":"Coal!L539","v":95.126118216313088},{"$f":"Coal!M539","v":94.922412721017935},{"$f":"Coal!N539","v":94.531983778457146},{"$f":"Coal!O539","v":94.222946486287015},{"$f":"Coal!P539","v":94.713004203882491},{"$f":"Coal!Q539","v":94.465535222259206},{"$f":"Coal!R539","v":94.172376269932812},{"$f":"Coal!S539","v":93.578718176619986},{"$f":"Coal!T539","v":93.662812694897298},{"$f":"Coal!U539","v":93.580459017830776},{"$f":"Coal!V539","v":93.552333115288633},{"$f":"Coal!W539","v":93.449236335884194},{"$f":"Coal!X539","v":93.376508694241465},{"$f":"Coal!Y539","v":93.368887870594421},{"$f":"Coal!Z539","v":93.186917553208275},{"$f":"Coal!AA539","v":92.89064010326419},{"$f":"Coal!AB539","v":92.748909558784177},{"$f":"Coal!AC539","v":92.610910954084886},{"$f":"Coal!AD539","v":92.473873158523062},{"$f":"Coal!AE539","v":92.36368406767437},{"$f":"Coal!AF539","v":92.229250806210715},{"$f":"Coal!AG539","v":92.130426399975022},{"$f":"Coal!AH539","v":92.000962666443854},{"$f":"Coal!AI539","v":91.859283174845658},{"$f":"Coal!AJ539","v":91.755841906634075},{"$f":"Coal!AK539","v":91.506174329592412},{"$f":"Coal!AL539","v":91.411749536083391},{"$f":"Coal!AM539","v":91.166530667322618},{"$f":"Coal!AN539","v":91.083164231194189},{"$f":"Coal!AO539","v":90.877900788314165},{"$f":"Coal!AP539","v":90.702466686521717},{"$f":"Coal!AQ539","v":90.554507878406753},{"$f":"Coal!AR539","v":90.407436268260028},{"$f":"Coal!AS539","v":89.792179310388534}]
["RC3ConewAvgF","RD","Constant",30,"Coal","newAvgCF",{"$f":"Coal!L540","v":95.126118216313088},{"$f":"Coal!M540","v":94.922412721017935},{"$f":"Coal!N540","v":94.531983778457146},{"$f":"Coal!O540","v":94.222946486287015},{"$f":"Coal!P540","v":94.713004203882491},{"$f":"Coal!Q540","v":94.465535222259206},{"$f":"Coal!R540","v":94.172376269932812},{"$f":"Coal!S540","v":93.578718176619986},{"$f":"Coal!T540","v":93.662812694897298},{"$f":"Coal!U540","v":93.580459017830776},{"$f":"Coal!V540","v":93.552333115288633},{"$f":"Coal!W540","v":93.449236335884194},{"$f":"Coal!X540","v":93.376508694241465},{"$f":"Coal!Y540","v":93.368887870594421},{"$f":"Coal!Z540","v":93.186917553208275},{"$f":"Coal!AA540","v":92.89064010326419},{"$f":"Coal!AB540","v":92.748909558784177},{"$f":"Coal!AC540","v":92.610910954084886},{"$f":"Coal!AD540","v":92.473873158523062},{"$f":"Coal!AE540","v":92.36368406767437},{"$f":"Coal!AF540","v":92.229250806210715},{"$f":"Coal!AG540","v":92.130426399975022},{"$f":"Coal!AH540","v":92.000962666443854},{"$f":"Coal!AI540","v":91.859283174845658},{"$f":"Coal!AJ540","v":91.755841906634075},{"$f":"Coal!AK540","v":91.506174329592412},{"$f":"Coal!AL540","v":91.411749536083391},{"$f":"Coal!AM540","v":91.166530667322618},{"$f":"Coal!AN540","v":91.083164231194189},{"$f":"Coal!AO540","v":90.877900788314165},{"$f":"Coal!AP540","v":90.702466686521717},{"$f":"Coal!AQ540","v":90.554507878406753},{"$f":"Coal!AR540","v":90.407436268260028},{"$f":"Coal!AS540","v":89.792179310388534}]
["RL3ConewHigF","RD","Low",30,"Coal","newHighCF",{"$f":"Coal!L541","v":68.562253459710448},{"$f":"Coal!M541","v":68.467432437442682},{"$f":"Coal!N541","v":68.185887967909281},{"$f":"Coal!O541","v":67.985735148766537},{"$f":"Coal!P541","v":68.584677339389401},{"$f":"Coal!Q541","v":68.446092830793503},{"$f":"Coal!R541","v":68.261818351494497},{"$f":"Coal!S541","v":67.766113934541835},{"$f":"Coal!T541","v":67.852424371015275},{"$f":"Coal!U541","v":67.781352668304152},{"$f":"Coal!V541","v":67.776560929859642},{"$f":"Coal!W541","v":67.720782079046046},{"$f":"Coal!X541","v":67.743333884948356},{"$f":"Coal!Y541","v":67.793534894933856},{"$f":"Coal!Z541","v":67.668765025480923},{"$f":"Coal!AA541","v":67.442243994282791},{"$f":"Coal!AB541","v":67.360696149633185},{"$f":"Coal!AC541","v":67.264917545036582},{"$f":"Coal!AD541","v":67.198736477543576},{"$f":"Coal!AE541","v":67.149715479670647},{"$f":"Coal!AF541","v":67.081889200672791},{"$f":"Coal!AG541","v":67.037253930640475},{"$f":"Coal!AH541","v":66.973981549592693},{"$f":"Coal!AI541","v":66.895665477147887},{"$f":"Coal!AJ541","v":66.832524425637857},{"$f":"Coal!AK541","v":66.673532941005192},{"$f":"Coal!AL541","v":66.607793946091249},{"$f":"Coal!AM541","v":66.448476338456686},{"$f":"Coal!AN541","v":66.398703019511601},{"$f":"Coal!AO541","v":66.270678010368215},{"$f":"Coal!AP541","v":66.151959285705473},{"$f":"Coal!AQ541","v":66.061070777184426},{"$f":"Coal!AR541","v":65.97302454765736},{"$f":"Coal!AS541","v":65.584757500196375}]
["RM3ConewHigF","RD","Mid",30,"Coal","newHighCF",{"$f":"Coal!L542","v":68.562253459710448},{"$f":"Coal!M542","v":68.467432437442682},{"$f":"Coal!N542","v":68.185887967909281},{"$f":"Coal!O542","v":67.985735148766537},{"$f":"Coal!P542","v":68.584677339389401},{"$f":"Coal!Q542","v":68.446092830793503},{"$f":"Coal!R542","v":68.261818351494497},{"$f":"Coal!S542","v":67.766113934541835},{"$f":"Coal!T542","v":67.852424371015275},{"$f":"Coal!U542","v":67.781352668304152},{"$f":"Coal!V542","v":67.776560929859642},{"$f":"Coal!W542","v":67.720782079046046},{"$f":"Coal!X542","v":67.743333884948356},{"$f":"Coal!Y542","v":67.793534894933856},{"$f":"Coal!Z542","v":67.668765025480923},{"$f":"Coal!AA542","v":67.442243994282791},{"$f":"Coal!AB542","v":67.360696149633185},{"$f":"Coal!AC542","v":67.264917545036582},{"$f":"Coal!AD542","v":67.198736477543576},{"$f":"Coal!AE542","v":67.149715479670647},{"$f":"Coal!AF542","v":67.081889200672791},{"$f":"Coal!AG542","v":67.037253930640475},{"$f":"Coal!AH542","v":66.973981549592693},{"$f":"Coal!AI542","v":66.895665477147887},{"$f":"Coal!AJ542","v":66.832524425637857},{"$f":"Coal!AK542","v":66.673532941005192},{"$f":"Coal!AL542","v":66.607793946091249},{"$f":"Coal!AM542","v":66.448476338456686},{"$f":"Coal!AN542","v":66.398703019511601},{"$f":"Coal!AO542","v":66.270678010368215},{"$f":"Coal!AP542","v":66.151959285705473},{"$f":"Coal!AQ542","v":66.061070777184426},{"$f":"Coal!AR542","v":65.97302454765736},{"$f":"Coal!AS542","v":65.584757500196375}]
["RC3ConewHigF","RD","Constant",30,"Coal","newHighCF",{"$f":"Coal!L543","v":68.562253459710448},{"$f":"Coal!M543","v":68.467432437442682},{"$f":"Coal!N543","v":68.185887967909281},{"$f":"Coal!O543","v":67.985735148766537},{"$f":"Coal!P543","v":68.584677339389401},{"$f":"Coal!Q543","v":68.446092830793503},{"$f":"Coal!R543","v":68.261818351494497},{"$f":"Coal!S543","v":67.766113934541835},{"$f":"Coal!T543","v":67.852424371015275},{"$f":"Coal!U543","v":67.781352668304152},{"$f":"Coal!V543","v":67.776560929859642},{"$f":"Coal!W543","v":67.720782079046046},{"$f":"Coal!X543","v":67.743333884948356},{"$f":"Coal!Y543","v":67.793534894933856},{"$f":"Coal!Z543","v":67.668765025480923},{"$f":"Coal!AA543","v":67.442243994282791},{"$f":"Coal!AB543","v":67.360696149633185},{"$f":"Coal!AC543","v":67.264917545036582},{"$f":"Coal!AD543","v":67.198736477543576},{"$f":"Coal!AE543","v":67.149715479670647},{"$f":"Coal!AF543","v":67.081889200672791},{"$f":"Coal!AG543","v":67.037253930640475},{"$f":"Coal!AH543","v":66.973981549592693},{"$f":"Coal!AI543","v":66.895665477147887},{"$f":"Coal!AJ543","v":66.832524425637857},{"$f":"Coal!AK543","v":66.673532941005192},{"$f":"Coal!AL543","v":66.607793946091249},{"$f":"Coal!AM543","v":66.448476338456686},{"$f":"Coal!AN543","v":66.398703019511601},{"$f":"Coal!AO543","v":66.270678010368215},{"$f":"Coal!AP543","v":66.151959285705473},{"$f":"Coal!AQ543","v":66.061070777184426},{"$f":"Coal!AR543","v":65.97302454765736},{"$f":"Coal!AS543","v":65.584757500196375}]
["RL3CoIGCCAvF","RD","Low",30,"Coal","IGCCAvgCF",{"$f":"Coal!L544","v":108.41654565972212},{"$f":"Coal!M544","v":107.68106270963412},{"$f":"Coal!N544","v":106.76288492718933},{"$f":"Coal!O544","v":105.92432603309089},{"$f":"Coal!P544","v":105.83972948437007},{"$f":"Coal!Q544","v":105.04964310817527},{"$f":"Coal!R544","v":103.63888969355712},{"$f":"Coal!S544","v":102.50482982696521},{"$f":"Coal!T544","v":102.00978597207926},{"$f":"Coal!U544","v":101.38395821517908},{"$f":"Coal!V544","v":100.82359635151963},{"$f":"Coal!W544","v":100.30895735100202},{"$f":"Coal!X544","v":99.798381428154457},{"$f":"Coal!Y544","v":99.419785654574639},{"$f":"Coal!Z544","v":99.340877443389061},{"$f":"Coal!AA544","v":98.903875284099627},{"$f":"Coal!AB544","v":98.636762865574369},{"$f":"Coal!AC544","v":98.356153989419496},{"$f":"Coal!AD544","v":98.09472725855565},{"$f":"Coal!AE544","v":97.841838118993692},{"$f":"Coal!AF544","v":97.605082874997052},{"$f":"Coal!AG544","v":97.441296614648536},{"$f":"Coal!AH544","v":97.246233936094342},{"$f":"Coal!AI544","v":97.042003102574924},{"$f":"Coal!AJ544","v":96.880116069649603},{"$f":"Coal!AK544","v":96.572351846102023},{"$f":"Coal!AL544","v":96.422919085912255},{"$f":"Coal!AM544","v":96.121088829432026},{"$f":"Coal!AN544","v":95.978894040359592},{"$f":"Coal!AO544","v":95.714804917366095},{"$f":"Coal!AP544","v":95.484573479386654},{"$f":"Coal!AQ544","v":95.277608002194427},{"$f":"Coal!AR544","v":95.070597834038239},{"$f":"Coal!AS544","v":94.397537243261965}]
["RM3CoIGCCAvF","RD","Mid",30,"Coal","IGCCAvgCF",{"$f":"Coal!L545","v":108.41654565972212},{"$f":"Coal!M545","v":107.68106270963412},{"$f":"Coal!N545","v":106.76288492718933},{"$f":"Coal!O545","v":105.92432603309089},{"$f":"Coal!P545","v":105.83972948437007},{"$f":"Coal!Q545","v":105.04964310817527},{"$f":"Coal!R545","v":103.63888969355712},{"$f":"Coal!S545","v":102.50482982696521},{"$f":"Coal!T545","v":102.00978597207926},{"$f":"Coal!U545","v":101.38395821517908},{"$f":"Coal!V545","v":100.82359635151963},{"$f":"Coal!W545","v":100.30895735100202},{"$f":"Coal!X545","v":99.798381428154457},{"$f":"Coal!Y545","v":99.419785654574639},{"$f":"Coal!Z545","v":99.340877443389061},{"$f":"Coal!AA545","v":98.903875284099627},{"$f":"Coal!AB545","v":98.636762865574369},{"$f":"Coal!AC545","v":98.356153989419496},{"$f":"Coal!AD545","v":98.09472725855565},{"$f":"Coal!AE545","v":97.841838118993692},{"$f":"Coal!AF545","v":97.605082874997052},{"$f":"Coal!AG545","v":97.441296614648536},{"$f":"Coal!AH545","v":97.246233936094342},{"$f":"Coal!AI545","v":97.042003102574924},{"$f":"Coal!AJ545","v":96.880116069649603},{"$f":"Coal!AK545","v":96.572351846102023},{"$f":"Coal!AL545","v":96.422919085912255},{"$f":"Coal!AM545","v":96.121088829432026},{"$f":"Coal!AN545","v":95.978894040359592},{"$f":"Coal!AO545","v":95.714804917366095},{"$f":"Coal!AP545","v":95.484573479386654},{"$f":"Coal!AQ545","v":95.277608002194427},{"$f":"Coal!AR545","v":95.070597834038239},{"$f":"Coal!AS545","v":94.397537243261965}]
["RC3CoIGCCAvF","RD","Constant",30,"Coal","IGCCAvgCF",{"$f":"Coal!L546","v":108.41654565972212},{"$f":"Coal!M546","v":107.68106270963412},{"$f":"Coal!N546","v":106.76288492718933},{"$f":"Coal!O546","v":105.92432603309089},{"$f":"Coal!P546","v":105.83972948437007},{"$f":"Coal!Q546","v":105.04964310817527},{"$f":"Coal!R546","v":103.63888969355712},{"$f":"Coal!S546","v":102.50482982696521},{"$f":"Coal!T546","v":102.00978597207926},{"$f":"Coal!U546","v":101.38395821517908},{"$f":"Coal!V546","v":100.82359635151963},{"$f":"Coal!W546","v":100.30895735100202},{"$f":"Coal!X546","v":99.798381428154457},{"$f":"Coal!Y546","v":99.419785654574639},{"$f":"Coal!Z546","v":99.340877443389061},{"$f":"Coal!AA546","v":98.903875284099627},{"$f":"Coal!AB546","v":98.636762865574369},{"$f":"Coal!AC546","v":98.356153989419496},{"$f":"Coal!AD546","v":98.09472725855565},{"$f":"Coal!AE546","v":97.841838118993692},{"$f":"Coal!AF546","v":97.605082874997052},{"$f":"Coal!AG546","v":97.441296614648536},{"$f":"Coal!AH546","v":97.246233936094342},{"$f":"Coal!AI546","v":97.042003102574924},{"$f":"Coal!AJ546","v":96.880116069649603},{"$f":"Coal!AK546","v":96.572351846102023},{"$f":"Coal!AL546","v":96.422919085912255},{"$f":"Coal!AM546","v":96.121088829432026},{"$f":"Coal!AN546","v":95.978894040359592},{"$f":"Coal!AO546","v":95.714804917366095},{"$f":"Coal!AP546","v":95.484573479386654},{"$f":"Coal!AQ546","v":95.277608002194427},{"$f":"Coal!AR546","v":95.070597834038239},{"$f":"Coal!AS546","v":94.397537243261965}]
["RL3CoIGCCHiF","RD","Low",30,"Coal","IGCCHighCF",{"$f":"Coal!L547","v":77.988112407666904},{"$f":"Coal!M547","v":77.481838194877199},{"$f":"Coal!N547","v":76.79286914973072},{"$f":"Coal!O547","v":76.183518992930587},{"$f":"Coal!P547","v":76.32813118150807},{"$f":"Coal!Q547","v":75.767253542611584},{"$f":"Coal!R547","v":74.798276802344589},{"$f":"Coal!S547","v":73.893425673050984},{"$f":"Coal!T547","v":73.533083454137625},{"$f":"Coal!U547","v":73.042967113558007},{"$f":"Coal!V547","v":72.622580754924272},{"$f":"Coal!W547","v":72.227565653424051},{"$f":"Coal!X547","v":71.885229471811812},{"$f":"Coal!Y547","v":71.613278610516502},{"$f":"Coal!Z547","v":71.634730137282077},{"$f":"Coal!AA547","v":71.325111178564995},{"$f":"Coal!AB547","v":71.163171818445491},{"$f":"Coal!AC547","v":70.978565817249432},{"$f":"Coal!AD547","v":70.830790027346794},{"$f":"Coal!AE547","v":70.688576766805156},{"$f":"Coal!AF547","v":70.553582580326719},{"$f":"Coal!AG547","v":70.46527969363035},{"$f":"Coal!AH547","v":70.357830973519128},{"$f":"Coal!AI547","v":70.238345258063788},{"$f":"Coal!AJ547","v":70.137954120412999},{"$f":"Coal!AK547","v":69.942445244944111},{"$f":"Coal!AL547","v":69.842852249499217},{"$f":"Coal!AM547","v":69.648418547493932},{"$f":"Coal!AN547","v":69.561052308611266},{"$f":"Coal!AO547","v":69.395619304745651},{"$f":"Coal!AP547","v":69.243445457528679},{"$f":"Coal!AQ547","v":69.114896836466784},{"$f":"Coal!AR547","v":68.988264975601595},{"$f":"Coal!AS547","v":68.56341608004692}]
["RM3CoIGCCHiF","RD","Mid",30,"Coal","IGCCHighCF",{"$f":"Coal!L548","v":77.988112407666904},{"$f":"Coal!M548","v":77.481838194877199},{"$f":"Coal!N548","v":76.79286914973072},{"$f":"Coal!O548","v":76.183518992930587},{"$f":"Coal!P548","v":76.32813118150807},{"$f":"Coal!Q548","v":75.767253542611584},{"$f":"Coal!R548","v":74.798276802344589},{"$f":"Coal!S548","v":73.893425673050984},{"$f":"Coal!T548","v":73.533083454137625},{"$f":"Coal!U548","v":73.042967113558007},{"$f":"Coal!V548","v":72.622580754924272},{"$f":"Coal!W548","v":72.227565653424051},{"$f":"Coal!X548","v":71.885229471811812},{"$f":"Coal!Y548","v":71.613278610516502},{"$f":"Coal!Z548","v":71.634730137282077},{"$f":"Coal!AA548","v":71.325111178564995},{"$f":"Coal!AB548","v":71.163171818445491},{"$f":"Coal!AC548","v":70.978565817249432},{"$f":"Coal!AD548","v":70.830790027346794},{"$f":"Coal!AE548","v":70.688576766805156},{"$f":"Coal!AF548","v":70.553582580326719},{"$f":"Coal!AG548","v":70.46527969363035},{"$f":"Coal!AH548","v":70.357830973519128},{"$f":"Coal!AI548","v":70.238345258063788},{"$f":"Coal!AJ548","v":70.137954120412999},{"$f":"Coal!AK548","v":69.942445244944111},{"$f":"Coal!AL548","v":69.842852249499217},{"$f":"Coal!AM548","v":69.648418547493932},{"$f":"Coal!AN548","v":69.561052308611266},{"$f":"Coal!AO548","v":69.395619304745651},{"$f":"Coal!AP548","v":69.243445457528679},{"$f":"Coal!AQ548","v":69.114896836466784},{"$f":"Coal!AR548","v":68.988264975601595},{"$f":"Coal!AS548","v":68.56341608004692}]
["RC3CoIGCCHiF","RD","Constant",30,"Coal","IGCCHighCF",{"$f":"Coal!L549","v":77.988112407666904},{"$f":"Coal!M549","v":77.481838194877199},{"$f":"Coal!N549","v":76.79286914973072},{"$f":"Coal!O549","v":76.183518992930587},{"$f":"Coal!P549","v":76.32813118150807},{"$f":"Coal!Q549","v":75.767253542611584},{"$f":"Coal!R549","v":74.798276802344589},{"$f":"Coal!S549","v":73.893425673050984},{"$f":"Coal!T549","v":73.533083454137625},{"$f":"Coal!U549","v":73.042967113558007},{"$f":"Coal!V549","v":72.622580754924272},{"$f":"Coal!W549","v":72.227565653424051},{"$f":"Coal!X549","v":71.885229471811812},{"$f":"Coal!Y549","v":71.613278610516502},{"$f":"Coal!Z549","v":71.634730137282077},{"$f":"Coal!AA549","v":71.325111178564995},{"$f":"Coal!AB549","v":71.163171818445491},{"$f":"Coal!AC549","v":70.978565817249432},{"$f":"Coal!AD549","v":70.830790027346794},{"$f":"Coal!AE549","v":70.688576766805156},{"$f":"Coal!AF549","v":70.553582580326719},{"$f":"Coal!AG549","v":70.46527969363035},{"$f":"Coal!AH549","v":70.357830973519128},{"$f":"Coal!AI549","v":70.238345258063788},{"$f":"Coal!AJ549","v":70.137954120412999},{"$f":"Coal!AK549","v":69.942445244944111},{"$f":"Coal!AL549","v":69.842852249499217},{"$f":"Coal!AM549","v":69.648418547493932},{"$f":"Coal!AN549","v":69.561052308611266},{"$f":"Coal!AO549","v":69.395619304745651},{"$f":"Coal!AP549","v":69.243445457528679},{"$f":"Coal!AQ549","v":69.114896836466784},{"$f":"Coal!AR549","v":68.988264975601595},{"$f":"Coal!AS549","v":68.56341608004692}]
["RL3CoCCS30AF","RD","Low",30,"Coal","CCS30AvgCF",{"$f":"Coal!L550","v":132.49034773023789},{"$f":"Coal!M550","v":131.93955097587616},{"$f":"Coal!N550","v":131.18254864849757},{"$f":"Coal!O550","v":130.51542419446639},{"$f":"Coal!P550","v":130.72088830353616},{"$f":"Coal!Q550","v":130.117587075166},{"$f":"Coal!R550","v":129.46428869805789},{"$f":"Coal!S550","v":128.49594235028118},{"$f":"Coal!T550","v":128.33748119055454},{"$f":"Coal!U550","v":127.99158842759266},{"$f":"Coal!V550","v":127.69334462921144},{"$f":"Coal!W550","v":127.2947393102432},{"$f":"Coal!X550","v":126.88829721208171},{"$f":"Coal!Y550","v":126.58054280200135},{"$f":"Coal!Z550","v":126.1538630328525},{"$f":"Coal!AA550","v":125.60774685191384},{"$f":"Coal!AB550","v":125.23255528228106},{"$f":"Coal!AC550","v":124.8756559817875},{"$f":"Coal!AD550","v":124.49685819614493},{"$f":"Coal!AE550","v":124.15415291585902},{"$f":"Coal!AF550","v":123.78167156750285},{"$f":"Coal!AG550","v":123.45637871925219},{"$f":"Coal!AH550","v":123.08960235940596},{"$f":"Coal!AI550","v":122.71215497169248},{"$f":"Coal!AJ550","v":122.39223317415957},{"$f":"Coal!AK550","v":121.88072237182325},{"$f":"Coal!AL550","v":121.57852759360239},{"$f":"Coal!AM550","v":121.0756693846147},{"$f":"Coal!AN550","v":120.78112859731436},{"$f":"Coal!AO550","v":120.3269164045295},{"$f":"Coal!AP550","v":119.91869919924167},{"$f":"Coal!AQ550","v":119.53919703751617},{"$f":"Coal!AR550","v":119.15925708525634},{"$f":"Coal!AS550","v":118.17313475059183}]
["RM3CoCCS30AF","RD","Mid",30,"Coal","CCS30AvgCF",{"$f":"Coal!L551","v":132.49034773023789},{"$f":"Coal!M551","v":131.93955097587616},{"$f":"Coal!N551","v":131.18254864849757},{"$f":"Coal!O551","v":130.51542419446639},{"$f":"Coal!P551","v":130.72088830353616},{"$f":"Coal!Q551","v":130.117587075166},{"$f":"Coal!R551","v":129.46428869805789},{"$f":"Coal!S551","v":128.49594235028118},{"$f":"Coal!T551","v":128.33748119055454},{"$f":"Coal!U551","v":127.99158842759266},{"$f":"Coal!V551","v":127.69334462921144},{"$f":"Coal!W551","v":127.2947393102432},{"$f":"Coal!X551","v":126.88829721208171},{"$f":"Coal!Y551","v":126.58054280200135},{"$f":"Coal!Z551","v":126.1538630328525},{"$f":"Coal!AA551","v":125.60774685191384},{"$f":"Coal!AB551","v":125.23255528228106},{"$f":"Coal!AC551","v":124.8756559817875},{"$f":"Coal!AD551","v":124.49685819614493},{"$f":"Coal!AE551","v":124.15415291585902},{"$f":"Coal!AF551","v":123.78167156750285},{"$f":"Coal!AG551","v":123.45637871925219},{"$f":"Coal!AH551","v":123.08960235940596},{"$f":"Coal!AI551","v":122.71215497169248},{"$f":"Coal!AJ551","v":122.39223317415957},{"$f":"Coal!AK551","v":121.88072237182325},{"$f":"Coal!AL551","v":121.57852759360239},{"$f":"Coal!AM551","v":121.0756693846147},{"$f":"Coal!AN551","v":120.78112859731436},{"$f":"Coal!AO551","v":120.3269164045295},{"$f":"Coal!AP551","v":119.91869919924167},{"$f":"Coal!AQ551","v":119.53919703751617},{"$f":"Coal!AR551","v":119.15925708525634},{"$f":"Coal!AS551","v":118.17313475059183}]
["RC3CoCCS30AF","RD","Constant",30,"Coal","CCS30AvgCF",{"$f":"Coal!L552","v":132.49034773023789},{"$f":"Coal!M552","v":131.93955097587616},{"$f":"Coal!N552","v":131.18254864849757},{"$f":"Coal!O552","v":130.51542419446639},{"$f":"Coal!P552","v":130.72088830353616},{"$f":"Coal!Q552","v":130.117587075166},{"$f":"Coal!R552","v":129.46428869805789},{"$f":"Coal!S552","v":128.49594235028118},{"$f":"Coal!T552","v":128.33748119055454},{"$f":"Coal!U552","v":127.99158842759266},{"$f":"Coal!V552","v":127.69334462921144},{"$f":"Coal!W552","v":127.2947393102432},{"$f":"Coal!X552","v":126.88829721208171},{"$f":"Coal!Y552","v":126.58054280200135},{"$f":"Coal!Z552","v":126.1538630328525},{"$f":"Coal!AA552","v":125.60774685191384},{"$f":"Coal!AB552","v":125.23255528228106},{"$f":"Coal!AC552","v":124.8756559817875},{"$f":"Coal!AD552","v":124.49685819614493},{"$f":"Coal!AE552","v":124.15415291585902},{"$f":"Coal!AF552","v":123.78167156750285},{"$f":"Coal!AG552","v":123.45637871925219},{"$f":"Coal!AH552","v":123.08960235940596},{"$f":"Coal!AI552","v":122.71215497169248},{"$f":"Coal!AJ552","v":122.39223317415957},{"$f":"Coal!AK552","v":121.88072237182325},{"$f":"Coal!AL552","v":121.57852759360239},{"$f":"Coal!AM552","v":121.0756693846147},{"$f":"Coal!AN552","v":120.78112859731436},{"$f":"Coal!AO552","v":120.3269164045295},{"$f":"Coal!AP552","v":119.91869919924167},{"$f":"Coal!AQ552","v":119.53919703751617},{"$f":"Coal!AR552","v":119.15925708525634},{"$f":"Coal!AS552","v":118.17313475059183}]
["RL3CoCCS90AF","RD","Low",30,"Coal","CCS90AvgCF",{"$f":"Coal!L553","v":151.33420084642194},{"$f":"Coal!M553","v":150.41775158751275},{"$f":"Coal!N553","v":149.25781089419601},{"$f":"Coal!O553","v":148.20397420885453},{"$f":"Coal!P553","v":148.13797901391015},{"$f":"Coal!Q553","v":147.14156388699968},{"$f":"Coal!R553","v":146.08809077685348},{"$f":"Coal!S553","v":144.6937834074601},{"$f":"Coal!T553","v":144.18874459893362},{"$f":"Coal!U553","v":143.48131729802827},{"$f":"Coal!V553","v":142.82133854334583},{"$f":"Coal!W553","v":142.04968838874731},{"$f":"Coal!X553","v":141.24998740868793},{"$f":"Coal!Y553","v":140.55720620303208},{"$f":"Coal!Z553","v":140.52121815033095},{"$f":"Coal!AA553","v":139.9287738213954},{"$f":"Coal!AB553","v":139.51152628742932},{"$f":"Coal!AC553","v":139.11936101979194},{"$f":"Coal!AD553","v":138.69450260120678},{"$f":"Coal!AE553","v":138.30950064952853},{"$f":"Coal!AF553","v":137.89260281147233},{"$f":"Coal!AG553","v":137.5276807501053},{"$f":"Coal!AH553","v":137.11665908687928},{"$f":"Coal!AI553","v":136.6959888146005},{"$f":"Coal!AJ553","v":136.34156641747478},{"$f":"Coal!AK553","v":135.77627335428534},{"$f":"Coal!AL553","v":135.44386566457101},{"$f":"Coal!AM553","v":134.88904976061863},{"$f":"Coal!AN553","v":134.56249079222709},{"$f":"Coal!AO553","v":134.05971017527384},{"$f":"Coal!AP553","v":133.61059379807318},{"$f":"Coal!AQ553","v":133.19015039220903},{"$f":"Coal!AR553","v":132.76857228296166},{"$f":"Coal!AS553","v":131.67793781559746}]
["RM3CoCCS90AF","RD","Mid",30,"Coal","CCS90AvgCF",{"$f":"Coal!L554","v":151.33420084642194},{"$f":"Coal!M554","v":150.41775158751275},{"$f":"Coal!N554","v":149.25781089419601},{"$f":"Coal!O554","v":148.20397420885453},{"$f":"Coal!P554","v":148.13797901391015},{"$f":"Coal!Q554","v":147.14156388699968},{"$f":"Coal!R554","v":146.08809077685348},{"$f":"Coal!S554","v":144.6937834074601},{"$f":"Coal!T554","v":144.18874459893362},{"$f":"Coal!U554","v":143.48131729802827},{"$f":"Coal!V554","v":142.82133854334583},{"$f":"Coal!W554","v":142.04968838874731},{"$f":"Coal!X554","v":141.24998740868793},{"$f":"Coal!Y554","v":140.55720620303208},{"$f":"Coal!Z554","v":140.52121815033095},{"$f":"Coal!AA554","v":139.9287738213954},{"$f":"Coal!AB554","v":139.51152628742932},{"$f":"Coal!AC554","v":139.11936101979194},{"$f":"Coal!AD554","v":138.69450260120678},{"$f":"Coal!AE554","v":138.30950064952853},{"$f":"Coal!AF554","v":137.89260281147233},{"$f":"Coal!AG554","v":137.5276807501053},{"$f":"Coal!AH554","v":137.11665908687928},{"$f":"Coal!AI554","v":136.6959888146005},{"$f":"Coal!AJ554","v":136.34156641747478},{"$f":"Coal!AK554","v":135.77627335428534},{"$f":"Coal!AL554","v":135.44386566457101},{"$f":"Coal!AM554","v":134.88904976061863},{"$f":"Coal!AN554","v":134.56249079222709},{"$f":"Coal!AO554","v":134.05971017527384},{"$f":"Coal!AP554","v":133.61059379807318},{"$f":"Coal!AQ554","v":133.19015039220903},{"$f":"Coal!AR554","v":132.76857228296166},{"$f":"Coal!AS554","v":131.67793781559746}]
["RC3CoCCS90AF","RD","Constant",30,"Coal","CCS90AvgCF",{"$f":"Coal!L555","v":151.33420084642194},{"$f":"Coal!M555","v":150.41775158751275},{"$f":"Coal!N555","v":149.25781089419601},{"$f":"Coal!O555","v":148.20397420885453},{"$f":"Coal!P555","v":148.13797901391015},{"$f":"Coal!Q555","v":147.14156388699968},{"$f":"Coal!R555","v":146.08809077685348},{"$f":"Coal!S555","v":144.6937834074601},{"$f":"Coal!T555","v":144.18874459893362},{"$f":"Coal!U555","v":143.48131729802827},{"$f":"Coal!V555","v":142.82133854334583},{"$f":"Coal!W555","v":142.04968838874731},{"$f":"Coal!X555","v":141.24998740868793},{"$f":"Coal!Y555","v":140.55720620303208},{"$f":"Coal!Z555","v":140.52121815033095},{"$f":"Coal!AA555","v":139.9287738213954},{"$f":"Coal!AB555","v":139.51152628742932},{"$f":"Coal!AC555","v":139.11936101979194},{"$f":"Coal!AD555","v":138.69450260120678},{"$f":"Coal!AE555","v":138.30950064952853},{"$f":"Coal!AF555","v":137.89260281147233},{"$f":"Coal!AG555","v":137.5276807501053},{"$f":"Coal!AH555","v":137.11665908687928},{"$f":"Coal!AI555","v":136.6959888146005},{"$f":"Coal!AJ555","v":136.34156641747478},{"$f":"Coal!AK555","v":135.77627335428534},{"$f":"Coal!AL555","v":135.44386566457101},{"$f":"Coal!AM555","v":134.88904976061863},{"$f":"Coal!AN555","v":134.56249079222709},{"$f":"Coal!AO555","v":134.05971017527384},{"$f":"Coal!AP555","v":133.61059379807318},{"$f":"Coal!AQ555","v":133.19015039220903},{"$f":"Coal!AR555","v":132.76857228296166},{"$f":"Coal!AS555","v":131.67793781559746}]
["RL3CoCCS30HF","RD","Low",30,"Coal","CCS30HighCF",{"$f":"Coal!L556","v":93.619189750040263},{"$f":"Coal!M556","v":93.282135743452216},{"$f":"Coal!N556","v":92.738876163847337},{"$f":"Coal!O556","v":92.285494457589834},{"$f":"Coal!P556","v":92.704701314433279},{"$f":"Coal!Q556","v":92.315142833836816},{"$f":"Coal!R556","v":91.875587204502381},{"$f":"Coal!S556","v":91.105658629919446},{"$f":"Coal!T556","v":91.013830607147867},{"$f":"Coal!U556","v":90.747314085458314},{"$f":"Coal!V556","v":90.545213919027645},{"$f":"Coal!W556","v":90.275718381643813},{"$f":"Coal!X556","v":90.063839377476626},{"$f":"Coal!Y556","v":89.899487809083084},{"$f":"Coal!Z556","v":89.615373036340984},{"$f":"Coal!AA556","v":89.22884747554366},{"$f":"Coal!AB556","v":89.000247057456292},{"$f":"Coal!AC556","v":88.765701646490314},{"$f":"Coal!AD556","v":88.547907551643775},{"$f":"Coal!AE556","v":88.353124330515712},{"$f":"Coal!AF556","v":88.135848974106153},{"$f":"Coal!AG556","v":87.949118463950086},{"$f":"Coal!AH556","v":87.736939479980492},{"$f":"Coal!AI556","v":87.510289517799905},{"$f":"Coal!AJ556","v":87.310505306192837},{"$f":"Coal!AK556","v":86.986021152415148},{"$f":"Coal!AL556","v":86.7886855444943},{"$f":"Coal!AM556","v":86.466358509968984},{"$f":"Coal!AN556","v":86.28333199444279},{"$f":"Coal!AO556","v":85.998120933702808},{"$f":"Coal!AP556","v":85.731904078649592},{"$f":"Coal!AQ556","v":85.494877005662559},{"$f":"Coal!AR556","v":85.259980706844473},{"$f":"Coal!AS556","v":84.637437700568057}]
["RM3CoCCS30HF","RD","Mid",30,"Coal","CCS30HighCF",{"$f":"Coal!L557","v":93.619189750040263},{"$f":"Coal!M557","v":93.282135743452216},{"$f":"Coal!N557","v":92.738876163847337},{"$f":"Coal!O557","v":92.285494457589834},{"$f":"Coal!P557","v":92.704701314433279},{"$f":"Coal!Q557","v":92.315142833836816},{"$f":"Coal!R557","v":91.875587204502381},{"$f":"Coal!S557","v":91.105658629919446},{"$f":"Coal!T557","v":91.013830607147867},{"$f":"Coal!U557","v":90.747314085458314},{"$f":"Coal!V557","v":90.545213919027645},{"$f":"Coal!W557","v":90.275718381643813},{"$f":"Coal!X557","v":90.063839377476626},{"$f":"Coal!Y557","v":89.899487809083084},{"$f":"Coal!Z557","v":89.615373036340984},{"$f":"Coal!AA557","v":89.22884747554366},{"$f":"Coal!AB557","v":89.000247057456292},{"$f":"Coal!AC557","v":88.765701646490314},{"$f":"Coal!AD557","v":88.547907551643775},{"$f":"Coal!AE557","v":88.353124330515712},{"$f":"Coal!AF557","v":88.135848974106153},{"$f":"Coal!AG557","v":87.949118463950086},{"$f":"Coal!AH557","v":87.736939479980492},{"$f":"Coal!AI557","v":87.510289517799905},{"$f":"Coal!AJ557","v":87.310505306192837},{"$f":"Coal!AK557","v":86.986021152415148},{"$f":"Coal!AL557","v":86.7886855444943},{"$f":"Coal!AM557","v":86.466358509968984},{"$f":"Coal!AN557","v":86.28333199444279},{"$f":"Coal!AO557","v":85.998120933702808},{"$f":"Coal!AP557","v":85.731904078649592},{"$f":"Coal!AQ557","v":85.494877005662559},{"$f":"Coal!AR557","v":85.259980706844473},{"$f":"Coal!AS557","v":84.637437700568057}]
["RC3CoCCS30HF","RD","Constant",30,"Coal","CCS30HighCF",{"$f":"Coal!L558","v":93.619189750040263},{"$f":"Coal!M558","v":93.282135743452216},{"$f":"Coal!N558","v":92.738876163847337},{"$f":"Coal!O558","v":92.285494457589834},{"$f":"Coal!P558","v":92.704701314433279},{"$f":"Coal!Q558","v":92.315142833836816},{"$f":"Coal!R558","v":91.875587204502381},{"$f":"Coal!S558","v":91.105658629919446},{"$f":"Coal!T558","v":91.013830607147867},{"$f":"Coal!U558","v":90.747314085458314},{"$f":"Coal!V558","v":90.545213919027645},{"$f":"Coal!W558","v":90.275718381643813},{"$f":"Coal!X558","v":90.063839377476626},{"$f":"Coal!Y558","v":89.899487809083084},{"$f":"Coal!Z558","v":89.615373036340984},{"$f":"Coal!AA558","v":89.22884747554366},{"$f":"Coal!AB558","v":89.000247057456292},{"$f":"Coal!AC558","v":88.765701646490314},{"$f":"Coal!AD558","v":88.547907551643775},{"$f":"Coal!AE558","v":88.353124330515712},{"$f":"Coal!AF558","v":88.135848974106153},{"$f":"Coal!AG558","v":87.949118463950086},{"$f":"Coal!AH558","v":87.736939479980492},{"$f":"Coal!AI558","v":87.510289517799905},{"$f":"Coal!AJ558","v":87.310505306192837},{"$f":"Coal!AK558","v":86.986021152415148},{"$f":"Coal!AL558","v":86.7886855444943},{"$f":"Coal!AM558","v":86.466358509968984},{"$f":"Coal!AN558","v":86.28333199444279},{"$f":"Coal!AO558","v":85.998120933702808},{"$f":"Coal!AP558","v":85.731904078649592},{"$f":"Coal!AQ558","v":85.494877005662559},{"$f":"Coal!AR558","v":85.259980706844473},{"$f":"Coal!AS558","v":84.637437700568057}]
["RL3CoCCS90HF","RD","Low",30,"Coal","CCS90HighCF",{"$f":"Coal!L559","v":108.0589054194477},{"$f":"Coal!M559","v":107.37882480447587},{"$f":"Coal!N559","v":106.4552527550965},{"$f":"Coal!O559","v":105.63778471369237},{"$f":"Coal!P559","v":105.80815816268537},{"$f":"Coal!Q559","v":105.04811167971226},{"$f":"Coal!R559","v":104.23100721350345},{"$f":"Coal!S559","v":103.05611906692414},{"$f":"Coal!T559","v":102.62476730428892},{"$f":"Coal!U559","v":102.00512441048991},{"$f":"Coal!V559","v":101.45146415042224},{"$f":"Coal!W559","v":100.82258775423452},{"$f":"Coal!X559","v":100.23804432676769},{"$f":"Coal!Y559","v":99.703849728087079},{"$f":"Coal!Z559","v":99.825515973601995},{"$f":"Coal!AA559","v":99.409559868836709},{"$f":"Coal!AB559","v":99.154422897910081},{"$f":"Coal!AC559","v":98.897562286897227},{"$f":"Coal!AD559","v":98.650752714941845},{"$f":"Coal!AE559","v":98.429332770350342},{"$f":"Coal!AF559","v":98.18406709428065},{"$f":"Coal!AG559","v":97.972373557862937},{"$f":"Coal!AH559","v":97.732318229305903},{"$f":"Coal!AI559","v":97.47840767406484},{"$f":"Coal!AJ559","v":97.256836302181028},{"$f":"Coal!AK559","v":96.898369222939152},{"$f":"Coal!AL559","v":96.68192110086008},{"$f":"Coal!AM559","v":96.326750917321988},{"$f":"Coal!AN559","v":96.123508368091876},{"$f":"Coal!AO559","v":95.807620300618069},{"$f":"Coal!AP559","v":95.515532311308448},{"$f":"Coal!AQ559","v":95.25265065963012},{"$f":"Coal!AR559","v":94.991468895810215},{"$f":"Coal!AS559","v":94.30290058632842}]
["RM3CoCCS90HF","RD","Mid",30,"Coal","CCS90HighCF",{"$f":"Coal!L560","v":108.0589054194477},{"$f":"Coal!M560","v":107.37882480447587},{"$f":"Coal!N560","v":106.4552527550965},{"$f":"Coal!O560","v":105.63778471369237},{"$f":"Coal!P560","v":105.80815816268537},{"$f":"Coal!Q560","v":105.04811167971226},{"$f":"Coal!R560","v":104.23100721350345},{"$f":"Coal!S560","v":103.05611906692414},{"$f":"Coal!T560","v":102.62476730428892},{"$f":"Coal!U560","v":102.00512441048991},{"$f":"Coal!V560","v":101.45146415042224},{"$f":"Coal!W560","v":100.82258775423452},{"$f":"Coal!X560","v":100.23804432676769},{"$f":"Coal!Y560","v":99.703849728087079},{"$f":"Coal!Z560","v":99.825515973601995},{"$f":"Coal!AA560","v":99.409559868836709},{"$f":"Coal!AB560","v":99.154422897910081},{"$f":"Coal!AC560","v":98.897562286897227},{"$f":"Coal!AD560","v":98.650752714941845},{"$f":"Coal!AE560","v":98.429332770350342},{"$f":"Coal!AF560","v":98.18406709428065},{"$f":"Coal!AG560","v":97.972373557862937},{"$f":"Coal!AH560","v":97.732318229305903},{"$f":"Coal!AI560","v":97.47840767406484},{"$f":"Coal!AJ560","v":97.256836302181028},{"$f":"Coal!AK560","v":96.898369222939152},{"$f":"Coal!AL560","v":96.68192110086008},{"$f":"Coal!AM560","v":96.326750917321988},{"$f":"Coal!AN560","v":96.123508368091876},{"$f":"Coal!AO560","v":95.807620300618069},{"$f":"Coal!AP560","v":95.515532311308448},{"$f":"Coal!AQ560","v":95.25265065963012},{"$f":"Coal!AR560","v":94.991468895810215},{"$f":"Coal!AS560","v":94.30290058632842}]
["RC3CoCCS90HF","RD","Constant",30,"Coal","CCS90HighCF",{"$f":"Coal!L561","v":108.0589054194477},{"$f":"Coal!M561","v":107.37882480447587},{"$f":"Coal!N561","v":106.4552527550965},{"$f":"Coal!O561","v":105.63778471369237},{"$f":"Coal!P561","v":105.80815816268537},{"$f":"Coal!Q561","v":105.04811167971226},{"$f":"Coal!R561","v":104.23100721350345},{"$f":"Coal!S561","v":103.05611906692414},{"$f":"Coal!T561","v":102.62476730428892},{"$f":"Coal!U561","v":102.00512441048991},{"$f":"Coal!V561","v":101.45146415042224},{"$f":"Coal!W561","v":100.82258775423452},{"$f":"Coal!X561","v":100.23804432676769},{"$f":"Coal!Y561","v":99.703849728087079},{"$f":"Coal!Z561","v":99.825515973601995},{"$f":"Coal!AA561","v":99.409559868836709},{"$f":"Coal!AB561","v":99.154422897910081},{"$f":"Coal!AC561","v":98.897562286897227},{"$f":"Coal!AD561","v":98.650752714941845},{"$f":"Coal!AE561","v":98.429332770350342},{"$f":"Coal!AF561","v":98.18406709428065},{"$f":"Coal!AG561","v":97.972373557862937},{"$f":"Coal!AH561","v":97.732318229305903},{"$f":"Coal!AI561","v":97.47840767406484},{"$f":"Coal!AJ561","v":97.256836302181028},{"$f":"Coal!AK561","v":96.898369222939152},{"$f":"Coal!AL561","v":96.68192110086008},{"$f":"Coal!AM561","v":96.326750917321988},{"$f":"Coal!AN561","v":96.123508368091876},{"$f":"Coal!AO561","v":95.807620300618069},{"$f":"Coal!AP561","v":95.515532311308448},{"$f":"Coal!AQ561","v":95.25265065963012},{"$f":"Coal!AR561","v":94.991468895810215},{"$f":"Coal!AS561","v":94.30290058632842}]
["RL3NaCTAvgCF","RD","Low",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L410","v":146.48418031586993},{"$f":"'Natural Gas'!M410","v":145.72204641883701},{"$f":"'Natural Gas'!N410","v":142.21048242170647},{"$f":"'Natural Gas'!O410","v":142.91187290286314},{"$f":"'Natural Gas'!P410","v":140.37707181600848},{"$f":"'Natural Gas'!Q410","v":139.54170386231959},{"$f":"'Natural Gas'!R410","v":138.70640347269654},{"$f":"'Natural Gas'!S410","v":139.16568754188322},{"$f":"'Natural Gas'!T410","v":139.95495934617611},{"$f":"'Natural Gas'!U410","v":140.06351119966357},{"$f":"'Natural Gas'!V410","v":139.62358186775654},{"$f":"'Natural Gas'!W410","v":139.01052020176695},{"$f":"'Natural Gas'!X410","v":138.22050757726936},{"$f":"'Natural Gas'!Y410","v":137.65934804401678},{"$f":"'Natural Gas'!Z410","v":137.73220532365508},{"$f":"'Natural Gas'!AA410","v":137.7008611162434},{"$f":"'Natural Gas'!AB410","v":137.80062882930923},{"$f":"'Natural Gas'!AC410","v":137.62403900992817},{"$f":"'Natural Gas'!AD410","v":137.68227543567082},{"$f":"'Natural Gas'!AE410","v":137.44377864513606},{"$f":"'Natural Gas'!AF410","v":137.21736624249968},{"$f":"'Natural Gas'!AG410","v":137.16592228070101},{"$f":"'Natural Gas'!AH410","v":137.04326694127741},{"$f":"'Natural Gas'!AI410","v":136.88305941728382},{"$f":"'Natural Gas'!AJ410","v":136.7164351820829},{"$f":"'Natural Gas'!AK410","v":136.48520409831664},{"$f":"'Natural Gas'!AL410","v":136.5462274739933},{"$f":"'Natural Gas'!AM410","v":136.71198591416865},{"$f":"'Natural Gas'!AN410","v":136.81835283593759},{"$f":"'Natural Gas'!AO410","v":136.79411849935707},{"$f":"'Natural Gas'!AP410","v":136.98435886098591},{"$f":"'Natural Gas'!AQ410","v":137.15975406690109},{"$f":"'Natural Gas'!AR410","v":137.0658992277078},{"$f":"'Natural Gas'!AS410","v":136.7606997418352}]
["RM3NaCTAvgCF","RD","Mid",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L411","v":147.72848864249448},{"$f":"'Natural Gas'!M411","v":146.96437557025405},{"$f":"'Natural Gas'!N411","v":145.28212381393163},{"$f":"'Natural Gas'!O411","v":146.89424307408399},{"$f":"'Natural Gas'!P411","v":145.13541070531076},{"$f":"'Natural Gas'!Q411","v":144.81068351099765},{"$f":"'Natural Gas'!R411","v":144.47879641335871},{"$f":"'Natural Gas'!S411","v":145.53806483970436},{"$f":"'Natural Gas'!T411","v":146.89908138222432},{"$f":"'Natural Gas'!U411","v":146.80387817773925},{"$f":"'Natural Gas'!V411","v":146.16421361397241},{"$f":"'Natural Gas'!W411","v":146.25492639089194},{"$f":"'Natural Gas'!X411","v":145.43010015367111},{"$f":"'Natural Gas'!Y411","v":145.22336277148685},{"$f":"'Natural Gas'!Z411","v":145.13190107414221},{"$f":"'Natural Gas'!AA411","v":146.10913125050109},{"$f":"'Natural Gas'!AB411","v":146.32007323090812},{"$f":"'Natural Gas'!AC411","v":146.42697421906189},{"$f":"'Natural Gas'!AD411","v":146.44997500511928},{"$f":"'Natural Gas'!AE411","v":146.80610089471463},{"$f":"'Natural Gas'!AF411","v":146.63815855927908},{"$f":"'Natural Gas'!AG411","v":146.4756256573522},{"$f":"'Natural Gas'!AH411","v":146.44094228593707},{"$f":"'Natural Gas'!AI411","v":146.87097672935738},{"$f":"'Natural Gas'!AJ411","v":146.5880100970021},{"$f":"'Natural Gas'!AK411","v":146.68738376237474},{"$f":"'Natural Gas'!AL411","v":147.16899176818436},{"$f":"'Natural Gas'!AM411","v":147.70156454829893},{"$f":"'Natural Gas'!AN411","v":148.25519591507572},{"$f":"'Natural Gas'!AO411","v":148.50284932901542},{"$f":"'Natural Gas'!AP411","v":149.00188650801707},{"$f":"'Natural Gas'!AQ411","v":150.1121384448393},{"$f":"'Natural Gas'!AR411","v":150.75714125074933},{"$f":"'Natural Gas'!AS411","v":150.78228197510268}]
["RH3NaCTAvgCF","RD","High",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L412","v":149.23977190214777},{"$f":"'Natural Gas'!M412","v":148.47329921395291},{"$f":"'Natural Gas'!N412","v":149.97209303047816},{"$f":"'Natural Gas'!O412","v":153.44798907122333},{"$f":"'Natural Gas'!P412","v":153.24000306262695},{"$f":"'Natural Gas'!Q412","v":153.27226907738486},{"$f":"'Natural Gas'!R412","v":153.55155876274046},{"$f":"'Natural Gas'!S412","v":155.63040524091952},{"$f":"'Natural Gas'!T412","v":157.99680563345737},{"$f":"'Natural Gas'!U412","v":160.42630687041279},{"$f":"'Natural Gas'!V412","v":160.72956954357198},{"$f":"'Natural Gas'!W412","v":162.33816059620423},{"$f":"'Natural Gas'!X412","v":162.18573889473254},{"$f":"'Natural Gas'!Y412","v":161.96650284421568},{"$f":"'Natural Gas'!Z412","v":162.58403317601798},{"$f":"'Natural Gas'!AA412","v":163.64312915964786},{"$f":"'Natural Gas'!AB412","v":163.93167258880422},{"$f":"'Natural Gas'!AC412","v":165.22230465013155},{"$f":"'Natural Gas'!AD412","v":165.65670682610573},{"$f":"'Natural Gas'!AE412","v":166.28498989369183},{"$f":"'Natural Gas'!AF412","v":166.67691852349105},{"$f":"'Natural Gas'!AG412","v":167.2135354677155},{"$f":"'Natural Gas'!AH412","v":166.88052342719354},{"$f":"'Natural Gas'!AI412","v":168.69244488621797},{"$f":"'Natural Gas'!AJ412","v":168.86964713693084},{"$f":"'Natural Gas'!AK412","v":169.40701206460784},{"$f":"'Natural Gas'!AL412","v":171.10532433177082},{"$f":"'Natural Gas'!AM412","v":170.66070724477549},{"$f":"'Natural Gas'!AN412","v":171.52586106460575},{"$f":"'Natural Gas'!AO412","v":173.22074257058844},{"$f":"'Natural Gas'!AP412","v":175.73014131921616},{"$f":"'Natural Gas'!AQ412","v":177.98796150000342},{"$f":"'Natural Gas'!AR412","v":179.335020870872},{"$f":"'Natural Gas'!AS412","v":180.98786200427577}]
["RL3NaCTHighF","RD","Low",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L413","v":64.079490092484392},{"$f":"'Natural Gas'!M413","v":63.421164486022363},{"$f":"'Natural Gas'!N413","v":60.013408779462694},{"$f":"'Natural Gas'!O413","v":60.24194437031538},{"$f":"'Natural Gas'!P413","v":58.506414818308514},{"$f":"'Natural Gas'!Q413","v":58.161045030937302},{"$f":"'Natural Gas'!R413","v":58.610833447622937},{"$f":"'Natural Gas'!S413","v":59.664622236798039},{"$f":"'Natural Gas'!T413","v":60.807056109046613},{"$f":"'Natural Gas'!U413","v":61.265147218669497},{"$f":"'Natural Gas'!V413","v":61.179809034444574},{"$f":"'Natural Gas'!W413","v":60.837101526385894},{"$f":"'Natural Gas'!X413","v":60.443314827999018},{"$f":"'Natural Gas'!Y413","v":60.102452194640257},{"$f":"'Natural Gas'!Z413","v":60.375359389226332},{"$f":"'Natural Gas'!AA413","v":60.624181749066494},{"$f":"'Natural Gas'!AB413","v":60.937781694242339},{"$f":"'Natural Gas'!AC413","v":60.957214084694506},{"$f":"'Natural Gas'!AD413","v":61.249809980519217},{"$f":"'Natural Gas'!AE413","v":61.242552047885724},{"$f":"'Natural Gas'!AF413","v":61.214411609832098},{"$f":"'Natural Gas'!AG413","v":61.283233963246531},{"$f":"'Natural Gas'!AH413","v":61.312667453066936},{"$f":"'Natural Gas'!AI413","v":61.297062011722034},{"$f":"'Natural Gas'!AJ413","v":61.213815383047994},{"$f":"'Natural Gas'!AK413","v":61.199727731371446},{"$f":"'Natural Gas'!AL413","v":61.313243203241321},{"$f":"'Natural Gas'!AM413","v":61.683505775469676},{"$f":"'Natural Gas'!AN413","v":61.855343135231138},{"$f":"'Natural Gas'!AO413","v":62.012632492932582},{"$f":"'Natural Gas'!AP413","v":62.329815414500395},{"$f":"'Natural Gas'!AQ413","v":62.633089893788906},{"$f":"'Natural Gas'!AR413","v":62.672321310024664},{"$f":"'Natural Gas'!AS413","v":62.947831109579525}]
["RM3NaCTHighF","RD","Mid",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L414","v":64.357385618763885},{"$f":"'Natural Gas'!M414","v":63.698595793433405},{"$f":"'Natural Gas'!N414","v":62.121667284020916},{"$f":"'Natural Gas'!O414","v":63.25403090914471},{"$f":"'Natural Gas'!P414","v":62.306134475737721},{"$f":"'Natural Gas'!Q414","v":62.478556377828049},{"$f":"'Natural Gas'!R414","v":63.450512402002659},{"$f":"'Natural Gas'!S414","v":65.112961625066248},{"$f":"'Natural Gas'!T414","v":66.832294208414652},{"$f":"'Natural Gas'!U414","v":67.091731362384721},{"$f":"'Natural Gas'!V414","v":66.811832774861401},{"$f":"'Natural Gas'!W414","v":67.176845201378256},{"$f":"'Natural Gas'!X414","v":66.754027328021053},{"$f":"'Natural Gas'!Y414","v":66.770801812311205},{"$f":"'Natural Gas'!Z414","v":66.882309516258942},{"$f":"'Natural Gas'!AA414","v":68.143794951772065},{"$f":"'Natural Gas'!AB414","v":68.571689786868944},{"$f":"'Natural Gas'!AC414","v":68.877473691720041},{"$f":"'Natural Gas'!AD414","v":69.138254140628987},{"$f":"'Natural Gas'!AE414","v":69.728993539337836},{"$f":"'Natural Gas'!AF414","v":69.762216707796284},{"$f":"'Natural Gas'!AG414","v":69.721705262368545},{"$f":"'Natural Gas'!AH414","v":69.841330272553932},{"$f":"'Natural Gas'!AI414","v":70.418077090975757},{"$f":"'Natural Gas'!AJ414","v":70.21970486038451},{"$f":"'Natural Gas'!AK414","v":70.539390903382184},{"$f":"'Natural Gas'!AL414","v":71.074257063986309},{"$f":"'Natural Gas'!AM414","v":71.814318466405254},{"$f":"'Natural Gas'!AN414","v":72.4343757329639},{"$f":"'Natural Gas'!AO414","v":72.866201959765917},{"$f":"'Natural Gas'!AP414","v":73.494034271702589},{"$f":"'Natural Gas'!AQ414","v":74.734031725092876},{"$f":"'Natural Gas'!AR414","v":75.514063019226583},{"$f":"'Natural Gas'!AS414","v":76.128387778069168}]
["RH3NaCTHighF","RD","High",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L415","v":64.694912994865092},{"$f":"'Natural Gas'!M415","v":64.035603542574222},{"$f":"'Natural Gas'!N415","v":65.641560595003412},{"$f":"'Natural Gas'!O415","v":68.629319706806612},{"$f":"'Natural Gas'!P415","v":69.246436621774237},{"$f":"'Natural Gas'!Q415","v":69.784536889276708},{"$f":"'Natural Gas'!R415","v":71.390447735145173},{"$f":"'Natural Gas'!S415","v":74.083012532003593},{"$f":"'Natural Gas'!T415","v":76.813988718946106},{"$f":"'Natural Gas'!U415","v":79.604325854045513},{"$f":"'Natural Gas'!V415","v":80.273639587284251},{"$f":"'Natural Gas'!W415","v":82.161322283220102},{"$f":"'Natural Gas'!X415","v":82.417932000699253},{"$f":"'Natural Gas'!Y415","v":82.42611255171208},{"$f":"'Natural Gas'!Z415","v":83.250158144580865},{"$f":"'Natural Gas'!AA415","v":84.598475304801809},{"$f":"'Natural Gas'!AB415","v":85.107761738273695},{"$f":"'Natural Gas'!AC415","v":86.600751185502034},{"$f":"'Natural Gas'!AD415","v":87.277087016684447},{"$f":"'Natural Gas'!AE415","v":88.144082273279324},{"$f":"'Natural Gas'!AF415","v":88.740690752798415},{"$f":"'Natural Gas'!AG415","v":89.401460858948653},{"$f":"'Natural Gas'!AH415","v":89.225452955543275},{"$f":"'Natural Gas'!AI415","v":91.186649843436342},{"$f":"'Natural Gas'!AJ415","v":91.449924353582531},{"$f":"'Natural Gas'!AK415","v":92.21145049911658},{"$f":"'Natural Gas'!AL415","v":93.963951336927508},{"$f":"'Natural Gas'!AM415","v":93.73044768245299},{"$f":"'Natural Gas'!AN415","v":94.663187857407124},{"$f":"'Natural Gas'!AO415","v":96.545459661077246},{"$f":"'Natural Gas'!AP415","v":99.185903583671177},{"$f":"'Natural Gas'!AQ415","v":101.57573592518631},{"$f":"'Natural Gas'!AR415","v":103.06018272154553},{"$f":"'Natural Gas'!AS415","v":105.31250088904412}]
["RL3NaCCAvgCF","RD","Low",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L416","v":38.181514059601128},{"$f":"'Natural Gas'!M416","v":37.776514161476946},{"$f":"'Natural Gas'!N416","v":35.548495476731659},{"$f":"'Natural Gas'!O416","v":35.610807779535207},{"$f":"'Natural Gas'!P416","v":34.607411399070521},{"$f":"'Natural Gas'!Q416","v":34.46917010079985},{"$f":"'Natural Gas'!R416","v":34.935973807110386},{"$f":"'Natural Gas'!S416","v":35.764295819238612},{"$f":"'Natural Gas'!T416","v":36.655325165673915},{"$f":"'Natural Gas'!U416","v":37.086465514846907},{"$f":"'Natural Gas'!V416","v":37.14853655586414},{"$f":"'Natural Gas'!W416","v":37.024565075028278},{"$f":"'Natural Gas'!X416","v":36.868694692313738},{"$f":"'Natural Gas'!Y416","v":36.73962986557811},{"$f":"'Natural Gas'!Z416","v":36.84051935168732},{"$f":"'Natural Gas'!AA416","v":37.026074786031387},{"$f":"'Natural Gas'!AB416","v":37.252254765534616},{"$f":"'Natural Gas'!AC416","v":37.276061180055706},{"$f":"'Natural Gas'!AD416","v":37.487928167991058},{"$f":"'Natural Gas'!AE416","v":37.493553845970439},{"$f":"'Natural Gas'!AF416","v":37.481243032232527},{"$f":"'Natural Gas'!AG416","v":37.531238041366962},{"$f":"'Natural Gas'!AH416","v":37.554961715982401},{"$f":"'Natural Gas'!AI416","v":37.547315659245811},{"$f":"'Natural Gas'!AJ416","v":37.491040859691992},{"$f":"'Natural Gas'!AK416","v":37.486647426331778},{"$f":"'Natural Gas'!AL416","v":37.565484839886949},{"$f":"'Natural Gas'!AM416","v":37.8264738407848},{"$f":"'Natural Gas'!AN416","v":37.946030691816205},{"$f":"'Natural Gas'!AO416","v":38.059059891206019},{"$f":"'Natural Gas'!AP416","v":38.2809874578899},{"$f":"'Natural Gas'!AQ416","v":38.493325506404844},{"$f":"'Natural Gas'!AR416","v":38.523248784667224},{"$f":"'Natural Gas'!AS416","v":38.730223239639955}]
["RM3NaCCAvgCF","RD","Mid",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L417","v":38.34535003248957},{"$f":"'Natural Gas'!M417","v":37.939167333497799},{"$f":"'Natural Gas'!N417","v":36.922694558822442},{"$f":"'Natural Gas'!O417","v":37.588593775113864},{"$f":"'Natural Gas'!P417","v":37.119854693879262},{"$f":"'Natural Gas'!Q417","v":37.339016115167439},{"$f":"'Natural Gas'!R417","v":38.1702940606094},{"$f":"'Natural Gas'!S417","v":39.424034066349407},{"$f":"'Natural Gas'!T417","v":40.722590706536863},{"$f":"'Natural Gas'!U417","v":41.035743175529234},{"$f":"'Natural Gas'!V417","v":40.981653966869516},{"$f":"'Natural Gas'!W417","v":41.361510658443756},{"$f":"'Natural Gas'!X417","v":41.204712015411317},{"$f":"'Natural Gas'!Y417","v":41.343249252111164},{"$f":"'Natural Gas'!Z417","v":41.312501710040188},{"$f":"'Natural Gas'!AA417","v":42.19847029540275},{"$f":"'Natural Gas'!AB417","v":42.503816904697658},{"$f":"'Natural Gas'!AC417","v":42.725775286254937},{"$f":"'Natural Gas'!AD417","v":42.915782513970981},{"$f":"'Natural Gas'!AE417","v":43.335054799549326},{"$f":"'Natural Gas'!AF417","v":43.365278772920107},{"$f":"'Natural Gas'!AG417","v":43.339708956206316},{"$f":"'Natural Gas'!AH417","v":43.425845668768225},{"$f":"'Natural Gas'!AI417","v":43.827833428123434},{"$f":"'Natural Gas'!AJ417","v":43.691972654548373},{"$f":"'Natural Gas'!AK417","v":43.918448440465525},{"$f":"'Natural Gas'!AL417","v":44.288638073906142},{"$f":"'Natural Gas'!AM417","v":44.8054006848988},{"$f":"'Natural Gas'!AN417","v":45.234894470234444},{"$f":"'Natural Gas'!AO417","v":45.537817262155421},{"$f":"'Natural Gas'!AP417","v":45.97458453761628},{"$f":"'Natural Gas'!AQ417","v":46.834667572604886},{"$f":"'Natural Gas'!AR417","v":47.376865184174434},{"$f":"'Natural Gas'!AS417","v":47.818357015607184}]
["RH3NaCCAvgCF","RD","High",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L418","v":38.544343179429198},{"$f":"'Natural Gas'!M418","v":38.136753079765853},{"$f":"'Natural Gas'!N418","v":39.227006774861621},{"$f":"'Natural Gas'!O418","v":41.132457041816124},{"$f":"'Natural Gas'!P418","v":41.724142188327903},{"$f":"'Natural Gas'!Q418","v":42.207454082479671},{"$f":"'Natural Gas'!R418","v":43.487144200012864},{"$f":"'Natural Gas'!S418","v":45.46028795689449},{"$f":"'Natural Gas'!T418","v":47.471965743265429},{"$f":"'Natural Gas'!U418","v":49.541146453289294},{"$f":"'Natural Gas'!V418","v":50.174818333620351},{"$f":"'Natural Gas'!W418","v":51.643319430976725},{"$f":"'Natural Gas'!X418","v":52.002169068305967},{"$f":"'Natural Gas'!Y418","v":52.183195576148798},{"$f":"'Natural Gas'!Z418","v":52.597041349684581},{"$f":"'Natural Gas'!AA418","v":53.543289973527095},{"$f":"'Natural Gas'!AB418","v":53.905081139358032},{"$f":"'Natural Gas'!AC418","v":54.948128532167971},{"$f":"'Natural Gas'!AD418","v":55.425644955392301},{"$f":"'Natural Gas'!AE418","v":56.036125799660987},{"$f":"'Natural Gas'!AF418","v":56.456034894045033},{"$f":"'Natural Gas'!AG418","v":56.915415923185591},{"$f":"'Natural Gas'!AH418","v":56.797194046077273},{"$f":"'Natural Gas'!AI418","v":58.15652946230886},{"$f":"'Natural Gas'!AJ418","v":58.339901779995984},{"$f":"'Natural Gas'!AK418","v":58.871987133365977},{"$f":"'Natural Gas'!AL418","v":60.084128640586563},{"$f":"'Natural Gas'!AM418","v":59.927797947095115},{"$f":"'Natural Gas'!AN418","v":60.573512557659853},{"$f":"'Natural Gas'!AO418","v":61.879436211369402},{"$f":"'Natural Gas'!AP418","v":63.707890252862441},{"$f":"'Natural Gas'!AQ418","v":65.363084903241472},{"$f":"'Natural Gas'!AR418","v":66.392407261231909},{"$f":"'Natural Gas'!AS418","v":67.966798041644822}]
["RL3NaCCHighF","RD","Low",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L419","v":32.610557812979515},{"$f":"'Natural Gas'!M419","v":32.238285512842673},{"$f":"'Natural Gas'!N419","v":30.042994426084729},{"$f":"'Natural Gas'!O419","v":30.138034326875619},{"$f":"'Natural Gas'!P419","v":29.167365544398272},{"$f":"'Natural Gas'!Q419","v":29.061851844114944},{"$f":"'Natural Gas'!R419","v":29.595974133200624},{"$f":"'Natural Gas'!S419","v":30.458168172827289},{"$f":"'Natural Gas'!T419","v":31.366108315856785},{"$f":"'Natural Gas'!U419","v":31.814507003234453},{"$f":"'Natural Gas'!V419","v":31.894767866838521},{"$f":"'Natural Gas'!W419","v":31.786359708111085},{"$f":"'Natural Gas'!X419","v":31.654785323622392},{"$f":"'Natural Gas'!Y419","v":31.539507699595141},{"$f":"'Natural Gas'!Z419","v":31.653186051430687},{"$f":"'Natural Gas'!AA419","v":31.856058582580957},{"$f":"'Natural Gas'!AB419","v":32.095853194754085},{"$f":"'Natural Gas'!AC419","v":32.131397838252539},{"$f":"'Natural Gas'!AD419","v":32.358467903431119},{"$f":"'Natural Gas'!AE419","v":32.378592461004203},{"$f":"'Natural Gas'!AF419","v":32.379525776337033},{"$f":"'Natural Gas'!AG419","v":32.438345527749597},{"$f":"'Natural Gas'!AH419","v":32.473094557652153},{"$f":"'Natural Gas'!AI419","v":32.475956208568761},{"$f":"'Natural Gas'!AJ419","v":32.425956076224089},{"$f":"'Natural Gas'!AK419","v":32.437084928072466},{"$f":"'Natural Gas'!AL419","v":32.520063173166641},{"$f":"'Natural Gas'!AM419","v":32.795699315705086},{"$f":"'Natural Gas'!AN419","v":32.920294966610939},{"$f":"'Natural Gas'!AO419","v":33.04638248843191},{"$f":"'Natural Gas'!AP419","v":33.277596970724517},{"$f":"'Natural Gas'!AQ419","v":33.499287029645451},{"$f":"'Natural Gas'!AR419","v":33.538921309824119},{"$f":"'Natural Gas'!AS419","v":33.786517060812621}]
["RM3NaCCHighF","RD","Mid",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L420","v":32.707164541820624},{"$f":"'Natural Gas'!M420","v":32.334187060491473},{"$f":"'Natural Gas'!N420","v":31.350919503478732},{"$f":"'Natural Gas'!O420","v":32.050023937432783},{"$f":"'Natural Gas'!P420","v":31.614490073860789},{"$f":"'Natural Gas'!Q420","v":31.86685671281159},{"$f":"'Natural Gas'!R420","v":32.766435674253934},{"$f":"'Natural Gas'!S420","v":34.054542028731021},{"$f":"'Natural Gas'!T420","v":35.370256258118147},{"$f":"'Natural Gas'!U420","v":35.700918929869751},{"$f":"'Natural Gas'!V420","v":35.66528500223842},{"$f":"'Natural Gas'!W420","v":36.060932143767573},{"$f":"'Natural Gas'!X420","v":35.928784069644344},{"$f":"'Natural Gas'!Y420","v":36.081309716586432},{"$f":"'Natural Gas'!Z420","v":36.063537678255912},{"$f":"'Natural Gas'!AA420","v":36.967076082489911},{"$f":"'Natural Gas'!AB420","v":37.286236013537781},{"$f":"'Natural Gas'!AC420","v":37.520103929315013},{"$f":"'Natural Gas'!AD420","v":37.725536104783053},{"$f":"'Natural Gas'!AE420","v":38.159518863551611},{"$f":"'Natural Gas'!AF420","v":38.203180248024658},{"$f":"'Natural Gas'!AG420","v":38.186563960020038},{"$f":"'Natural Gas'!AH420","v":38.283886929583076},{"$f":"'Natural Gas'!AI420","v":38.696535743864914},{"$f":"'Natural Gas'!AJ420","v":38.567041208671327},{"$f":"'Natural Gas'!AK420","v":38.809265808759683},{"$f":"'Natural Gas'!AL420","v":39.183656704163056},{"$f":"'Natural Gas'!AM420","v":39.715280214097923},{"$f":"'Natural Gas'!AN420","v":40.149886334492635},{"$f":"'Natural Gas'!AO420","v":40.46605801925331},{"$f":"'Natural Gas'!AP420","v":40.912247741614223},{"$f":"'Natural Gas'!AQ420","v":41.781819268279925},{"$f":"'Natural Gas'!AR420","v":42.333869602083382},{"$f":"'Natural Gas'!AS420","v":42.816575548174434}]
["RH3NaCCHighF","RD","High",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L421","v":32.824504464880022},{"$f":"'Natural Gas'!M421","v":32.450699675468876},{"$f":"'Natural Gas'!N421","v":33.574738680816843},{"$f":"'Natural Gas'!O421","v":35.513974258023538},{"$f":"'Natural Gas'!P421","v":36.139444714787523},{"$f":"'Natural Gas'!Q421","v":36.656541919191483},{"$f":"'Natural Gas'!R421","v":38.0057262662027},{"$f":"'Natural Gas'!S421","v":40.013836749281225},{"$f":"'Natural Gas'!T421","v":42.04297186661082},{"$f":"'Natural Gas'!U421","v":44.129968681284581},{"$f":"'Natural Gas'!V421","v":44.782418254979092},{"$f":"'Natural Gas'!W421","v":46.266985660232294},{"$f":"'Natural Gas'!X421","v":46.650916510006894},{"$f":"'Natural Gas'!Y421","v":46.846175804539193},{"$f":"'Natural Gas'!Z421","v":47.273223762864255},{"$f":"'Natural Gas'!AA421","v":48.237349148957733},{"$f":"'Natural Gas'!AB421","v":48.613194954206456},{"$f":"'Natural Gas'!AC421","v":49.66835993987992},{"$f":"'Natural Gas'!AD421","v":50.161570783502881},{"$f":"'Natural Gas'!AE421","v":50.787019091792963},{"$f":"'Natural Gas'!AF421","v":51.220600347814056},{"$f":"'Natural Gas'!AG421","v":51.689091323119243},{"$f":"'Natural Gas'!AH421","v":51.582251126058445},{"$f":"'Natural Gas'!AI421","v":52.952433845023343},{"$f":"'Natural Gas'!AJ421","v":53.142283618785086},{"$f":"'Natural Gas'!AK421","v":53.690392916894254},{"$f":"'Natural Gas'!AL421","v":54.906809081799807},{"$f":"'Natural Gas'!AM421","v":54.765598906008023},{"$f":"'Natural Gas'!AN421","v":55.416515163730708},{"$f":"'Natural Gas'!AO421","v":56.735919167415233},{"$f":"'Natural Gas'!AP421","v":58.573960265228401},{"$f":"'Natural Gas'!AQ421","v":60.238809170501739},{"$f":"'Natural Gas'!AR421","v":61.278156377023002},{"$f":"'Natural Gas'!AS421","v":62.894481279496148}]
["RL3NaCCCCSAF","RD","Low",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L422","v":67.903674982398556},{"$f":"'Natural Gas'!M422","v":67.28956757307769},{"$f":"'Natural Gas'!N422","v":64.539222249694333},{"$f":"'Natural Gas'!O422","v":64.466871050334419},{"$f":"'Natural Gas'!P422","v":63.142465291078651},{"$f":"'Natural Gas'!Q422","v":62.833146941328117},{"$f":"'Natural Gas'!R422","v":62.989951866814593},{"$f":"'Natural Gas'!S422","v":63.778805172272371},{"$f":"'Natural Gas'!T422","v":64.693488012520518},{"$f":"'Natural Gas'!U422","v":65.069752233986094},{"$f":"'Natural Gas'!V422","v":65.010780677667185},{"$f":"'Natural Gas'!W422","v":64.761703384489763},{"$f":"'Natural Gas'!X422","v":64.450240229577417},{"$f":"'Natural Gas'!Y422","v":64.212273032839434},{"$f":"'Natural Gas'!Z422","v":64.154327214048948},{"$f":"'Natural Gas'!AA422","v":64.227614587918211},{"$f":"'Natural Gas'!AB422","v":64.366255887264828},{"$f":"'Natural Gas'!AC422","v":64.263297444671167},{"$f":"'Natural Gas'!AD422","v":64.381878672957939},{"$f":"'Natural Gas'!AE422","v":64.252318269235843},{"$f":"'Natural Gas'!AF422","v":64.112671993441907},{"$f":"'Natural Gas'!AG422","v":64.066626945113526},{"$f":"'Natural Gas'!AH422","v":63.983512662183195},{"$f":"'Natural Gas'!AI422","v":63.864311094116253},{"$f":"'Natural Gas'!AJ422","v":63.697783795835932},{"$f":"'Natural Gas'!AK422","v":63.569848519398974},{"$f":"'Natural Gas'!AL422","v":63.569879224616692},{"$f":"'Natural Gas'!AM422","v":63.761223948374408},{"$f":"'Natural Gas'!AN422","v":63.807425772983905},{"$f":"'Natural Gas'!AO422","v":63.826159586711697},{"$f":"'Natural Gas'!AP422","v":63.984145837247183},{"$f":"'Natural Gas'!AQ422","v":64.1304999100809},{"$f":"'Natural Gas'!AR422","v":64.058166235066125},{"$f":"'Natural Gas'!AS422","v":64.124780066136964}]
["RM3NaCCCCSAF","RD","Mid",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L423","v":68.308914591796736},{"$f":"'Natural Gas'!M423","v":67.690660774530571},{"$f":"'Natural Gas'!N423","v":66.356438757069085},{"$f":"'Natural Gas'!O423","v":66.992297236677899},{"$f":"'Natural Gas'!P423","v":66.297810304828403},{"$f":"'Natural Gas'!Q423","v":66.412071608981506},{"$f":"'Natural Gas'!R423","v":66.998844624427875},{"$f":"'Natural Gas'!S423","v":68.294381083454823},{"$f":"'Natural Gas'!T423","v":69.697234773459513},{"$f":"'Natural Gas'!U423","v":69.939798218340343},{"$f":"'Natural Gas'!V423","v":69.748815520841219},{"$f":"'Natural Gas'!W423","v":70.106556205856918},{"$f":"'Natural Gas'!X423","v":69.801232675450478},{"$f":"'Natural Gas'!Y423","v":69.891343858471913},{"$f":"'Natural Gas'!Z423","v":69.663848501261327},{"$f":"'Natural Gas'!AA423","v":70.571337689610218},{"$f":"'Natural Gas'!AB423","v":70.802593922804689},{"$f":"'Natural Gas'!AC423","v":70.934332038321685},{"$f":"'Natural Gas'!AD423","v":71.024848898739435},{"$f":"'Natural Gas'!AE423","v":71.387236579232393},{"$f":"'Natural Gas'!AF423","v":71.296557811239893},{"$f":"'Natural Gas'!AG423","v":71.158737323830451},{"$f":"'Natural Gas'!AH423","v":71.148524300426658},{"$f":"'Natural Gas'!AI423","v":71.516861582350955},{"$f":"'Natural Gas'!AJ423","v":71.253850795378696},{"$f":"'Natural Gas'!AK423","v":71.399806783157544},{"$f":"'Natural Gas'!AL423","v":71.746368807035736},{"$f":"'Natural Gas'!AM423","v":72.241378036469968},{"$f":"'Natural Gas'!AN423","v":72.656267468333894},{"$f":"'Natural Gas'!AO423","v":72.900057596199787},{"$f":"'Natural Gas'!AP423","v":73.313022911478299},{"$f":"'Natural Gas'!AQ423","v":74.231287147553431},{"$f":"'Natural Gas'!AR423","v":74.769085010455981},{"$f":"'Natural Gas'!AS423","v":75.113102190300054}]
["RH3NaCCCCSAF","RD","High",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L424","v":68.801105379648916},{"$f":"'Natural Gas'!M424","v":68.177849655736594},{"$f":"'Natural Gas'!N424","v":69.307536440287805},{"$f":"'Natural Gas'!O424","v":71.399258308497878},{"$f":"'Natural Gas'!P424","v":71.955675962189702},{"$f":"'Natural Gas'!Q424","v":72.387754572587284},{"$f":"'Natural Gas'!R424","v":73.506673619611519},{"$f":"'Natural Gas'!S424","v":75.660488553373767},{"$f":"'Natural Gas'!T424","v":77.918385353243309},{"$f":"'Natural Gas'!U424","v":80.257445480893054},{"$f":"'Natural Gas'!V424","v":80.900591792157186},{"$f":"'Natural Gas'!W424","v":82.574068739352668},{"$f":"'Natural Gas'!X424","v":82.905043130118329},{"$f":"'Natural Gas'!Y424","v":83.068619535448363},{"$f":"'Natural Gas'!Z424","v":83.344637338591113},{"$f":"'Natural Gas'!AA424","v":84.32147880328364},{"$f":"'Natural Gas'!AB424","v":84.617805908062479},{"$f":"'Natural Gas'!AC424","v":85.727680559728896},{"$f":"'Natural Gas'!AD424","v":86.159130782680847},{"$f":"'Natural Gas'!AE424","v":86.747425777358444},{"$f":"'Natural Gas'!AF424","v":87.119856759357816},{"$f":"'Natural Gas'!AG424","v":87.559243511898302},{"$f":"'Natural Gas'!AH424","v":87.303029853949425},{"$f":"'Natural Gas'!AI424","v":88.812588404121811},{"$f":"'Natural Gas'!AJ424","v":88.929014395606771},{"$f":"'Natural Gas'!AK424","v":89.437725215382812},{"$f":"'Natural Gas'!AL424","v":90.787996914511126},{"$f":"'Natural Gas'!AM424","v":90.477130656763421},{"$f":"'Natural Gas'!AN424","v":91.148498611856894},{"$f":"'Natural Gas'!AO424","v":92.587915418613989},{"$f":"'Natural Gas'!AP424","v":94.660802006153162},{"$f":"'Natural Gas'!AQ424","v":96.526611774479449},{"$f":"'Natural Gas'!AR424","v":97.644171602114824},{"$f":"'Natural Gas'!AS424","v":99.337787516871373}]
["RL3NaCCCCSHF","RD","Low",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L425","v":53.439333656865969},{"$f":"'Natural Gas'!M425","v":52.941194333897485},{"$f":"'Natural Gas'!N425","v":50.306817096866503},{"$f":"'Natural Gas'!O425","v":50.350433983858963},{"$f":"'Natural Gas'!P425","v":49.141996310955584},{"$f":"'Natural Gas'!Q425","v":48.948646047557425},{"$f":"'Natural Gas'!R425","v":49.36395756254278},{"$f":"'Natural Gas'!S425","v":50.289094135527506},{"$f":"'Natural Gas'!T425","v":51.300621420618015},{"$f":"'Natural Gas'!U425","v":51.772914956414681},{"$f":"'Natural Gas'!V425","v":51.810538465917631},{"$f":"'Natural Gas'!W425","v":51.642252928178976},{"$f":"'Natural Gas'!X425","v":51.431909153272912},{"$f":"'Natural Gas'!Y425","v":51.265399238025267},{"$f":"'Natural Gas'!Z425","v":51.275351337357982},{"$f":"'Natural Gas'!AA425","v":51.430165115991485},{"$f":"'Natural Gas'!AB425","v":51.63899984184274},{"$f":"'Natural Gas'!AC425","v":51.603971530686621},{"$f":"'Natural Gas'!AD425","v":51.795861215957125},{"$f":"'Natural Gas'!AE425","v":51.739534967622816},{"$f":"'Natural Gas'!AF425","v":51.666974453106988},{"$f":"'Natural Gas'!AG425","v":51.67485867459645},{"$f":"'Natural Gas'!AH425","v":51.650639787722007},{"$f":"'Natural Gas'!AI425","v":51.58915273425422},{"$f":"'Natural Gas'!AJ425","v":51.470877327013923},{"$f":"'Natural Gas'!AK425","v":51.411822088957564},{"$f":"'Natural Gas'!AL425","v":51.455414653984647},{"$f":"'Natural Gas'!AM425","v":51.713615368942456},{"$f":"'Natural Gas'!AN425","v":51.805457529955461},{"$f":"'Natural Gas'!AO425","v":51.887480665276684},{"$f":"'Natural Gas'!AP425","v":52.100470841451141},{"$f":"'Natural Gas'!AQ425","v":52.301980965237092},{"$f":"'Natural Gas'!AR425","v":52.285587215524046},{"$f":"'Natural Gas'!AS425","v":52.474788729484935}]
["RM3NaCCCCSHF","RD","Mid",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L426","v":53.678285288614546},{"$f":"'Natural Gas'!M426","v":53.177691971539602},{"$f":"'Natural Gas'!N426","v":51.961130454269352},{"$f":"'Natural Gas'!O426","v":52.714649434069401},{"$f":"'Natural Gas'!P426","v":52.137823002411118},{"$f":"'Natural Gas'!Q426","v":52.369744806755449},{"$f":"'Natural Gas'!R426","v":53.218797002447531},{"$f":"'Natural Gas'!S426","v":54.652605618317651},{"$f":"'Natural Gas'!T426","v":56.153717080605198},{"$f":"'Natural Gas'!U426","v":56.493711271414554},{"$f":"'Natural Gas'!V426","v":56.400733327792906},{"$f":"'Natural Gas'!W426","v":56.840444826118116},{"$f":"'Natural Gas'!X426","v":56.63771639066232},{"$f":"'Natural Gas'!Y426","v":56.800327687697106},{"$f":"'Natural Gas'!Z426","v":56.641721136533079},{"$f":"'Natural Gas'!AA426","v":57.631926508834553},{"$f":"'Natural Gas'!AB426","v":57.934400556623089},{"$f":"'Natural Gas'!AC426","v":58.135060161615314},{"$f":"'Natural Gas'!AD426","v":58.29995532720524},{"$f":"'Natural Gas'!AE426","v":58.73664592693261},{"$f":"'Natural Gas'!AF426","v":58.714031955695546},{"$f":"'Natural Gas'!AG426","v":58.630927770514567},{"$f":"'Natural Gas'!AH426","v":58.680469650178175},{"$f":"'Natural Gas'!AI426","v":59.107363720177744},{"$f":"'Natural Gas'!AJ426","v":58.893309002185454},{"$f":"'Natural Gas'!AK426","v":59.109150249124525},{"$f":"'Natural Gas'!AL426","v":59.499909865423575},{"$f":"'Natural Gas'!AM426","v":60.062750768319098},{"$f":"'Natural Gas'!AN426","v":60.523946602047879},{"$f":"'Natural Gas'!AO426","v":60.831949682542991},{"$f":"'Natural Gas'!AP426","v":61.300721639171933},{"$f":"'Natural Gas'!AQ426","v":62.274946861995538},{"$f":"'Natural Gas'!AR426","v":62.86950102569331},{"$f":"'Natural Gas'!AS426","v":63.337894907264626}]
["RH3NaCCCCSHF","RD","High",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L427","v":53.968511147959475},{"$f":"'Natural Gas'!M427","v":53.464971444094942},{"$f":"'Natural Gas'!N427","v":54.71437424869395},{"$f":"'Natural Gas'!O427","v":56.925812136951819},{"$f":"'Natural Gas'!P427","v":57.601945810691447},{"$f":"'Natural Gas'!Q427","v":58.153740441136819},{"$f":"'Natural Gas'!R427","v":59.539520665441323},{"$f":"'Natural Gas'!S427","v":61.83402335995406},{"$f":"'Natural Gas'!T427","v":64.191894487804149},{"$f":"'Natural Gas'!U427","v":66.630087468993466},{"$f":"'Natural Gas'!V427","v":67.372950669620678},{"$f":"'Natural Gas'!W427","v":69.129830453907175},{"$f":"'Natural Gas'!X427","v":69.565192268013334},{"$f":"'Natural Gas'!Y427","v":69.802535358752522},{"$f":"'Natural Gas'!Z427","v":70.148645450066198},{"$f":"'Natural Gas'!AA427","v":71.209648144060395},{"$f":"'Natural Gas'!AB427","v":71.578437233157231},{"$f":"'Natural Gas'!AC427","v":72.758437427400224},{"$f":"'Natural Gas'!AD427","v":73.265565338774735},{"$f":"'Natural Gas'!AE427","v":73.929461318950615},{"$f":"'Natural Gas'!AF427","v":74.371146184451078},{"$f":"'Natural Gas'!AG427","v":74.866205128796608},{"$f":"'Natural Gas'!AH427","v":74.670790287459454},{"$f":"'Natural Gas'!AI427","v":76.239928608275008},{"$f":"'Natural Gas'!AJ427","v":76.406165927486299},{"$f":"'Natural Gas'!AK427","v":76.985982896505902},{"$f":"'Natural Gas'!AL427","v":78.381224316583229},{"$f":"'Natural Gas'!AM427","v":78.139374746396484},{"$f":"'Natural Gas'!AN427","v":78.857858072621198},{"$f":"'Natural Gas'!AO427","v":80.362609627333597},{"$f":"'Natural Gas'!AP427","v":82.492277793940076},{"$f":"'Natural Gas'!AQ427","v":84.415026183133932},{"$f":"'Natural Gas'!AR427","v":85.5903338397586},{"$f":"'Natural Gas'!AS427","v":87.410499307621379}]
["RM3Nu**","RD","Mid",30,"Nuclear","*",{"$f":"Nuclear!L182","v":66.992763325938654},{"$f":"Nuclear!M182","v":66.695326927892097},{"$f":"Nuclear!N182","v":66.387480608947087},{"$f":"Nuclear!O182","v":66.090044210900516},{"$f":"Nuclear!P182","v":65.782197891955505},{"$f":"Nuclear!Q182","v":65.474341357190198},{"$f":"Nuclear!R182","v":65.176915174963938},{"$f":"Nuclear!S182","v":64.889900176734216},{"$f":"Nuclear!T182","v":64.791413977553859},{"$f":"Nuclear!U182","v":64.665170444670494},{"$f":"Nuclear!V182","v":64.516185394456485},{"$f":"Nuclear!W182","v":64.322664844629912},{"$f":"Nuclear!X182","v":64.051370530237065},{"$f":"Nuclear!Y182","v":63.84902618204012},{"$f":"Nuclear!Z182","v":63.637389210789017},{"$f":"Nuclear!AA182","v":63.413270340744781},{"$f":"Nuclear!AB182","v":63.206642769722116},{"$f":"Nuclear!AC182","v":63.02213584257624},{"$f":"Nuclear!AD182","v":62.796158398549835},{"$f":"Nuclear!AE182","v":62.587739737142627},{"$f":"Nuclear!AF182","v":62.359165059331218},{"$f":"Nuclear!AG182","v":62.163300905293667},{"$f":"Nuclear!AH182","v":61.945967316585545},{"$f":"Nuclear!AI182","v":61.733740755369872},{"$f":"Nuclear!AJ182","v":61.552022264789677},{"$f":"Nuclear!AK182","v":61.291466653019398},{"$f":"Nuclear!AL182","v":61.140495917871206},{"$f":"Nuclear!AM182","v":60.888660998826744},{"$f":"Nuclear!AN182","v":60.728736062088934},{"$f":"Nuclear!AO182","v":60.492330960021903},{"$f":"Nuclear!AP182","v":60.291832537456827},{"$f":"Nuclear!AQ182","v":60.090678692889171},{"$f":"Nuclear!AR182","v":59.886130732661094},{"$f":"Nuclear!AS182","v":59.392044981837714}]
["RL3BiDedicad","RD","Low",30,"Biopower","Dedicated",{"$f":"Biopower!L253","v":111.89699169555672},{"$f":"Biopower!M253","v":111.62169324886193},{"$f":"Biopower!N253","v":111.34639480216715},{"$f":"Biopower!O253","v":111.03488092694171},{"$f":"Biopower!P253","v":112.38174690688612},{"$f":"Biopower!Q253","v":111.36254620074878},{"$f":"Biopower!R253","v":111.11546959545718},{"$f":"Biopower!S253","v":110.88794400325904},{"$f":"Biopower!T253","v":110.82953351108691},{"$f":"Biopower!U253","v":110.75488328697179},{"$f":"Biopower!V253","v":110.65879058790021},{"$f":"Biopower!W253","v":110.52037892606502},{"$f":"Biopower!X253","v":110.29771774842978},{"$f":"Biopower!Y253","v":110.14088872228551},{"$f":"Biopower!Z253","v":109.9851411421143},{"$f":"Biopower!AA253","v":109.8074314074598},{"$f":"Biopower!AB253","v":109.64648196587358},{"$f":"Biopower!AC253","v":109.51684280555972},{"$f":"Biopower!AD253","v":109.33727672916488},{"$f":"Biopower!AE253","v":109.17460906874773},{"$f":"Biopower!AF253","v":109.00250689114057},{"$f":"Biopower!AG253","v":108.85196060858516},{"$f":"Biopower!AH253","v":108.68062244288851},{"$f":"Biopower!AI253","v":108.51420293756868},{"$f":"Biopower!AJ253","v":108.38759086433129},{"$f":"Biopower!AK253","v":108.17409229465335},{"$f":"Biopower!AL253","v":108.06739597199112},{"$f":"Biopower!AM253","v":107.86226400376717},{"$f":"Biopower!AN253","v":107.74698142608817},{"$f":"Biopower!AO253","v":107.55681803741575},{"$f":"Biopower!AP253","v":107.40183954146818},{"$f":"Biopower!AQ253","v":107.24624479619578},{"$f":"Biopower!AR253","v":107.08729804551587},{"$f":"Biopower!AS253","v":106.64249731145907}]
["RM3BiDedicad","RD","Mid",30,"Biopower","Dedicated",{"$f":"Biopower!L254","v":111.89699169555672},{"$f":"Biopower!M254","v":111.62169324886193},{"$f":"Biopower!N254","v":111.34639480216715},{"$f":"Biopower!O254","v":111.03488092694171},{"$f":"Biopower!P254","v":112.38174690688612},{"$f":"Biopower!Q254","v":111.36254620074878},{"$f":"Biopower!R254","v":111.11546959545718},{"$f":"Biopower!S254","v":110.88794400325904},{"$f":"Biopower!T254","v":110.82953351108691},{"$f":"Biopower!U254","v":110.75488328697179},{"$f":"Biopower!V254","v":110.65879058790021},{"$f":"Biopower!W254","v":110.52037892606502},{"$f":"Biopower!X254","v":110.29771774842978},{"$f":"Biopower!Y254","v":110.14088872228551},{"$f":"Biopower!Z254","v":109.9851411421143},{"$f":"Biopower!AA254","v":109.8074314074598},{"$f":"Biopower!AB254","v":109.64648196587358},{"$f":"Biopower!AC254","v":109.51684280555972},{"$f":"Biopower!AD254","v":109.33727672916488},{"$f":"Biopower!AE254","v":109.17460906874773},{"$f":"Biopower!AF254","v":109.00250689114057},{"$f":"Biopower!AG254","v":108.85196060858516},{"$f":"Biopower!AH254","v":108.68062244288851},{"$f":"Biopower!AI254","v":108.51420293756868},{"$f":"Biopower!AJ254","v":108.38759086433129},{"$f":"Biopower!AK254","v":108.17409229465335},{"$f":"Biopower!AL254","v":108.06739597199112},{"$f":"Biopower!AM254","v":107.86226400376717},{"$f":"Biopower!AN254","v":107.74698142608817},{"$f":"Biopower!AO254","v":107.55681803741575},{"$f":"Biopower!AP254","v":107.40183954146818},{"$f":"Biopower!AQ254","v":107.24624479619578},{"$f":"Biopower!AR254","v":107.08729804551587},{"$f":"Biopower!AS254","v":106.64249731145907}]
["RC3BiDedicad","RD","Constant",30,"Biopower","Dedicated",{"$f":"Biopower!L255","v":111.89699169555672},{"$f":"Biopower!M255","v":111.62169324886193},{"$f":"Biopower!N255","v":111.34639480216715},{"$f":"Biopower!O255","v":111.03488092694171},{"$f":"Biopower!P255","v":112.38174690688612},{"$f":"Biopower!Q255","v":111.36254620074878},{"$f":"Biopower!R255","v":111.11546959545718},{"$f":"Biopower!S255","v":110.88794400325904},{"$f":"Biopower!T255","v":110.82953351108691},{"$f":"Biopower!U255","v":110.75488328697179},{"$f":"Biopower!V255","v":110.65879058790021},{"$f":"Biopower!W255","v":110.52037892606502},{"$f":"Biopower!X255","v":110.29771774842978},{"$f":"Biopower!Y255","v":110.14088872228551},{"$f":"Biopower!Z255","v":109.9851411421143},{"$f":"Biopower!AA255","v":109.8074314074598},{"$f":"Biopower!AB255","v":109.64648196587358},{"$f":"Biopower!AC255","v":109.51684280555972},{"$f":"Biopower!AD255","v":109.33727672916488},{"$f":"Biopower!AE255","v":109.17460906874773},{"$f":"Biopower!AF255","v":109.00250689114057},{"$f":"Biopower!AG255","v":108.85196060858516},{"$f":"Biopower!AH255","v":108.68062244288851},{"$f":"Biopower!AI255","v":108.51420293756868},{"$f":"Biopower!AJ255","v":108.38759086433129},{"$f":"Biopower!AK255","v":108.17409229465335},{"$f":"Biopower!AL255","v":108.06739597199112},{"$f":"Biopower!AM255","v":107.86226400376717},{"$f":"Biopower!AN255","v":107.74698142608817},{"$f":"Biopower!AO255","v":107.55681803741575},{"$f":"Biopower!AP255","v":107.40183954146818},{"$f":"Biopower!AQ255","v":107.24624479619578},{"$f":"Biopower!AR255","v":107.08729804551587},{"$f":"Biopower!AS255","v":106.64249731145907}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RL3BiCofired"},"RD","Low",30,"Biopower","CofireOld",{"$f":"Biopower!L256","v":86.003397419567889},{"$f":"Biopower!M256","v":86.054237506038106},{"$f":"Biopower!N256","v":86.105077592508295},{"$f":"Biopower!O256","v":86.155917678978497},{"$f":"Biopower!P256","v":85.967296495687691},{"$f":"Biopower!Q256","v":84.553962209096497},{"$f":"Biopower!R256","v":84.129346257778309},{"$f":"Biopower!S256","v":83.723317788401445},{"$f":"Biopower!T256","v":83.480088418225833},{"$f":"Biopower!U256","v":83.460903769478108},{"$f":"Biopower!V256","v":83.421224744519108},{"$f":"Biopower!W256","v":83.340762069202839},{"$f":"Biopower!X256","v":83.178742313046172},{"$f":"Biopower!Y256","v":83.080418071805724},{"$f":"Biopower!Z256","v":82.983150477744459},{"$f":"Biopower!AA256","v":82.864531843329715},{"$f":"Biopower!AB256","v":82.762193022076971},{"$f":"Biopower!AC256","v":82.690399216615006},{"$f":"Biopower!AD256","v":82.569909540199276},{"$f":"Biopower!AE256","v":82.465895088354173},{"$f":"Biopower!AF256","v":82.352631973007689},{"$f":"Biopower!AG256","v":82.260485021485337},{"$f":"Biopower!AH256","v":82.147928672079843},{"$f":"Biopower!AI256","v":82.040181135911183},{"$f":"Biopower!AJ256","v":81.97165186279635},{"$f":"Biopower!AK256","v":81.817459969792338},{"$f":"Biopower!AL256","v":81.768680655750472},{"$f":"Biopower!AM256","v":81.622608215787594},{"$f":"Biopower!AN256","v":81.565484158135817},{"$f":"Biopower!AO256","v":81.434142588444033},{"$f":"Biopower!AP256","v":81.337699842294114},{"$f":"Biopower!AQ256","v":81.240653561461897},{"$f":"Biopower!AR256","v":81.140282725762731},{"$f":"Biopower!AS256","v":80.75429339771425}]
["RM3BiCofired","RD","Mid",30,"Biopower","CofireOld",{"$f":"Biopower!L257","v":86.003397419567889},{"$f":"Biopower!M257","v":86.054237506038106},{"$f":"Biopower!N257","v":86.105077592508295},{"$f":"Biopower!O257","v":86.155917678978497},{"$f":"Biopower!P257","v":85.967296495687691},{"$f":"Biopower!Q257","v":84.553962209096497},{"$f":"Biopower!R257","v":84.129346257778309},{"$f":"Biopower!S257","v":83.723317788401445},{"$f":"Biopower!T257","v":83.480088418225833},{"$f":"Biopower!U257","v":83.460903769478108},{"$f":"Biopower!V257","v":83.421224744519108},{"$f":"Biopower!W257","v":83.340762069202839},{"$f":"Biopower!X257","v":83.178742313046172},{"$f":"Biopower!Y257","v":83.080418071805724},{"$f":"Biopower!Z257","v":82.983150477744459},{"$f":"Biopower!AA257","v":82.864531843329715},{"$f":"Biopower!AB257","v":82.762193022076971},{"$f":"Biopower!AC257","v":82.690399216615006},{"$f":"Biopower!AD257","v":82.569909540199276},{"$f":"Biopower!AE257","v":82.465895088354173},{"$f":"Biopower!AF257","v":82.352631973007689},{"$f":"Biopower!AG257","v":82.260485021485337},{"$f":"Biopower!AH257","v":82.147928672079843},{"$f":"Biopower!AI257","v":82.040181135911183},{"$f":"Biopower!AJ257","v":81.97165186279635},{"$f":"Biopower!AK257","v":81.817459969792338},{"$f":"Biopower!AL257","v":81.768680655750472},{"$f":"Biopower!AM257","v":81.622608215787594},{"$f":"Biopower!AN257","v":81.565484158135817},{"$f":"Biopower!AO257","v":81.434142588444033},{"$f":"Biopower!AP257","v":81.337699842294114},{"$f":"Biopower!AQ257","v":81.240653561461897},{"$f":"Biopower!AR257","v":81.140282725762731},{"$f":"Biopower!AS257","v":80.75429339771425}]
["RC3BiCofired","RD","Constant",30,"Biopower","CofireOld",{"$f":"Biopower!L258","v":86.003397419567889},{"$f":"Biopower!M258","v":86.054237506038106},{"$f":"Biopower!N258","v":86.105077592508295},{"$f":"Biopower!O258","v":86.155917678978497},{"$f":"Biopower!P258","v":85.967296495687691},{"$f":"Biopower!Q258","v":84.553962209096497},{"$f":"Biopower!R258","v":84.129346257778309},{"$f":"Biopower!S258","v":83.723317788401445},{"$f":"Biopower!T258","v":83.480088418225833},{"$f":"Biopower!U258","v":83.460903769478108},{"$f":"Biopower!V258","v":83.421224744519108},{"$f":"Biopower!W258","v":83.340762069202839},{"$f":"Biopower!X258","v":83.178742313046172},{"$f":"Biopower!Y258","v":83.080418071805724},{"$f":"Biopower!Z258","v":82.983150477744459},{"$f":"Biopower!AA258","v":82.864531843329715},{"$f":"Biopower!AB258","v":82.762193022076971},{"$f":"Biopower!AC258","v":82.690399216615006},{"$f":"Biopower!AD258","v":82.569909540199276},{"$f":"Biopower!AE258","v":82.465895088354173},{"$f":"Biopower!AF258","v":82.352631973007689},{"$f":"Biopower!AG258","v":82.260485021485337},{"$f":"Biopower!AH258","v":82.147928672079843},{"$f":"Biopower!AI258","v":82.040181135911183},{"$f":"Biopower!AJ258","v":81.97165186279635},{"$f":"Biopower!AK258","v":81.817459969792338},{"$f":"Biopower!AL258","v":81.768680655750472},{"$f":"Biopower!AM258","v":81.622608215787594},{"$f":"Biopower!AN258","v":81.565484158135817},{"$f":"Biopower!AO258","v":81.434142588444033},{"$f":"Biopower!AP258","v":81.337699842294114},{"$f":"Biopower!AQ258","v":81.240653561461897},{"$f":"Biopower!AR258","v":81.140282725762731},{"$f":"Biopower!AS258","v":80.75429339771425}]
["RL3BiCofirew","RD","Low",30,"Biopower","CofireNew",{"$f":"Biopower!L259","v":86.003397419567889},{"$f":"Biopower!M259","v":86.054237506038106},{"$f":"Biopower!N259","v":86.105077592508295},{"$f":"Biopower!O259","v":86.155917678978497},{"$f":"Biopower!P259","v":85.967296495687691},{"$f":"Biopower!Q259","v":84.553962209096497},{"$f":"Biopower!R259","v":84.129346257778309},{"$f":"Biopower!S259","v":83.723317788401445},{"$f":"Biopower!T259","v":83.480088418225833},{"$f":"Biopower!U259","v":83.460903769478108},{"$f":"Biopower!V259","v":83.421224744519108},{"$f":"Biopower!W259","v":83.340762069202839},{"$f":"Biopower!X259","v":83.178742313046172},{"$f":"Biopower!Y259","v":83.080418071805724},{"$f":"Biopower!Z259","v":82.983150477744459},{"$f":"Biopower!AA259","v":82.864531843329715},{"$f":"Biopower!AB259","v":82.762193022076971},{"$f":"Biopower!AC259","v":82.690399216615006},{"$f":"Biopower!AD259","v":82.569909540199276},{"$f":"Biopower!AE259","v":82.465895088354173},{"$f":"Biopower!AF259","v":82.352631973007689},{"$f":"Biopower!AG259","v":82.260485021485337},{"$f":"Biopower!AH259","v":82.147928672079843},{"$f":"Biopower!AI259","v":82.040181135911183},{"$f":"Biopower!AJ259","v":81.97165186279635},{"$f":"Biopower!AK259","v":81.817459969792338},{"$f":"Biopower!AL259","v":81.768680655750472},{"$f":"Biopower!AM259","v":81.622608215787594},{"$f":"Biopower!AN259","v":81.565484158135817},{"$f":"Biopower!AO259","v":81.434142588444033},{"$f":"Biopower!AP259","v":81.337699842294114},{"$f":"Biopower!AQ259","v":81.240653561461897},{"$f":"Biopower!AR259","v":81.140282725762731},{"$f":"Biopower!AS259","v":80.75429339771425}]
["RM3BiCofirew","RD","Mid",30,"Biopower","CofireNew",{"$f":"Biopower!L260","v":86.003397419567889},{"$f":"Biopower!M260","v":86.054237506038106},{"$f":"Biopower!N260","v":86.105077592508295},{"$f":"Biopower!O260","v":86.155917678978497},{"$f":"Biopower!P260","v":85.967296495687691},{"$f":"Biopower!Q260","v":84.553962209096497},{"$f":"Biopower!R260","v":84.129346257778309},{"$f":"Biopower!S260","v":83.723317788401445},{"$f":"Biopower!T260","v":83.480088418225833},{"$f":"Biopower!U260","v":83.460903769478108},{"$f":"Biopower!V260","v":83.421224744519108},{"$f":"Biopower!W260","v":83.340762069202839},{"$f":"Biopower!X260","v":83.178742313046172},{"$f":"Biopower!Y260","v":83.080418071805724},{"$f":"Biopower!Z260","v":82.983150477744459},{"$f":"Biopower!AA260","v":82.864531843329715},{"$f":"Biopower!AB260","v":82.762193022076971},{"$f":"Biopower!AC260","v":82.690399216615006},{"$f":"Biopower!AD260","v":82.569909540199276},{"$f":"Biopower!AE260","v":82.465895088354173},{"$f":"Biopower!AF260","v":82.352631973007689},{"$f":"Biopower!AG260","v":82.260485021485337},{"$f":"Biopower!AH260","v":82.147928672079843},{"$f":"Biopower!AI260","v":82.040181135911183},{"$f":"Biopower!AJ260","v":81.97165186279635},{"$f":"Biopower!AK260","v":81.817459969792338},{"$f":"Biopower!AL260","v":81.768680655750472},{"$f":"Biopower!AM260","v":81.622608215787594},{"$f":"Biopower!AN260","v":81.565484158135817},{"$f":"Biopower!AO260","v":81.434142588444033},{"$f":"Biopower!AP260","v":81.337699842294114},{"$f":"Biopower!AQ260","v":81.240653561461897},{"$f":"Biopower!AR260","v":81.140282725762731},{"$f":"Biopower!AS260","v":80.75429339771425}]
["RC3BiCofirew","RD","Constant",30,"Biopower","CofireNew",{"$f":"Biopower!L261","v":86.003397419567889},{"$f":"Biopower!M261","v":86.054237506038106},{"$f":"Biopower!N261","v":86.105077592508295},{"$f":"Biopower!O261","v":86.155917678978497},{"$f":"Biopower!P261","v":85.967296495687691},{"$f":"Biopower!Q261","v":84.553962209096497},{"$f":"Biopower!R261","v":84.129346257778309},{"$f":"Biopower!S261","v":83.723317788401445},{"$f":"Biopower!T261","v":83.480088418225833},{"$f":"Biopower!U261","v":83.460903769478108},{"$f":"Biopower!V261","v":83.421224744519108},{"$f":"Biopower!W261","v":83.340762069202839},{"$f":"Biopower!X261","v":83.178742313046172},{"$f":"Biopower!Y261","v":83.080418071805724},{"$f":"Biopower!Z261","v":82.983150477744459},{"$f":"Biopower!AA261","v":82.864531843329715},{"$f":"Biopower!AB261","v":82.762193022076971},{"$f":"Biopower!AC261","v":82.690399216615006},{"$f":"Biopower!AD261","v":82.569909540199276},{"$f":"Biopower!AE261","v":82.465895088354173},{"$f":"Biopower!AF261","v":82.352631973007689},{"$f":"Biopower!AG261","v":82.260485021485337},{"$f":"Biopower!AH261","v":82.147928672079843},{"$f":"Biopower!AI261","v":82.040181135911183},{"$f":"Biopower!AJ261","v":81.97165186279635},{"$f":"Biopower!AK261","v":81.817459969792338},{"$f":"Biopower!AL261","v":81.768680655750472},{"$f":"Biopower!AM261","v":81.622608215787594},{"$f":"Biopower!AN261","v":81.565484158135817},{"$f":"Biopower!AO261","v":81.434142588444033},{"$f":"Biopower!AP261","v":81.337699842294114},{"$f":"Biopower!AQ261","v":81.240653561461897},{"$f":"Biopower!AR261","v":81.140282725762731},{"$f":"Biopower!AS261","v":80.75429339771425}]
["RL3Ba**","RD","Low",30,"Battery","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Ba**","RD","Mid",30,"Battery","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Ba**","RD","Constant",30,"Battery","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RL3HyNPD11","RD","Low",30,"Hydropower","NPD1",{"$f":"Hydropower!L490","v":63.114497382464705},{"$f":"Hydropower!M490","v":61.761765823657456},{"$f":"Hydropower!N490","v":60.432536584654677},{"$f":"Hydropower!O490","v":59.126009090165041},{"$f":"Hydropower!P490","v":57.841410035430606},{"$f":"Hydropower!Q490","v":56.577992457292403},{"$f":"Hydropower!R490","v":55.335034836898735},{"$f":"Hydropower!S490","v":54.111840232978786},{"$f":"Hydropower!T490","v":52.907735444639947},{"$f":"Hydropower!U490","v":51.722070202683405},{"$f":"Hydropower!V490","v":50.554216388466365},{"$f":"Hydropower!W490","v":49.403567279372965},{"$f":"Hydropower!X490","v":48.269536819986911},{"$f":"Hydropower!Y490","v":47.151558918090885},{"$f":"Hydropower!Z490","v":46.04908676464661},{"$f":"Hydropower!AA490","v":44.96159217693905},{"$f":"Hydropower!AB490","v":43.888564964095458},{"$f":"Hydropower!AC490","v":42.829512314217126},{"$f":"Hydropower!AD490","v":41.783958202387794},{"$f":"Hydropower!AE490","v":41.570806693998513},{"$f":"Hydropower!AF490","v":41.357954832480935},{"$f":"Hydropower!AG490","v":41.145401043438191},{"$f":"Hydropower!AH490","v":40.933143760745637},{"$f":"Hydropower!AI490","v":40.721181426507293},{"$f":"Hydropower!AJ490","v":40.509512491012629},{"$f":"Hydropower!AK490","v":40.298135412693597},{"$f":"Hydropower!AL490","v":40.087048658081763},{"$f":"Hydropower!AM490","v":39.876250701765848},{"$f":"Hydropower!AN490","v":39.66574002634934},{"$f":"Hydropower!AO490","v":39.455515122408379},{"$f":"Hydropower!AP490","v":39.245574488449883},{"$f":"Hydropower!AQ490","v":39.035916630869892},{"$f":"Hydropower!AR490","v":38.826540063912091},{"$f":"Hydropower!AS490","v":38.617443309626566}]
["RM3HyNPD11","RD","Mid",30,"Hydropower","NPD1",{"$f":"Hydropower!L491","v":65.893811917398622},{"$f":"Hydropower!M491","v":65.893811917398622},{"$f":"Hydropower!N491","v":65.893811917398622},{"$f":"Hydropower!O491","v":65.893811917398622},{"$f":"Hydropower!P491","v":65.893811917398622},{"$f":"Hydropower!Q491","v":65.893811917398622},{"$f":"Hydropower!R491","v":65.893811917398622},{"$f":"Hydropower!S491","v":65.893811917398622},{"$f":"Hydropower!T491","v":65.893811917398622},{"$f":"Hydropower!U491","v":65.893811917398622},{"$f":"Hydropower!V491","v":65.893811917398622},{"$f":"Hydropower!W491","v":65.893811917398622},{"$f":"Hydropower!X491","v":65.893811917398622},{"$f":"Hydropower!Y491","v":65.893811917398622},{"$f":"Hydropower!Z491","v":65.893811917398622},{"$f":"Hydropower!AA491","v":65.893811917398622},{"$f":"Hydropower!AB491","v":65.893811917398622},{"$f":"Hydropower!AC491","v":65.893811917398622},{"$f":"Hydropower!AD491","v":65.893811917398622},{"$f":"Hydropower!AE491","v":65.893811917398622},{"$f":"Hydropower!AF491","v":65.893811917398622},{"$f":"Hydropower!AG491","v":65.893811917398622},{"$f":"Hydropower!AH491","v":65.893811917398622},{"$f":"Hydropower!AI491","v":65.893811917398622},{"$f":"Hydropower!AJ491","v":65.893811917398622},{"$f":"Hydropower!AK491","v":65.893811917398622},{"$f":"Hydropower!AL491","v":65.893811917398622},{"$f":"Hydropower!AM491","v":65.893811917398622},{"$f":"Hydropower!AN491","v":65.893811917398622},{"$f":"Hydropower!AO491","v":65.893811917398622},{"$f":"Hydropower!AP491","v":65.893811917398622},{"$f":"Hydropower!AQ491","v":65.893811917398622},{"$f":"Hydropower!AR491","v":65.893811917398622},{"$f":"Hydropower!AS491","v":65.893811917398622}]
["RC3HyNPD11","RD","Constant",30,"Hydropower","NPD1",{"$f":"Hydropower!L492","v":65.893811917398622},{"$f":"Hydropower!M492","v":65.893811917398622},{"$f":"Hydropower!N492","v":65.893811917398622},{"$f":"Hydropower!O492","v":65.893811917398622},{"$f":"Hydropower!P492","v":65.893811917398622},{"$f":"Hydropower!Q492","v":65.893811917398622},{"$f":"Hydropower!R492","v":65.893811917398622},{"$f":"Hydropower!S492","v":65.893811917398622},{"$f":"Hydropower!T492","v":65.893811917398622},{"$f":"Hydropower!U492","v":65.893811917398622},{"$f":"Hydropower!V492","v":65.893811917398622},{"$f":"Hydropower!W492","v":65.893811917398622},{"$f":"Hydropower!X492","v":65.893811917398622},{"$f":"Hydropower!Y492","v":65.893811917398622},{"$f":"Hydropower!Z492","v":65.893811917398622},{"$f":"Hydropower!AA492","v":65.893811917398622},{"$f":"Hydropower!AB492","v":65.893811917398622},{"$f":"Hydropower!AC492","v":65.893811917398622},{"$f":"Hydropower!AD492","v":65.893811917398622},{"$f":"Hydropower!AE492","v":65.893811917398622},{"$f":"Hydropower!AF492","v":65.893811917398622},{"$f":"Hydropower!AG492","v":65.893811917398622},{"$f":"Hydropower!AH492","v":65.893811917398622},{"$f":"Hydropower!AI492","v":65.893811917398622},{"$f":"Hydropower!AJ492","v":65.893811917398622},{"$f":"Hydropower!AK492","v":65.893811917398622},{"$f":"Hydropower!AL492","v":65.893811917398622},{"$f":"Hydropower!AM492","v":65.893811917398622},{"$f":"Hydropower!AN492","v":65.893811917398622},{"$f":"Hydropower!AO492","v":65.893811917398622},{"$f":"Hydropower!AP492","v":65.893811917398622},{"$f":"Hydropower!AQ492","v":65.893811917398622},{"$f":"Hydropower!AR492","v":65.893811917398622},{"$f":"Hydropower!AS492","v":65.893811917398622}]
["RL3HyNPD22","RD","Low",30,"Hydropower","NPD2",{"$f":"Hydropower!L493","v":43.232709382437868},{"$f":"Hydropower!M493","v":42.463646961088344},{"$f":"Hydropower!N493","v":41.700855126521837},{"$f":"Hydropower!O493","v":40.944120279532775},{"$f":"Hydropower!P493","v":40.19323609688854},{"$f":"Hydropower!Q493","v":39.448003283483381},{"$f":"Hydropower!R493","v":38.708229332934373},{"$f":"Hydropower!S493","v":37.973728296332766},{"$f":"Hydropower!T493","v":37.244320558872225},{"$f":"Hydropower!U493","v":36.519832624086142},{"$f":"Hydropower!V493","v":35.800096905434444},{"$f":"Hydropower!W493","v":35.084951524989869},{"$f":"Hydropower!X493","v":34.374240118981596},{"$f":"Hydropower!Y493","v":33.667811649962864},{"$f":"Hydropower!Z493","v":32.965520225376835},{"$f":"Hydropower!AA493","v":32.267224922302738},{"$f":"Hydropower!AB493","v":31.57278961817179},{"$f":"Hydropower!AC493","v":30.882082827249661},{"$f":"Hydropower!AD493","v":30.194977542688804},{"$f":"Hydropower!AE493","v":30.041966615933084},{"$f":"Hydropower!AF493","v":29.889035637102879},{"$f":"Hydropower!AG493","v":29.73618418613788},{"$f":"Hydropower!AH493","v":29.583411845184813},{"$f":"Hydropower!AI493","v":29.430718198585939},{"$f":"Hydropower!AJ493","v":29.27810283286739},{"$f":"Hydropower!AK493","v":29.125565336727824},{"$f":"Hydropower!AL493","v":28.973105301026891},{"$f":"Hydropower!AM493","v":28.820722318773985},{"$f":"Hydropower!AN493","v":28.668415985116866},{"$f":"Hydropower!AO493","v":28.516185897330462},{"$f":"Hydropower!AP493","v":28.364031654805721},{"$f":"Hydropower!AQ493","v":28.211952859038412},{"$f":"Hydropower!AR493","v":28.059949113618156},{"$f":"Hydropower!AS493","v":27.90802002421734}]
["RM3HyNPD22","RD","Mid",30,"Hydropower","NPD2",{"$f":"Hydropower!L494","v":44.790538310742271},{"$f":"Hydropower!M494","v":44.790538310742271},{"$f":"Hydropower!N494","v":44.790538310742271},{"$f":"Hydropower!O494","v":44.790538310742271},{"$f":"Hydropower!P494","v":44.790538310742271},{"$f":"Hydropower!Q494","v":44.790538310742271},{"$f":"Hydropower!R494","v":44.790538310742271},{"$f":"Hydropower!S494","v":44.790538310742271},{"$f":"Hydropower!T494","v":44.790538310742271},{"$f":"Hydropower!U494","v":44.790538310742271},{"$f":"Hydropower!V494","v":44.790538310742271},{"$f":"Hydropower!W494","v":44.790538310742271},{"$f":"Hydropower!X494","v":44.790538310742271},{"$f":"Hydropower!Y494","v":44.790538310742271},{"$f":"Hydropower!Z494","v":44.790538310742271},{"$f":"Hydropower!AA494","v":44.790538310742271},{"$f":"Hydropower!AB494","v":44.790538310742271},{"$f":"Hydropower!AC494","v":44.790538310742271},{"$f":"Hydropower!AD494","v":44.790538310742271},{"$f":"Hydropower!AE494","v":44.790538310742271},{"$f":"Hydropower!AF494","v":44.790538310742271},{"$f":"Hydropower!AG494","v":44.790538310742271},{"$f":"Hydropower!AH494","v":44.790538310742271},{"$f":"Hydropower!AI494","v":44.790538310742271},{"$f":"Hydropower!AJ494","v":44.790538310742271},{"$f":"Hydropower!AK494","v":44.790538310742271},{"$f":"Hydropower!AL494","v":44.790538310742271},{"$f":"Hydropower!AM494","v":44.790538310742271},{"$f":"Hydropower!AN494","v":44.790538310742271},{"$f":"Hydropower!AO494","v":44.790538310742271},{"$f":"Hydropower!AP494","v":44.790538310742271},{"$f":"Hydropower!AQ494","v":44.790538310742271},{"$f":"Hydropower!AR494","v":44.790538310742271},{"$f":"Hydropower!AS494","v":44.790538310742271}]
["RC3HyNPD22","RD","Constant",30,"Hydropower","NPD2",{"$f":"Hydropower!L495","v":44.790538310742271},{"$f":"Hydropower!M495","v":44.790538310742271},{"$f":"Hydropower!N495","v":44.790538310742271},{"$f":"Hydropower!O495","v":44.790538310742271},{"$f":"Hydropower!P495","v":44.790538310742271},{"$f":"Hydropower!Q495","v":44.790538310742271},{"$f":"Hydropower!R495","v":44.790538310742271},{"$f":"Hydropower!S495","v":44.790538310742271},{"$f":"Hydropower!T495","v":44.790538310742271},{"$f":"Hydropower!U495","v":44.790538310742271},{"$f":"Hydropower!V495","v":44.790538310742271},{"$f":"Hydropower!W495","v":44.790538310742271},{"$f":"Hydropower!X495","v":44.790538310742271},{"$f":"Hydropower!Y495","v":44.790538310742271},{"$f":"Hydropower!Z495","v":44.790538310742271},{"$f":"Hydropower!AA495","v":44.790538310742271},{"$f":"Hydropower!AB495","v":44.790538310742271},{"$f":"Hydropower!AC495","v":44.790538310742271},{"$f":"Hydropower!AD495","v":44.790538310742271},{"$f":"Hydropower!AE495","v":44.790538310742271},{"$f":"Hydropower!AF495","v":44.790538310742271},{"$f":"Hydropower!AG495","v":44.790538310742271},{"$f":"Hydropower!AH495","v":44.790538310742271},{"$f":"Hydropower!AI495","v":44.790538310742271},{"$f":"Hydropower!AJ495","v":44.790538310742271},{"$f":"Hydropower!AK495","v":44.790538310742271},{"$f":"Hydropower!AL495","v":44.790538310742271},{"$f":"Hydropower!AM495","v":44.790538310742271},{"$f":"Hydropower!AN495","v":44.790538310742271},{"$f":"Hydropower!AO495","v":44.790538310742271},{"$f":"Hydropower!AP495","v":44.790538310742271},{"$f":"Hydropower!AQ495","v":44.790538310742271},{"$f":"Hydropower!AR495","v":44.790538310742271},{"$f":"Hydropower!AS495","v":44.790538310742271}]
["RL3HyNPD33","RD","Low",30,"Hydropower","NPD3",{"$f":"Hydropower!L496","v":52.061350880187788},{"$f":"Hydropower!M496","v":50.921494908554401},{"$f":"Hydropower!N496","v":49.807442295545876},{"$f":"Hydropower!O496","v":48.718314084041381},{"$f":"Hydropower!P496","v":47.653261257426337},{"$f":"Hydropower!Q496","v":46.611463719708851},{"$f":"Hydropower!R496","v":45.592129310377175},{"$f":"Hydropower!S496","v":44.594492852814639},{"$f":"Hydropower!T496","v":43.6178152351292},{"$f":"Hydropower!U496","v":42.661382522293145},{"$f":"Hydropower!V496","v":41.724505098526748},{"$f":"Hydropower!W496","v":40.806516838895348},{"$f":"Hydropower!X496","v":39.906774309124991},{"$f":"Hydropower!Y496","v":39.024655992675129},{"$f":"Hydropower!Z496","v":38.159561544140296},{"$f":"Hydropower!AA496","v":37.310911068083364},{"$f":"Hydropower!AB496","v":36.47814442243471},{"$f":"Hydropower!AC496","v":35.660720545619881},{"$f":"Hydropower!AD496","v":34.858116806607931},{"$f":"Hydropower!AE496","v":34.638483588650651},{"$f":"Hydropower!AF496","v":34.419179355055562},{"$f":"Hydropower!AG496","v":34.200202377281556},{"$f":"Hydropower!AH496","v":33.981550935869571},{"$f":"Hydropower!AI496","v":33.763223320394914},{"$f":"Hydropower!AJ496","v":33.54521782941972},{"$f":"Hydropower!AK496","v":33.327532770445799},{"$f":"Hydropower!AL496","v":33.110166459867656},{"$f":"Hydropower!AM496","v":32.893117222925724},{"$f":"Hydropower!AN496","v":32.676383393659918},{"$f":"Hydropower!AO496","v":32.459963314863437},{"$f":"Hydropower!AP496","v":32.243855338036653},{"$f":"Hydropower!AQ496","v":32.028057823341527},{"$f":"Hydropower!AR496","v":31.812569139555961},{"$f":"Hydropower!AS496","v":31.597387664028606}]
["RM3HyNPD33","RD","Mid",30,"Hydropower","NPD3",{"$f":"Hydropower!L497","v":54.422144802676229},{"$f":"Hydropower!M497","v":54.422144802676229},{"$f":"Hydropower!N497","v":54.422144802676229},{"$f":"Hydropower!O497","v":54.422144802676229},{"$f":"Hydropower!P497","v":54.422144802676229},{"$f":"Hydropower!Q497","v":54.422144802676229},{"$f":"Hydropower!R497","v":54.422144802676229},{"$f":"Hydropower!S497","v":54.422144802676229},{"$f":"Hydropower!T497","v":54.422144802676229},{"$f":"Hydropower!U497","v":54.422144802676229},{"$f":"Hydropower!V497","v":54.422144802676229},{"$f":"Hydropower!W497","v":54.422144802676229},{"$f":"Hydropower!X497","v":54.422144802676229},{"$f":"Hydropower!Y497","v":54.422144802676229},{"$f":"Hydropower!Z497","v":54.422144802676229},{"$f":"Hydropower!AA497","v":54.422144802676229},{"$f":"Hydropower!AB497","v":54.422144802676229},{"$f":"Hydropower!AC497","v":54.422144802676229},{"$f":"Hydropower!AD497","v":54.422144802676229},{"$f":"Hydropower!AE497","v":54.422144802676229},{"$f":"Hydropower!AF497","v":54.422144802676229},{"$f":"Hydropower!AG497","v":54.422144802676229},{"$f":"Hydropower!AH497","v":54.422144802676229},{"$f":"Hydropower!AI497","v":54.422144802676229},{"$f":"Hydropower!AJ497","v":54.422144802676229},{"$f":"Hydropower!AK497","v":54.422144802676229},{"$f":"Hydropower!AL497","v":54.422144802676229},{"$f":"Hydropower!AM497","v":54.422144802676229},{"$f":"Hydropower!AN497","v":54.422144802676229},{"$f":"Hydropower!AO497","v":54.422144802676229},{"$f":"Hydropower!AP497","v":54.422144802676229},{"$f":"Hydropower!AQ497","v":54.422144802676229},{"$f":"Hydropower!AR497","v":54.422144802676229},{"$f":"Hydropower!AS497","v":54.422144802676229}]
["RC3HyNPD33","RD","Constant",30,"Hydropower","NPD3",{"$f":"Hydropower!L498","v":54.422144802676229},{"$f":"Hydropower!M498","v":54.422144802676229},{"$f":"Hydropower!N498","v":54.422144802676229},{"$f":"Hydropower!O498","v":54.422144802676229},{"$f":"Hydropower!P498","v":54.422144802676229},{"$f":"Hydropower!Q498","v":54.422144802676229},{"$f":"Hydropower!R498","v":54.422144802676229},{"$f":"Hydropower!S498","v":54.422144802676229},{"$f":"Hydropower!T498","v":54.422144802676229},{"$f":"Hydropower!U498","v":54.422144802676229},{"$f":"Hydropower!V498","v":54.422144802676229},{"$f":"Hydropower!W498","v":54.422144802676229},{"$f":"Hydropower!X498","v":54.422144802676229},{"$f":"Hydropower!Y498","v":54.422144802676229},{"$f":"Hydropower!Z498","v":54.422144802676229},{"$f":"Hydropower!AA498","v":54.422144802676229},{"$f":"Hydropower!AB498","v":54.422144802676229},{"$f":"Hydropower!AC498","v":54.422144802676229},{"$f":"Hydropower!AD498","v":54.422144802676229},{"$f":"Hydropower!AE498","v":54.422144802676229},{"$f":"Hydropower!AF498","v":54.422144802676229},{"$f":"Hydropower!AG498","v":54.422144802676229},{"$f":"Hydropower!AH498","v":54.422144802676229},{"$f":"Hydropower!AI498","v":54.422144802676229},{"$f":"Hydropower!AJ498","v":54.422144802676229},{"$f":"Hydropower!AK498","v":54.422144802676229},{"$f":"Hydropower!AL498","v":54.422144802676229},{"$f":"Hydropower!AM498","v":54.422144802676229},{"$f":"Hydropower!AN498","v":54.422144802676229},{"$f":"Hydropower!AO498","v":54.422144802676229},{"$f":"Hydropower!AP498","v":54.422144802676229},{"$f":"Hydropower!AQ498","v":54.422144802676229},{"$f":"Hydropower!AR498","v":54.422144802676229},{"$f":"Hydropower!AS498","v":54.422144802676229}]
["RL3HyNPD44","RD","Low",30,"Hydropower","NPD4",{"$f":"Hydropower!L499","v":35.674693367091791},{"$f":"Hydropower!M499","v":35.056143604979866},{"$f":"Hydropower!N499","v":34.446397843867295},{"$f":"Hydropower!O499","v":33.84515618715988},{"$f":"Hydropower!P499","v":33.252128953842387},{"$f":"Hydropower!Q499","v":32.667036330498377},{"$f":"Hydropower!R499","v":32.089608035183609},{"$f":"Hydropower!S499","v":31.519582992749083},{"$f":"Hydropower!T499","v":30.956709021223798},{"$f":"Hydropower!U499","v":30.400742528880468},{"$f":"Hydropower!V499","v":29.851448221620274},{"$f":"Hydropower!W499","v":29.308598820325198},{"$f":"Hydropower!X499","v":28.771974787838342},{"$f":"Hydropower!Y499","v":28.241364065244291},{"$f":"Hydropower!Z499","v":27.716561817132778},{"$f":"Hydropower!AA499","v":27.197370185539587},{"$f":"Hydropower!AB499","v":26.683598052269115},{"$f":"Hydropower!AC499","v":26.175060809313102},{"$f":"Hydropower!AD499","v":25.671580137089755},{"$f":"Hydropower!AE499","v":25.502338514248883},{"$f":"Hydropower!AF499","v":25.333209139534151},{"$f":"Hydropower!AG499","v":25.164191423174341},{"$f":"Hydropower!AH499","v":24.995284778497037},{"$f":"Hydropower!AI499","v":24.826488621912279},{"$f":"Hydropower!AJ499","v":24.657802372896391},{"$f":"Hydropower!AK499","v":24.489225453975877},{"$f":"Hydropower!AL499","v":24.320757290711398},{"$f":"Hydropower!AM499","v":24.152397311681785},{"$f":"Hydropower!AN499","v":23.984144948468263},{"$f":"Hydropower!AO499","v":23.815999635638569},{"$f":"Hydropower!AP499","v":23.647960810731373},{"$f":"Hydropower!AQ499","v":23.480027914240594},{"$f":"Hydropower!AR499","v":23.312200389599887},{"$f":"Hydropower!AS499","v":23.14447768316721}]
["RM3HyNPD44","RD","Mid",30,"Hydropower","NPD4",{"$f":"Hydropower!L500","v":36.939457732799035},{"$f":"Hydropower!M500","v":36.939457732799035},{"$f":"Hydropower!N500","v":36.939457732799035},{"$f":"Hydropower!O500","v":36.939457732799035},{"$f":"Hydropower!P500","v":36.939457732799035},{"$f":"Hydropower!Q500","v":36.939457732799035},{"$f":"Hydropower!R500","v":36.939457732799035},{"$f":"Hydropower!S500","v":36.939457732799035},{"$f":"Hydropower!T500","v":36.939457732799035},{"$f":"Hydropower!U500","v":36.939457732799035},{"$f":"Hydropower!V500","v":36.939457732799035},{"$f":"Hydropower!W500","v":36.939457732799035},{"$f":"Hydropower!X500","v":36.939457732799035},{"$f":"Hydropower!Y500","v":36.939457732799035},{"$f":"Hydropower!Z500","v":36.939457732799035},{"$f":"Hydropower!AA500","v":36.939457732799035},{"$f":"Hydropower!AB500","v":36.939457732799035},{"$f":"Hydropower!AC500","v":36.939457732799035},{"$f":"Hydropower!AD500","v":36.939457732799035},{"$f":"Hydropower!AE500","v":36.939457732799035},{"$f":"Hydropower!AF500","v":36.939457732799035},{"$f":"Hydropower!AG500","v":36.939457732799035},{"$f":"Hydropower!AH500","v":36.939457732799035},{"$f":"Hydropower!AI500","v":36.939457732799035},{"$f":"Hydropower!AJ500","v":36.939457732799035},{"$f":"Hydropower!AK500","v":36.939457732799035},{"$f":"Hydropower!AL500","v":36.939457732799035},{"$f":"Hydropower!AM500","v":36.939457732799035},{"$f":"Hydropower!AN500","v":36.939457732799035},{"$f":"Hydropower!AO500","v":36.939457732799035},{"$f":"Hydropower!AP500","v":36.939457732799035},{"$f":"Hydropower!AQ500","v":36.939457732799035},{"$f":"Hydropower!AR500","v":36.939457732799035},{"$f":"Hydropower!AS500","v":36.939457732799035}]
["RC3HyNPD44","RD","Constant",30,"Hydropower","NPD4",{"$f":"Hydropower!L501","v":36.939457732799035},{"$f":"Hydropower!M501","v":36.939457732799035},{"$f":"Hydropower!N501","v":36.939457732799035},{"$f":"Hydropower!O501","v":36.939457732799035},{"$f":"Hydropower!P501","v":36.939457732799035},{"$f":"Hydropower!Q501","v":36.939457732799035},{"$f":"Hydropower!R501","v":36.939457732799035},{"$f":"Hydropower!S501","v":36.939457732799035},{"$f":"Hydropower!T501","v":36.939457732799035},{"$f":"Hydropower!U501","v":36.939457732799035},{"$f":"Hydropower!V501","v":36.939457732799035},{"$f":"Hydropower!W501","v":36.939457732799035},{"$f":"Hydropower!X501","v":36.939457732799035},{"$f":"Hydropower!Y501","v":36.939457732799035},{"$f":"Hydropower!Z501","v":36.939457732799035},{"$f":"Hydropower!AA501","v":36.939457732799035},{"$f":"Hydropower!AB501","v":36.939457732799035},{"$f":"Hydropower!AC501","v":36.939457732799035},{"$f":"Hydropower!AD501","v":36.939457732799035},{"$f":"Hydropower!AE501","v":36.939457732799035},{"$f":"Hydropower!AF501","v":36.939457732799035},{"$f":"Hydropower!AG501","v":36.939457732799035},{"$f":"Hydropower!AH501","v":36.939457732799035},{"$f":"Hydropower!AI501","v":36.939457732799035},{"$f":"Hydropower!AJ501","v":36.939457732799035},{"$f":"Hydropower!AK501","v":36.939457732799035},{"$f":"Hydropower!AL501","v":36.939457732799035},{"$f":"Hydropower!AM501","v":36.939457732799035},{"$f":"Hydropower!AN501","v":36.939457732799035},{"$f":"Hydropower!AO501","v":36.939457732799035},{"$f":"Hydropower!AP501","v":36.939457732799035},{"$f":"Hydropower!AQ501","v":36.939457732799035},{"$f":"Hydropower!AR501","v":36.939457732799035},{"$f":"Hydropower!AS501","v":36.939457732799035}]
["RL3HyNSD11","RD","Low",30,"Hydropower","NSD1",{"$f":"Hydropower!L505","v":68.807708855470906},{"$f":"Hydropower!M505","v":67.347291734256103},{"$f":"Hydropower!N505","v":65.911602549030192},{"$f":"Hydropower!O505","v":64.499798975515276},{"$f":"Hydropower!P505","v":63.111067382090617},{"$f":"Hydropower!Q505","v":61.744621852415349},{"$f":"Hydropower!R505","v":60.399703241344376},{"$f":"Hydropower!S505","v":59.075578263003081},{"$f":"Hydropower!T505","v":57.771538609925713},{"$f":"Hydropower!U505","v":56.486900102199009},{"$f":"Hydropower!V505","v":55.221001865589315},{"$f":"Hydropower!W505","v":53.973205537665429},{"$f":"Hydropower!X505","v":52.742894500964027},{"$f":"Hydropower!Y505","v":51.52947314227626},{"$f":"Hydropower!Z505","v":50.332366137165728},{"$f":"Hydropower!AA505","v":49.151017758858316},{"$f":"Hydropower!AB505","v":47.984891210674064},{"$f":"Hydropower!AC505","v":46.833467981198481},{"$f":"Hydropower!AD505","v":45.696247221419341},{"$f":"Hydropower!AE505","v":45.463231050734912},{"$f":"Hydropower!AF505","v":45.230530153126693},{"$f":"Hydropower!AG505","v":44.998142872095023},{"$f":"Hydropower!AH505","v":44.766067559843819},{"$f":"Hydropower!AI505","v":44.534302577234818},{"$f":"Hydropower!AJ505","v":44.302846293742043},{"$f":"Hydropower!AK505","v":44.071697087406619},{"$f":"Hydropower!AL505","v":43.840853344791697},{"$f":"Hydropower!AM505","v":43.610313460937739},{"$f":"Hydropower!AN505","v":43.38007583931789},{"$f":"Hydropower!AO505","v":43.150138891793773},{"$f":"Hydropower!AP505","v":42.920501038571352},{"$f":"Hydropower!AQ505","v":42.691160708157113},{"$f":"Hydropower!AR505","v":42.462116337314399},{"$f":"Hydropower!AS505","v":42.233366371020139}]
["RM3HyNSD11","RD","Mid",30,"Hydropower","NSD1",{"$f":"Hydropower!L506","v":71.555888221812893},{"$f":"Hydropower!M506","v":71.430950234657274},{"$f":"Hydropower!N506","v":71.306651248864497},{"$f":"Hydropower!O506","v":71.182352263071735},{"$f":"Hydropower!P506","v":71.058689585532619},{"$f":"Hydropower!Q506","v":70.935026907993517},{"$f":"Hydropower!R506","v":70.81199662145832},{"$f":"Hydropower!S506","v":70.688966334923151},{"$f":"Hydropower!T506","v":70.566565501454576},{"$f":"Hydropower!U506","v":70.444164667986044},{"$f":"Hydropower!V506","v":70.322390104818695},{"$f":"Hydropower!W506","v":70.200615541651359},{"$f":"Hydropower!X506","v":70.079464066019824},{"$f":"Hydropower!Y506","v":69.958312590388303},{"$f":"Hydropower!Z506","v":69.837781019527171},{"$f":"Hydropower!AA506","v":69.717249448666038},{"$f":"Hydropower!AB506","v":69.597334354981783},{"$f":"Hydropower!AC506","v":69.477419261297541},{"$f":"Hydropower!AD506","v":69.358117706852866},{"$f":"Hydropower!AE506","v":69.238816152408219},{"$f":"Hydropower!AF506","v":69.120124954437728},{"$f":"Hydropower!AG506","v":69.001433756467236},{"$f":"Hydropower!AH506","v":68.883349977033618},{"$f":"Hydropower!AI506","v":68.765266197599985},{"$f":"Hydropower!AJ506","v":68.647786409109727},{"$f":"Hydropower!AK506","v":68.53030662061947},{"$f":"Hydropower!AL506","v":68.413427885135249},{"$f":"Hydropower!AM506","v":68.296549149651042},{"$f":"Hydropower!AN506","v":68.180268529235605},{"$f":"Hydropower!AO506","v":68.063987908820138},{"$f":"Hydropower!AP506","v":67.948301975879943},{"$f":"Hydropower!AQ506","v":67.832616042939719},{"$f":"Hydropower!AR506","v":67.717522104365543},{"$f":"Hydropower!AS506","v":67.60242816579138}]
["RC3HyNSD11","RD","Constant",30,"Hydropower","NSD1",{"$f":"Hydropower!L507","v":71.806245773013316},{"$f":"Hydropower!M507","v":71.806245773013316},{"$f":"Hydropower!N507","v":71.806245773013316},{"$f":"Hydropower!O507","v":71.806245773013316},{"$f":"Hydropower!P507","v":71.806245773013316},{"$f":"Hydropower!Q507","v":71.806245773013316},{"$f":"Hydropower!R507","v":71.806245773013316},{"$f":"Hydropower!S507","v":71.806245773013316},{"$f":"Hydropower!T507","v":71.806245773013316},{"$f":"Hydropower!U507","v":71.806245773013316},{"$f":"Hydropower!V507","v":71.806245773013316},{"$f":"Hydropower!W507","v":71.806245773013316},{"$f":"Hydropower!X507","v":71.806245773013316},{"$f":"Hydropower!Y507","v":71.806245773013316},{"$f":"Hydropower!Z507","v":71.806245773013316},{"$f":"Hydropower!AA507","v":71.806245773013316},{"$f":"Hydropower!AB507","v":71.806245773013316},{"$f":"Hydropower!AC507","v":71.806245773013316},{"$f":"Hydropower!AD507","v":71.806245773013316},{"$f":"Hydropower!AE507","v":71.806245773013316},{"$f":"Hydropower!AF507","v":71.806245773013316},{"$f":"Hydropower!AG507","v":71.806245773013316},{"$f":"Hydropower!AH507","v":71.806245773013316},{"$f":"Hydropower!AI507","v":71.806245773013316},{"$f":"Hydropower!AJ507","v":71.806245773013316},{"$f":"Hydropower!AK507","v":71.806245773013316},{"$f":"Hydropower!AL507","v":71.806245773013316},{"$f":"Hydropower!AM507","v":71.806245773013316},{"$f":"Hydropower!AN507","v":71.806245773013316},{"$f":"Hydropower!AO507","v":71.806245773013316},{"$f":"Hydropower!AP507","v":71.806245773013316},{"$f":"Hydropower!AQ507","v":71.806245773013316},{"$f":"Hydropower!AR507","v":71.806245773013316},{"$f":"Hydropower!AS507","v":71.806245773013316}]
["RL3HyNSD22","RD","Low",30,"Hydropower","NSD2",{"$f":"Hydropower!L508","v":48.939615093006218},{"$f":"Hydropower!M508","v":48.054641875325849},{"$f":"Hydropower!N508","v":47.17766477563103},{"$f":"Hydropower!O508","v":46.308411416788807},{"$f":"Hydropower!P508","v":45.446618699831319},{"$f":"Hydropower!Q508","v":44.592032487907396},{"$f":"Hydropower!R508","v":43.744407300999953},{"$f":"Hydropower!S508","v":42.903506021042503},{"$f":"Hydropower!T508","v":42.069099607080346},{"$f":"Hydropower!U508","v":41.24096682013456},{"$f":"Hydropower!V508","v":40.418893957437987},{"$f":"Hydropower!W508","v":39.602674595724274},{"$f":"Hydropower!X508","v":38.792109343261316},{"$f":"Hydropower!Y508","v":37.987005600331344},{"$f":"Hydropower!Z508","v":37.187177327870096},{"$f":"Hydropower!AA508","v":36.3924448239867},{"$f":"Hydropower!AB508","v":35.602634508096507},{"$f":"Hydropower!AC508","v":34.8175787124067},{"$f":"Hydropower!AD508","v":34.037115480505065},{"$f":"Hydropower!AE508","v":33.8645462979675},{"$f":"Hydropower!AF508","v":33.692079063312512},{"$f":"Hydropower!AG508","v":33.519713240888201},{"$f":"Hydropower!AH508","v":33.347448297857021},{"$f":"Hydropower!AI508","v":33.175283704181133},{"$f":"Hydropower!AJ508","v":33.00321893260751},{"$f":"Hydropower!AK508","v":32.831253458653457},{"$f":"Hydropower!AL508","v":32.659386760592021},{"$f":"Hydropower!AM508","v":32.487618319437438},{"$f":"Hydropower!AN508","v":32.315947618930835},{"$f":"Hydropower!AO508","v":32.144374145525823},{"$f":"Hydropower!AP508","v":31.972897388374296},{"$f":"Hydropower!AQ508","v":31.801516839312228},{"$f":"Hydropower!AR508","v":31.630231992845552},{"$f":"Hydropower!AS508","v":31.459042346136187}]
["RM3HyNSD22","RD","Mid",30,"Hydropower","NSD2",{"$f":"Hydropower!L509","v":50.513048296532986},{"$f":"Hydropower!M509","v":50.402441734617845},{"$f":"Hydropower!N509","v":50.292400875299769},{"$f":"Hydropower!O509","v":50.182360015981686},{"$f":"Hydropower!P509","v":50.07288247507347},{"$f":"Hydropower!Q509","v":49.96340493416524},{"$f":"Hydropower!R509","v":49.854487243758228},{"$f":"Hydropower!S509","v":49.745569553351231},{"$f":"Hydropower!T509","v":49.637209112513965},{"$f":"Hydropower!U509","v":49.528848671676705},{"$f":"Hydropower!V509","v":49.421042662733413},{"$f":"Hydropower!W509","v":49.313236653790113},{"$f":"Hydropower!X509","v":49.20598225906501},{"$f":"Hydropower!Y509","v":49.098727864339921},{"$f":"Hydropower!Z509","v":48.992022266157257},{"$f":"Hydropower!AA509","v":48.885316667974585},{"$f":"Hydropower!AB509","v":48.779156831914264},{"$f":"Hydropower!AC509","v":48.67299699585395},{"$f":"Hydropower!AD509","v":48.567380320984547},{"$f":"Hydropower!AE509","v":48.461763646115109},{"$f":"Hydropower!AF509","v":48.356687314760798},{"$f":"Hydropower!AG509","v":48.251610983406493},{"$f":"Hydropower!AH509","v":48.147072394635828},{"$f":"Hydropower!AI509","v":48.042533805865148},{"$f":"Hydropower!AJ509","v":47.938529925258052},{"$f":"Hydropower!AK509","v":47.83452604465095},{"$f":"Hydropower!AL509","v":47.731054271275937},{"$f":"Hydropower!AM509","v":47.627582497900931},{"$f":"Hydropower!AN509","v":47.524640230826535},{"$f":"Hydropower!AO509","v":47.421697963752138},{"$f":"Hydropower!AP509","v":47.319282168558296},{"$f":"Hydropower!AQ509","v":47.216866373364454},{"$f":"Hydropower!AR509","v":47.114974665863954},{"$f":"Hydropower!AS509","v":47.013082958363469}]
["RC3HyNSD22","RD","Constant",30,"Hydropower","NSD2",{"$f":"Hydropower!L510","v":50.734687756381788},{"$f":"Hydropower!M510","v":50.734687756381788},{"$f":"Hydropower!N510","v":50.734687756381788},{"$f":"Hydropower!O510","v":50.734687756381788},{"$f":"Hydropower!P510","v":50.734687756381788},{"$f":"Hydropower!Q510","v":50.734687756381788},{"$f":"Hydropower!R510","v":50.734687756381788},{"$f":"Hydropower!S510","v":50.734687756381788},{"$f":"Hydropower!T510","v":50.734687756381788},{"$f":"Hydropower!U510","v":50.734687756381788},{"$f":"Hydropower!V510","v":50.734687756381788},{"$f":"Hydropower!W510","v":50.734687756381788},{"$f":"Hydropower!X510","v":50.734687756381788},{"$f":"Hydropower!Y510","v":50.734687756381788},{"$f":"Hydropower!Z510","v":50.734687756381788},{"$f":"Hydropower!AA510","v":50.734687756381788},{"$f":"Hydropower!AB510","v":50.734687756381788},{"$f":"Hydropower!AC510","v":50.734687756381788},{"$f":"Hydropower!AD510","v":50.734687756381788},{"$f":"Hydropower!AE510","v":50.734687756381788},{"$f":"Hydropower!AF510","v":50.734687756381788},{"$f":"Hydropower!AG510","v":50.734687756381788},{"$f":"Hydropower!AH510","v":50.734687756381788},{"$f":"Hydropower!AI510","v":50.734687756381788},{"$f":"Hydropower!AJ510","v":50.734687756381788},{"$f":"Hydropower!AK510","v":50.734687756381788},{"$f":"Hydropower!AL510","v":50.734687756381788},{"$f":"Hydropower!AM510","v":50.734687756381788},{"$f":"Hydropower!AN510","v":50.734687756381788},{"$f":"Hydropower!AO510","v":50.734687756381788},{"$f":"Hydropower!AP510","v":50.734687756381788},{"$f":"Hydropower!AQ510","v":50.734687756381788},{"$f":"Hydropower!AR510","v":50.734687756381788},{"$f":"Hydropower!AS510","v":50.734687756381788}]
["RL3HyNSD33","RD","Low",30,"Hydropower","NSD3",{"$f":"Hydropower!L511","v":64.830424249770019},{"$f":"Hydropower!M511","v":63.435305913772496},{"$f":"Hydropower!N511","v":62.064678803547295},{"$f":"Hydropower!O511","v":60.717708658035455},{"$f":"Hydropower!P511","v":59.393589634172372},{"$f":"Hydropower!Q511","v":58.091543338866515},{"$f":"Hydropower!R511","v":56.810817893952525},{"$f":"Hydropower!S511","v":55.55068703299564},{"$f":"Hydropower!T511","v":54.310449228862034},{"$f":"Hydropower!U511","v":53.089426851007389},{"$f":"Hydropower!V511","v":51.88696535147136},{"$f":"Hydropower!W511","v":50.702432478600038},{"$f":"Hydropower!X511","v":49.535217517551878},{"$f":"Hydropower!Y511","v":48.384730556674874},{"$f":"Hydropower!Z511","v":47.250401778873403},{"$f":"Hydropower!AA511","v":46.131680777113985},{"$f":"Hydropower!AB511","v":45.028035893247392},{"$f":"Hydropower!AC511","v":43.938953579352564},{"$f":"Hydropower!AD511","v":42.863937780835997},{"$f":"Hydropower!AE511","v":42.645240610216668},{"$f":"Hydropower!AF511","v":42.426855694695874},{"$f":"Hydropower!AG511","v":42.208781393630957},{"$f":"Hydropower!AH511","v":41.991016074999514},{"$f":"Hydropower!AI511","v":41.773558115354056},{"$f":"Hydropower!AJ511","v":41.556405899776962},{"$f":"Hydropower!AK511","v":41.339557821835655},{"$f":"Hydropower!AL511","v":41.123012283538095},{"$f":"Hydropower!AM511","v":40.906767695288302},{"$f":"Hydropower!AN511","v":40.690822475842339},{"$f":"Hydropower!AO511","v":40.475175052264426},{"$f":"Hydropower!AP511","v":40.259823859883205},{"$f":"Hydropower!AQ511","v":40.044767342248427},{"$f":"Hydropower!AR511","v":39.830003951087654},{"$f":"Hydropower!AS511","v":39.615532146263391}]
["RM3HyNSD33","RD","Mid",30,"Hydropower","NSD3",{"$f":"Hydropower!L512","v":67.467151417744674},{"$f":"Hydropower!M512","v":67.352138895283645},{"$f":"Hydropower!N512","v":67.237714609917447},{"$f":"Hydropower!O512","v":67.123290324551235},{"$f":"Hydropower!P512","v":67.009451797119667},{"$f":"Hydropower!Q512","v":66.895613269688141},{"$f":"Hydropower!R512","v":66.782356894140079},{"$f":"Hydropower!S512","v":66.669100518592018},{"$f":"Hydropower!T512","v":66.556423590389102},{"$f":"Hydropower!U512","v":66.443746662186172},{"$f":"Hydropower!V512","v":66.33164625141184},{"$f":"Hydropower!W512","v":66.21954584063748},{"$f":"Hydropower!X512","v":66.108019017375142},{"$f":"Hydropower!Y512","v":65.99649219411279},{"$f":"Hydropower!Z512","v":65.885536028445898},{"$f":"Hydropower!AA512","v":65.774579862778978},{"$f":"Hydropower!AB512","v":65.664191199412741},{"$f":"Hydropower!AC512","v":65.553802536046518},{"$f":"Hydropower!AD512","v":65.443978670442604},{"$f":"Hydropower!AE512","v":65.33415480483869},{"$f":"Hydropower!AF512","v":65.224892807080522},{"$f":"Hydropower!AG512","v":65.115630809322354},{"$f":"Hydropower!AH512","v":65.006927974871573},{"$f":"Hydropower!AI512","v":64.898225140420777},{"$f":"Hydropower!AJ512","v":64.790078313982605},{"$f":"Hydropower!AK512","v":64.681931487544432},{"$f":"Hydropower!AL512","v":64.574337964580508},{"$f":"Hydropower!AM512","v":64.466744441616598},{"$f":"Hydropower!AN512","v":64.359701517588562},{"$f":"Hydropower!AO512","v":64.252658593560525},{"$f":"Hydropower!AP512","v":64.146163113173614},{"$f":"Hydropower!AQ512","v":64.039667632786689},{"$f":"Hydropower!AR512","v":63.933717116880736},{"$f":"Hydropower!AS512","v":63.827766600974783}]
["RC3HyNSD33","RD","Constant",30,"Hydropower","NSD3",{"$f":"Hydropower!L513","v":67.697619781580741},{"$f":"Hydropower!M513","v":67.697619781580741},{"$f":"Hydropower!N513","v":67.697619781580741},{"$f":"Hydropower!O513","v":67.697619781580741},{"$f":"Hydropower!P513","v":67.697619781580741},{"$f":"Hydropower!Q513","v":67.697619781580741},{"$f":"Hydropower!R513","v":67.697619781580741},{"$f":"Hydropower!S513","v":67.697619781580741},{"$f":"Hydropower!T513","v":67.697619781580741},{"$f":"Hydropower!U513","v":67.697619781580741},{"$f":"Hydropower!V513","v":67.697619781580741},{"$f":"Hydropower!W513","v":67.697619781580741},{"$f":"Hydropower!X513","v":67.697619781580741},{"$f":"Hydropower!Y513","v":67.697619781580741},{"$f":"Hydropower!Z513","v":67.697619781580741},{"$f":"Hydropower!AA513","v":67.697619781580741},{"$f":"Hydropower!AB513","v":67.697619781580741},{"$f":"Hydropower!AC513","v":67.697619781580741},{"$f":"Hydropower!AD513","v":67.697619781580741},{"$f":"Hydropower!AE513","v":67.697619781580741},{"$f":"Hydropower!AF513","v":67.697619781580741},{"$f":"Hydropower!AG513","v":67.697619781580741},{"$f":"Hydropower!AH513","v":67.697619781580741},{"$f":"Hydropower!AI513","v":67.697619781580741},{"$f":"Hydropower!AJ513","v":67.697619781580741},{"$f":"Hydropower!AK513","v":67.697619781580741},{"$f":"Hydropower!AL513","v":67.697619781580741},{"$f":"Hydropower!AM513","v":67.697619781580741},{"$f":"Hydropower!AN513","v":67.697619781580741},{"$f":"Hydropower!AO513","v":67.697619781580741},{"$f":"Hydropower!AP513","v":67.697619781580741},{"$f":"Hydropower!AQ513","v":67.697619781580741},{"$f":"Hydropower!AR513","v":67.697619781580741},{"$f":"Hydropower!AS513","v":67.697619781580741}]
["RL3HyNSD44","RD","Low",30,"Hydropower","NSD4",{"$f":"Hydropower!L514","v":41.801330192278641},{"$f":"Hydropower!M514","v":41.064305088590338},{"$f":"Hydropower!N514","v":40.332932805093762},{"$f":"Hydropower!O514","v":39.607020785981284},{"$f":"Hydropower!P514","v":38.8863830346029},{"$f":"Hydropower!Q514","v":38.170839890037392},{"$f":"Hydropower!R514","v":37.460217811274028},{"$f":"Hydropower!S514","v":36.754349168745946},{"$f":"Hydropower!T514","v":36.053072042964779},{"$f":"Hydropower!U514","v":35.356230030014324},{"$f":"Hydropower!V514","v":34.66367205366992},{"$f":"Hydropower!W514","v":33.97525218391776},{"$f":"Hydropower!X514","v":33.29082946165601},{"$f":"Hydropower!Y514","v":32.610267729367322},{"$f":"Hydropower!Z514","v":31.933435467559214},{"$f":"Hydropower!AA514","v":31.260205636775957},{"$f":"Hydropower!AB514","v":30.590455524992048},{"$f":"Hydropower!AC514","v":29.924066600204068},{"$f":"Hydropower!AD514","v":29.260924368043757},{"$f":"Hydropower!AE514","v":29.112687117761599},{"$f":"Hydropower!AF514","v":28.964521939083465},{"$f":"Hydropower!AG514","v":28.816428453332612},{"$f":"Hydropower!AH514","v":28.668406283821902},{"$f":"Hydropower!AI514","v":28.520455055843417},{"$f":"Hydropower!AJ514","v":28.372574396657971},{"$f":"Hydropower!AK514","v":28.224763935484855},{"$f":"Hydropower!AL514","v":28.077023303491504},{"$f":"Hydropower!AM514","v":27.929352133783233},{"$f":"Hydropower!AN514","v":27.781750061393115},{"$f":"Hydropower!AO514","v":27.634216723271813},{"$f":"Hydropower!AP514","v":27.486751758277517},{"$f":"Hydropower!AQ514","v":27.339354807165911},{"$f":"Hydropower!AR514","v":27.192025512580212},{"$f":"Hydropower!AS514","v":27.044763519041261}]
["RM3HyNSD44","RD","Mid",30,"Hydropower","NSD4",{"$f":"Hydropower!L515","v":43.098485203085026},{"$f":"Hydropower!M515","v":43.001343384897382},{"$f":"Hydropower!N515","v":42.904698403225396},{"$f":"Hydropower!O515","v":42.808053421553417},{"$f":"Hydropower!P515","v":42.711903182450094},{"$f":"Hydropower!Q515","v":42.615752943346763},{"$f":"Hydropower!R515","v":42.520094401070999},{"$f":"Hydropower!S515","v":42.424435858795242},{"$f":"Hydropower!T515","v":42.329266729041237},{"$f":"Hydropower!U515","v":42.23409759928721},{"$f":"Hydropower!V515","v":42.139415407390324},{"$f":"Hydropower!W515","v":42.044733215493409},{"$f":"Hydropower!X515","v":41.950535486788979},{"$f":"Hydropower!Y515","v":41.856337758084557},{"$f":"Hydropower!Z515","v":41.762622017907958},{"$f":"Hydropower!AA515","v":41.668906277731374},{"$f":"Hydropower!AB515","v":41.575669861059147},{"$f":"Hydropower!AC515","v":41.482433444386942},{"$f":"Hydropower!AD515","v":41.389674066913294},{"$f":"Hydropower!AE515","v":41.296914689439639},{"$f":"Hydropower!AF515","v":41.204629876499901},{"$f":"Hydropower!AG515","v":41.112345063560177},{"$f":"Hydropower!AH515","v":41.020532530848548},{"$f":"Hydropower!AI515","v":40.928719998136934},{"$f":"Hydropower!AJ515","v":40.837377080629949},{"$f":"Hydropower!AK515","v":40.746034163122964},{"$f":"Hydropower!AL515","v":40.655158576514815},{"$f":"Hydropower!AM515","v":40.564282989906673},{"$f":"Hydropower!AN515","v":40.473872449891523},{"$f":"Hydropower!AO515","v":40.383461909876388},{"$f":"Hydropower!AP515","v":40.293513751430808},{"$f":"Hydropower!AQ515","v":40.203565592985228},{"$f":"Hydropower!AR515","v":40.114077722162193},{"$f":"Hydropower!AS515","v":40.024589851339165}]
["RC3HyNSD44","RD","Constant",30,"Hydropower","NSD4",{"$f":"Hydropower!L516","v":43.293143275255829},{"$f":"Hydropower!M516","v":43.293143275255829},{"$f":"Hydropower!N516","v":43.293143275255829},{"$f":"Hydropower!O516","v":43.293143275255829},{"$f":"Hydropower!P516","v":43.293143275255829},{"$f":"Hydropower!Q516","v":43.293143275255829},{"$f":"Hydropower!R516","v":43.293143275255829},{"$f":"Hydropower!S516","v":43.293143275255829},{"$f":"Hydropower!T516","v":43.293143275255829},{"$f":"Hydropower!U516","v":43.293143275255829},{"$f":"Hydropower!V516","v":43.293143275255829},{"$f":"Hydropower!W516","v":43.293143275255829},{"$f":"Hydropower!X516","v":43.293143275255829},{"$f":"Hydropower!Y516","v":43.293143275255829},{"$f":"Hydropower!Z516","v":43.293143275255829},{"$f":"Hydropower!AA516","v":43.293143275255829},{"$f":"Hydropower!AB516","v":43.293143275255829},{"$f":"Hydropower!AC516","v":43.293143275255829},{"$f":"Hydropower!AD516","v":43.293143275255829},{"$f":"Hydropower!AE516","v":43.293143275255829},{"$f":"Hydropower!AF516","v":43.293143275255829},{"$f":"Hydropower!AG516","v":43.293143275255829},{"$f":"Hydropower!AH516","v":43.293143275255829},{"$f":"Hydropower!AI516","v":43.293143275255829},{"$f":"Hydropower!AJ516","v":43.293143275255829},{"$f":"Hydropower!AK516","v":43.293143275255829},{"$f":"Hydropower!AL516","v":43.293143275255829},{"$f":"Hydropower!AM516","v":43.293143275255829},{"$f":"Hydropower!AN516","v":43.293143275255829},{"$f":"Hydropower!AO516","v":43.293143275255829},{"$f":"Hydropower!AP516","v":43.293143275255829},{"$f":"Hydropower!AQ516","v":43.293143275255829},{"$f":"Hydropower!AR516","v":43.293143275255829},{"$f":"Hydropower!AS516","v":43.293143275255829}]

{"sheet":"Summary_O&M","index":20,"n_rows":227,"n_cols":40,"rows_kept":227,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L209","v":2017},{"$f":"'Solar - CSP'!M209","v":2018},{"$f":"'Solar - CSP'!N209","v":2019},{"$f":"'Solar - CSP'!O209","v":2020},{"$f":"'Solar - CSP'!P209","v":2021},{"$f":"'Solar - CSP'!Q209","v":2022},{"$f":"'Solar - CSP'!R209","v":2023},{"$f":"'Solar - CSP'!S209","v":2024},{"$f":"'Solar - CSP'!T209","v":2025},{"$f":"'Solar - CSP'!U209","v":2026},{"$f":"'Solar - CSP'!V209","v":2027},{"$f":"'Solar - CSP'!W209","v":2028},{"$f":"'Solar - CSP'!X209","v":2029},{"$f":"'Solar - CSP'!Y209","v":2030},{"$f":"'Solar - CSP'!Z209","v":2031},{"$f":"'Solar - CSP'!AA209","v":2032},{"$f":"'Solar - CSP'!AB209","v":2033},{"$f":"'Solar - CSP'!AC209","v":2034},{"$f":"'Solar - CSP'!AD209","v":2035},{"$f":"'Solar - CSP'!AE209","v":2036},{"$f":"'Solar - CSP'!AF209","v":2037},{"$f":"'Solar - CSP'!AG209","v":2038},{"$f":"'Solar - CSP'!AH209","v":2039},{"$f":"'Solar - CSP'!AI209","v":2040},{"$f":"'Solar - CSP'!AJ209","v":2041},{"$f":"'Solar - CSP'!AK209","v":2042},{"$f":"'Solar - CSP'!AL209","v":2043},{"$f":"'Solar - CSP'!AM209","v":2044},{"$f":"'Solar - CSP'!AN209","v":2045},{"$f":"'Solar - CSP'!AO209","v":2046},{"$f":"'Solar - CSP'!AP209","v":2047},{"$f":"'Solar - CSP'!AQ209","v":2048},{"$f":"'Solar - CSP'!AR209","v":2049},{"$f":"'Solar - CSP'!AS209","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RL3CSClass11"},"RD","Low",30,"CSP","Class1",{"$f":"'Solar - CSP'!L402+'Solar - CSP'!L431","v":70.099999999999994},{"$f":"'Solar - CSP'!M402+'Solar - CSP'!M431","v":70.099999999999994},{"$f":"'Solar - CSP'!N402+'Solar - CSP'!N431","v":70.099999999999994},{"$f":"'Solar - CSP'!O402+'Solar - CSP'!O431","v":70.099999999999994},{"$f":"'Solar - CSP'!P402+'Solar - CSP'!P431","v":70.099999999999994},{"$f":"'Solar - CSP'!Q402+'Solar - CSP'!Q431","v":66.6111111111111},{"$f":"'Solar - CSP'!R402+'Solar - CSP'!R431","v":63.722222222222229},{"$f":"'Solar - CSP'!S402+'Solar - CSP'!S431","v":60.833333333333343},{"$f":"'Solar - CSP'!T402+'Solar - CSP'!T431","v":57.944444444444457},{"$f":"'Solar - CSP'!U402+'Solar - CSP'!U431","v":55.055555555555571},{"$f":"'Solar - CSP'!V402+'Solar - CSP'!V431","v":52.166666666666686},{"$f":"'Solar - CSP'!W402+'Solar - CSP'!W431","v":49.2777777777778},{"$f":"'Solar - CSP'!X402+'Solar - CSP'!X431","v":46.388888888888914},{"$f":"'Solar - CSP'!Y402+'Solar - CSP'!Y431","v":43.5},{"$f":"'Solar - CSP'!Z402+'Solar - CSP'!Z431","v":43.5},{"$f":"'Solar - CSP'!AA402+'Solar - CSP'!AA431","v":43.5},{"$f":"'Solar - CSP'!AB402+'Solar - CSP'!AB431","v":43.5},{"$f":"'Solar - CSP'!AC402+'Solar - CSP'!AC431","v":43.5},{"$f":"'Solar - CSP'!AD402+'Solar - CSP'!AD431","v":43.5},{"$f":"'Solar - CSP'!AE402+'Solar - CSP'!AE431","v":43.5},{"$f":"'Solar - CSP'!AF402+'Solar - CSP'!AF431","v":43.5},{"$f":"'Solar - CSP'!AG402+'Solar - CSP'!AG431","v":43.5},{"$f":"'Solar - CSP'!AH402+'Solar - CSP'!AH431","v":43.5},{"$f":"'Solar - CSP'!AI402+'Solar - CSP'!AI431","v":43.5},{"$f":"'Solar - CSP'!AJ402+'Solar - CSP'!AJ431","v":43.5},{"$f":"'Solar - CSP'!AK402+'Solar - CSP'!AK431","v":43.5},{"$f":"'Solar - CSP'!AL402+'Solar - CSP'!AL431","v":43.5},{"$f":"'Solar - CSP'!AM402+'Solar - CSP'!AM431","v":43.5},{"$f":"'Solar - CSP'!AN402+'Solar - CSP'!AN431","v":43.5},{"$f":"'Solar - CSP'!AO402+'Solar - CSP'!AO431","v":43.5},{"$f":"'Solar - CSP'!AP402+'Solar - CSP'!AP431","v":43.5},{"$f":"'Solar - CSP'!AQ402+'Solar - CSP'!AQ431","v":43.5},{"$f":"'Solar - CSP'!AR402+'Solar - CSP'!AR431","v":43.5},{"$f":"'Solar - CSP'!AS402+'Solar - CSP'!AS431","v":43.5}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass11"},"RD","Mid",30,"CSP","Class1",{"$f":"'Solar - CSP'!L403+'Solar - CSP'!L432","v":70.099999999999994},{"$f":"'Solar - CSP'!M403+'Solar - CSP'!M432","v":70.099999999999994},{"$f":"'Solar - CSP'!N403+'Solar - CSP'!N432","v":70.099999999999994},{"$f":"'Solar - CSP'!O403+'Solar - CSP'!O432","v":70.099999999999994},{"$f":"'Solar - CSP'!P403+'Solar - CSP'!P432","v":70.099999999999994},{"$f":"'Solar - CSP'!Q403+'Solar - CSP'!Q432","v":67.855168166666672},{"$f":"'Solar - CSP'!R403+'Solar - CSP'!R432","v":66.210336333333345},{"$f":"'Solar - CSP'!S403+'Solar - CSP'!S432","v":64.565504500000003},{"$f":"'Solar - CSP'!T403+'Solar - CSP'!T432","v":62.920672666666668},{"$f":"'Solar - CSP'!U403+'Solar - CSP'!U432","v":61.275840833333334},{"$f":"'Solar - CSP'!V403+'Solar - CSP'!V432","v":59.631008999999999},{"$f":"'Solar - CSP'!W403+'Solar - CSP'!W432","v":57.986177166666664},{"$f":"'Solar - CSP'!X403+'Solar - CSP'!X432","v":56.341345333333329},{"$f":"'Solar - CSP'!Y403+'Solar - CSP'!Y432","v":54.696513499999995},{"$f":"'Solar - CSP'!Z403+'Solar - CSP'!Z432","v":54.696513499999995},{"$f":"'Solar - CSP'!AA403+'Solar - CSP'!AA432","v":54.696513499999995},{"$f":"'Solar - CSP'!AB403+'Solar - CSP'!AB432","v":54.696513499999995},{"$f":"'Solar - CSP'!AC403+'Solar - CSP'!AC432","v":54.696513499999995},{"$f":"'Solar - CSP'!AD403+'Solar - CSP'!AD432","v":54.696513499999995},{"$f":"'Solar - CSP'!AE403+'Solar - CSP'!AE432","v":54.696513499999995},{"$f":"'Solar - CSP'!AF403+'Solar - CSP'!AF432","v":54.696513499999995},{"$f":"'Solar - CSP'!AG403+'Solar - CSP'!AG432","v":54.696513499999995},{"$f":"'Solar - CSP'!AH403+'Solar - CSP'!AH432","v":54.696513499999995},{"$f":"'Solar - CSP'!AI403+'Solar - CSP'!AI432","v":54.696513499999995},{"$f":"'Solar - CSP'!AJ403+'Solar - CSP'!AJ432","v":54.696513499999995},{"$f":"'Solar - CSP'!AK403+'Solar - CSP'!AK432","v":54.696513499999995},{"$f":"'Solar - CSP'!AL403+'Solar - CSP'!AL432","v":54.696513499999995},{"$f":"'Solar - CSP'!AM403+'Solar - CSP'!AM432","v":54.696513499999995},{"$f":"'Solar - CSP'!AN403+'Solar - CSP'!AN432","v":54.696513499999995},{"$f":"'Solar - CSP'!AO403+'Solar - CSP'!AO432","v":54.696513499999995},{"$f":"'Solar - CSP'!AP403+'Solar - CSP'!AP432","v":54.696513499999995},{"$f":"'Solar - CSP'!AQ403+'Solar - CSP'!AQ432","v":54.696513499999995},{"$f":"'Solar - CSP'!AR403+'Solar - CSP'!AR432","v":54.696513499999995},{"$f":"'Solar - CSP'!AS403+'Solar - CSP'!AS432","v":54.696513499999995}]
["RC3CSClass11","RD","Constant",30,"CSP","Class1",{"$f":"'Solar - CSP'!L404+'Solar - CSP'!L433","v":70.099999999999994},{"$f":"'Solar - CSP'!M404+'Solar - CSP'!M433","v":70.099999999999994},{"$f":"'Solar - CSP'!N404+'Solar - CSP'!N433","v":70.099999999999994},{"$f":"'Solar - CSP'!O404+'Solar - CSP'!O433","v":70.099999999999994},{"$f":"'Solar - CSP'!P404+'Solar - CSP'!P433","v":70.099999999999994},{"$f":"'Solar - CSP'!Q404+'Solar - CSP'!Q433","v":69.5},{"$f":"'Solar - CSP'!R404+'Solar - CSP'!R433","v":69.5},{"$f":"'Solar - CSP'!S404+'Solar - CSP'!S433","v":69.5},{"$f":"'Solar - CSP'!T404+'Solar - CSP'!T433","v":69.5},{"$f":"'Solar - CSP'!U404+'Solar - CSP'!U433","v":69.5},{"$f":"'Solar - CSP'!V404+'Solar - CSP'!V433","v":69.5},{"$f":"'Solar - CSP'!W404+'Solar - CSP'!W433","v":69.5},{"$f":"'Solar - CSP'!X404+'Solar - CSP'!X433","v":69.5},{"$f":"'Solar - CSP'!Y404+'Solar - CSP'!Y433","v":69.5},{"$f":"'Solar - CSP'!Z404+'Solar - CSP'!Z433","v":69.5},{"$f":"'Solar - CSP'!AA404+'Solar - CSP'!AA433","v":69.5},{"$f":"'Solar - CSP'!AB404+'Solar - CSP'!AB433","v":69.5},{"$f":"'Solar - CSP'!AC404+'Solar - CSP'!AC433","v":69.5},{"$f":"'Solar - CSP'!AD404+'Solar - CSP'!AD433","v":69.5},{"$f":"'Solar - CSP'!AE404+'Solar - CSP'!AE433","v":69.5},{"$f":"'Solar - CSP'!AF404+'Solar - CSP'!AF433","v":69.5},{"$f":"'Solar - CSP'!AG404+'Solar - CSP'!AG433","v":69.5},{"$f":"'Solar - CSP'!AH404+'Solar - CSP'!AH433","v":69.5},{"$f":"'Solar - CSP'!AI404+'Solar - CSP'!AI433","v":69.5},{"$f":"'Solar - CSP'!AJ404+'Solar - CSP'!AJ433","v":69.5},{"$f":"'Solar - CSP'!AK404+'Solar - CSP'!AK433","v":69.5},{"$f":"'Solar - CSP'!AL404+'Solar - CSP'!AL433","v":69.5},{"$f":"'Solar - CSP'!AM404+'Solar - CSP'!AM433","v":69.5},{"$f":"'Solar - CSP'!AN404+'Solar - CSP'!AN433","v":69.5},{"$f":"'Solar - CSP'!AO404+'Solar - CSP'!AO433","v":69.5},{"$f":"'Solar - CSP'!AP404+'Solar - CSP'!AP433","v":69.5},{"$f":"'Solar - CSP'!AQ404+'Solar - CSP'!AQ433","v":69.5},{"$f":"'Solar - CSP'!AR404+'Solar - CSP'!AR433","v":69.5},{"$f":"'Solar - CSP'!AS404+'Solar - CSP'!AS433","v":69.5}]
["RL3CSClass33","RD","Low",30,"CSP","Class3",{"$f":"'Solar - CSP'!L405+'Solar - CSP'!L434","v":70.099999999999994},{"$f":"'Solar - CSP'!M405+'Solar - CSP'!M434","v":70.099999999999994},{"$f":"'Solar - CSP'!N405+'Solar - CSP'!N434","v":70.099999999999994},{"$f":"'Solar - CSP'!O405+'Solar - CSP'!O434","v":70.099999999999994},{"$f":"'Solar - CSP'!P405+'Solar - CSP'!P434","v":70.099999999999994},{"$f":"'Solar - CSP'!Q405+'Solar - CSP'!Q434","v":66.6111111111111},{"$f":"'Solar - CSP'!R405+'Solar - CSP'!R434","v":63.722222222222229},{"$f":"'Solar - CSP'!S405+'Solar - CSP'!S434","v":60.833333333333343},{"$f":"'Solar - CSP'!T405+'Solar - CSP'!T434","v":57.944444444444457},{"$f":"'Solar - CSP'!U405+'Solar - CSP'!U434","v":55.055555555555571},{"$f":"'Solar - CSP'!V405+'Solar - CSP'!V434","v":52.166666666666686},{"$f":"'Solar - CSP'!W405+'Solar - CSP'!W434","v":49.2777777777778},{"$f":"'Solar - CSP'!X405+'Solar - CSP'!X434","v":46.388888888888914},{"$f":"'Solar - CSP'!Y405+'Solar - CSP'!Y434","v":43.5},{"$f":"'Solar - CSP'!Z405+'Solar - CSP'!Z434","v":43.5},{"$f":"'Solar - CSP'!AA405+'Solar - CSP'!AA434","v":43.5},{"$f":"'Solar - CSP'!AB405+'Solar - CSP'!AB434","v":43.5},{"$f":"'Solar - CSP'!AC405+'Solar - CSP'!AC434","v":43.5},{"$f":"'Solar - CSP'!AD405+'Solar - CSP'!AD434","v":43.5},{"$f":"'Solar - CSP'!AE405+'Solar - CSP'!AE434","v":43.5},{"$f":"'Solar - CSP'!AF405+'Solar - CSP'!AF434","v":43.5},{"$f":"'Solar - CSP'!AG405+'Solar - CSP'!AG434","v":43.5},{"$f":"'Solar - CSP'!AH405+'Solar - CSP'!AH434","v":43.5},{"$f":"'Solar - CSP'!AI405+'Solar - CSP'!AI434","v":43.5},{"$f":"'Solar - CSP'!AJ405+'Solar - CSP'!AJ434","v":43.5},{"$f":"'Solar - CSP'!AK405+'Solar - CSP'!AK434","v":43.5},{"$f":"'Solar - CSP'!AL405+'Solar - CSP'!AL434","v":43.5},{"$f":"'Solar - CSP'!AM405+'Solar - CSP'!AM434","v":43.5},{"$f":"'Solar - CSP'!AN405+'Solar - CSP'!AN434","v":43.5},{"$f":"'Solar - CSP'!AO405+'Solar - CSP'!AO434","v":43.5},{"$f":"'Solar - CSP'!AP405+'Solar - CSP'!AP434","v":43.5},{"$f":"'Solar - CSP'!AQ405+'Solar - CSP'!AQ434","v":43.5},{"$f":"'Solar - CSP'!AR405+'Solar - CSP'!AR434","v":43.5},{"$f":"'Solar - CSP'!AS405+'Solar - CSP'!AS434","v":43.5}]
["RM3CSClass33","RD","Mid",30,"CSP","Class3",{"$f":"'Solar - CSP'!L406+'Solar - CSP'!L435","v":70.099999999999994},{"$f":"'Solar - CSP'!M406+'Solar - CSP'!M435","v":70.099999999999994},{"$f":"'Solar - CSP'!N406+'Solar - CSP'!N435","v":70.099999999999994},{"$f":"'Solar - CSP'!O406+'Solar - CSP'!O435","v":70.099999999999994},{"$f":"'Solar - CSP'!P406+'Solar - CSP'!P435","v":70.099999999999994},{"$f":"'Solar - CSP'!Q406+'Solar - CSP'!Q435","v":67.855168166666672},{"$f":"'Solar - CSP'!R406+'Solar - CSP'!R435","v":66.210336333333345},{"$f":"'Solar - CSP'!S406+'Solar - CSP'!S435","v":64.565504500000003},{"$f":"'Solar - CSP'!T406+'Solar - CSP'!T435","v":62.920672666666668},{"$f":"'Solar - CSP'!U406+'Solar - CSP'!U435","v":61.275840833333334},{"$f":"'Solar - CSP'!V406+'Solar - CSP'!V435","v":59.631008999999999},{"$f":"'Solar - CSP'!W406+'Solar - CSP'!W435","v":57.986177166666664},{"$f":"'Solar - CSP'!X406+'Solar - CSP'!X435","v":56.341345333333329},{"$f":"'Solar - CSP'!Y406+'Solar - CSP'!Y435","v":54.696513499999995},{"$f":"'Solar - CSP'!Z406+'Solar - CSP'!Z435","v":54.696513499999995},{"$f":"'Solar - CSP'!AA406+'Solar - CSP'!AA435","v":54.696513499999995},{"$f":"'Solar - CSP'!AB406+'Solar - CSP'!AB435","v":54.696513499999995},{"$f":"'Solar - CSP'!AC406+'Solar - CSP'!AC435","v":54.696513499999995},{"$f":"'Solar - CSP'!AD406+'Solar - CSP'!AD435","v":54.696513499999995},{"$f":"'Solar - CSP'!AE406+'Solar - CSP'!AE435","v":54.696513499999995},{"$f":"'Solar - CSP'!AF406+'Solar - CSP'!AF435","v":54.696513499999995},{"$f":"'Solar - CSP'!AG406+'Solar - CSP'!AG435","v":54.696513499999995},{"$f":"'Solar - CSP'!AH406+'Solar - CSP'!AH435","v":54.696513499999995},{"$f":"'Solar - CSP'!AI406+'Solar - CSP'!AI435","v":54.696513499999995},{"$f":"'Solar - CSP'!AJ406+'Solar - CSP'!AJ435","v":54.696513499999995},{"$f":"'Solar - CSP'!AK406+'Solar - CSP'!AK435","v":54.696513499999995},{"$f":"'Solar - CSP'!AL406+'Solar - CSP'!AL435","v":54.696513499999995},{"$f":"'Solar - CSP'!AM406+'Solar - CSP'!AM435","v":54.696513499999995},{"$f":"'Solar - CSP'!AN406+'Solar - CSP'!AN435","v":54.696513499999995},{"$f":"'Solar - CSP'!AO406+'Solar - CSP'!AO435","v":54.696513499999995},{"$f":"'Solar - CSP'!AP406+'Solar - CSP'!AP435","v":54.696513499999995},{"$f":"'Solar - CSP'!AQ406+'Solar - CSP'!AQ435","v":54.696513499999995},{"$f":"'Solar - CSP'!AR406+'Solar - CSP'!AR435","v":54.696513499999995},{"$f":"'Solar - CSP'!AS406+'Solar - CSP'!AS435","v":54.696513499999995}]
["RC3CSClass33","RD","Constant",30,"CSP","Class3",{"$f":"'Solar - CSP'!L407+'Solar - CSP'!L436","v":70.099999999999994},{"$f":"'Solar - CSP'!M407+'Solar - CSP'!M436","v":70.099999999999994},{"$f":"'Solar - CSP'!N407+'Solar - CSP'!N436","v":70.099999999999994},{"$f":"'Solar - CSP'!O407+'Solar - CSP'!O436","v":70.099999999999994},{"$f":"'Solar - CSP'!P407+'Solar - CSP'!P436","v":70.099999999999994},{"$f":"'Solar - CSP'!Q407+'Solar - CSP'!Q436","v":69.5},{"$f":"'Solar - CSP'!R407+'Solar - CSP'!R436","v":69.5},{"$f":"'Solar - CSP'!S407+'Solar - CSP'!S436","v":69.5},{"$f":"'Solar - CSP'!T407+'Solar - CSP'!T436","v":69.5},{"$f":"'Solar - CSP'!U407+'Solar - CSP'!U436","v":69.5},{"$f":"'Solar - CSP'!V407+'Solar - CSP'!V436","v":69.5},{"$f":"'Solar - CSP'!W407+'Solar - CSP'!W436","v":69.5},{"$f":"'Solar - CSP'!X407+'Solar - CSP'!X436","v":69.5},{"$f":"'Solar - CSP'!Y407+'Solar - CSP'!Y436","v":69.5},{"$f":"'Solar - CSP'!Z407+'Solar - CSP'!Z436","v":69.5},{"$f":"'Solar - CSP'!AA407+'Solar - CSP'!AA436","v":69.5},{"$f":"'Solar - CSP'!AB407+'Solar - CSP'!AB436","v":69.5},{"$f":"'Solar - CSP'!AC407+'Solar - CSP'!AC436","v":69.5},{"$f":"'Solar - CSP'!AD407+'Solar - CSP'!AD436","v":69.5},{"$f":"'Solar - CSP'!AE407+'Solar - CSP'!AE436","v":69.5},{"$f":"'Solar - CSP'!AF407+'Solar - CSP'!AF436","v":69.5},{"$f":"'Solar - CSP'!AG407+'Solar - CSP'!AG436","v":69.5},{"$f":"'Solar - CSP'!AH407+'Solar - CSP'!AH436","v":69.5},{"$f":"'Solar - CSP'!AI407+'Solar - CSP'!AI436","v":69.5},{"$f":"'Solar - CSP'!AJ407+'Solar - CSP'!AJ436","v":69.5},{"$f":"'Solar - CSP'!AK407+'Solar - CSP'!AK436","v":69.5},{"$f":"'Solar - CSP'!AL407+'Solar - CSP'!AL436","v":69.5},{"$f":"'Solar - CSP'!AM407+'Solar - CSP'!AM436","v":69.5},{"$f":"'Solar - CSP'!AN407+'Solar - CSP'!AN436","v":69.5},{"$f":"'Solar - CSP'!AO407+'Solar - CSP'!AO436","v":69.5},{"$f":"'Solar - CSP'!AP407+'Solar - CSP'!AP436","v":69.5},{"$f":"'Solar - CSP'!AQ407+'Solar - CSP'!AQ436","v":69.5},{"$f":"'Solar - CSP'!AR407+'Solar - CSP'!AR436","v":69.5},{"$f":"'Solar - CSP'!AS407+'Solar - CSP'!AS436","v":69.5}]
["RL3CSClass55","RD","Low",30,"CSP","Class5",{"$f":"'Solar - CSP'!L408+'Solar - CSP'!L437","v":70.099999999999994},{"$f":"'Solar - CSP'!M408+'Solar - CSP'!M437","v":70.099999999999994},{"$f":"'Solar - CSP'!N408+'Solar - CSP'!N437","v":70.099999999999994},{"$f":"'Solar - CSP'!O408+'Solar - CSP'!O437","v":70.099999999999994},{"$f":"'Solar - CSP'!P408+'Solar - CSP'!P437","v":70.099999999999994},{"$f":"'Solar - CSP'!Q408+'Solar - CSP'!Q437","v":66.6111111111111},{"$f":"'Solar - CSP'!R408+'Solar - CSP'!R437","v":63.722222222222229},{"$f":"'Solar - CSP'!S408+'Solar - CSP'!S437","v":60.833333333333343},{"$f":"'Solar - CSP'!T408+'Solar - CSP'!T437","v":57.944444444444457},{"$f":"'Solar - CSP'!U408+'Solar - CSP'!U437","v":55.055555555555571},{"$f":"'Solar - CSP'!V408+'Solar - CSP'!V437","v":52.166666666666686},{"$f":"'Solar - CSP'!W408+'Solar - CSP'!W437","v":49.2777777777778},{"$f":"'Solar - CSP'!X408+'Solar - CSP'!X437","v":46.388888888888914},{"$f":"'Solar - CSP'!Y408+'Solar - CSP'!Y437","v":43.5},{"$f":"'Solar - CSP'!Z408+'Solar - CSP'!Z437","v":43.5},{"$f":"'Solar - CSP'!AA408+'Solar - CSP'!AA437","v":43.5},{"$f":"'Solar - CSP'!AB408+'Solar - CSP'!AB437","v":43.5},{"$f":"'Solar - CSP'!AC408+'Solar - CSP'!AC437","v":43.5},{"$f":"'Solar - CSP'!AD408+'Solar - CSP'!AD437","v":43.5},{"$f":"'Solar - CSP'!AE408+'Solar - CSP'!AE437","v":43.5},{"$f":"'Solar - CSP'!AF408+'Solar - CSP'!AF437","v":43.5},{"$f":"'Solar - CSP'!AG408+'Solar - CSP'!AG437","v":43.5},{"$f":"'Solar - CSP'!AH408+'Solar - CSP'!AH437","v":43.5},{"$f":"'Solar - CSP'!AI408+'Solar - CSP'!AI437","v":43.5},{"$f":"'Solar - CSP'!AJ408+'Solar - CSP'!AJ437","v":43.5},{"$f":"'Solar - CSP'!AK408+'Solar - CSP'!AK437","v":43.5},{"$f":"'Solar - CSP'!AL408+'Solar - CSP'!AL437","v":43.5},{"$f":"'Solar - CSP'!AM408+'Solar - CSP'!AM437","v":43.5},{"$f":"'Solar - CSP'!AN408+'Solar - CSP'!AN437","v":43.5},{"$f":"'Solar - CSP'!AO408+'Solar - CSP'!AO437","v":43.5},{"$f":"'Solar - CSP'!AP408+'Solar - CSP'!AP437","v":43.5},{"$f":"'Solar - CSP'!AQ408+'Solar - CSP'!AQ437","v":43.5},{"$f":"'Solar - CSP'!AR408+'Solar - CSP'!AR437","v":43.5},{"$f":"'Solar - CSP'!AS408+'Solar - CSP'!AS437","v":43.5}]
["RM3CSClass55","RD","Mid",30,"CSP","Class5",{"$f":"'Solar - CSP'!L409+'Solar - CSP'!L438","v":70.099999999999994},{"$f":"'Solar - CSP'!M409+'Solar - CSP'!M438","v":70.099999999999994},{"$f":"'Solar - CSP'!N409+'Solar - CSP'!N438","v":70.099999999999994},{"$f":"'Solar - CSP'!O409+'Solar - CSP'!O438","v":70.099999999999994},{"$f":"'Solar - CSP'!P409+'Solar - CSP'!P438","v":70.099999999999994},{"$f":"'Solar - CSP'!Q409+'Solar - CSP'!Q438","v":67.855168166666672},{"$f":"'Solar - CSP'!R409+'Solar - CSP'!R438","v":66.210336333333345},{"$f":"'Solar - CSP'!S409+'Solar - CSP'!S438","v":64.565504500000003},{"$f":"'Solar - CSP'!T409+'Solar - CSP'!T438","v":62.920672666666668},{"$f":"'Solar - CSP'!U409+'Solar - CSP'!U438","v":61.275840833333334},{"$f":"'Solar - CSP'!V409+'Solar - CSP'!V438","v":59.631008999999999},{"$f":"'Solar - CSP'!W409+'Solar - CSP'!W438","v":57.986177166666664},{"$f":"'Solar - CSP'!X409+'Solar - CSP'!X438","v":56.341345333333329},{"$f":"'Solar - CSP'!Y409+'Solar - CSP'!Y438","v":54.696513499999995},{"$f":"'Solar - CSP'!Z409+'Solar - CSP'!Z438","v":54.696513499999995},{"$f":"'Solar - CSP'!AA409+'Solar - CSP'!AA438","v":54.696513499999995},{"$f":"'Solar - CSP'!AB409+'Solar - CSP'!AB438","v":54.696513499999995},{"$f":"'Solar - CSP'!AC409+'Solar - CSP'!AC438","v":54.696513499999995},{"$f":"'Solar - CSP'!AD409+'Solar - CSP'!AD438","v":54.696513499999995},{"$f":"'Solar - CSP'!AE409+'Solar - CSP'!AE438","v":54.696513499999995},{"$f":"'Solar - CSP'!AF409+'Solar - CSP'!AF438","v":54.696513499999995},{"$f":"'Solar - CSP'!AG409+'Solar - CSP'!AG438","v":54.696513499999995},{"$f":"'Solar - CSP'!AH409+'Solar - CSP'!AH438","v":54.696513499999995},{"$f":"'Solar - CSP'!AI409+'Solar - CSP'!AI438","v":54.696513499999995},{"$f":"'Solar - CSP'!AJ409+'Solar - CSP'!AJ438","v":54.696513499999995},{"$f":"'Solar - CSP'!AK409+'Solar - CSP'!AK438","v":54.696513499999995},{"$f":"'Solar - CSP'!AL409+'Solar - CSP'!AL438","v":54.696513499999995},{"$f":"'Solar - CSP'!AM409+'Solar - CSP'!AM438","v":54.696513499999995},{"$f":"'Solar - CSP'!AN409+'Solar - CSP'!AN438","v":54.696513499999995},{"$f":"'Solar - CSP'!AO409+'Solar - CSP'!AO438","v":54.696513499999995},{"$f":"'Solar - CSP'!AP409+'Solar - CSP'!AP438","v":54.696513499999995},{"$f":"'Solar - CSP'!AQ409+'Solar - CSP'!AQ438","v":54.696513499999995},{"$f":"'Solar - CSP'!AR409+'Solar - CSP'!AR438","v":54.696513499999995},{"$f":"'Solar - CSP'!AS409+'Solar - CSP'!AS438","v":54.696513499999995}]
["RC3CSClass55","RD","Constant",30,"CSP","Class5",{"$f":"'Solar - CSP'!L410+'Solar - CSP'!L439","v":70.099999999999994},{"$f":"'Solar - CSP'!M410+'Solar - CSP'!M439","v":70.099999999999994},{"$f":"'Solar - CSP'!N410+'Solar - CSP'!N439","v":70.099999999999994},{"$f":"'Solar - CSP'!O410+'Solar - CSP'!O439","v":70.099999999999994},{"$f":"'Solar - CSP'!P410+'Solar - CSP'!P439","v":70.099999999999994},{"$f":"'Solar - CSP'!Q410+'Solar - CSP'!Q439","v":69.5},{"$f":"'Solar - CSP'!R410+'Solar - CSP'!R439","v":69.5},{"$f":"'Solar - CSP'!S410+'Solar - CSP'!S439","v":69.5},{"$f":"'Solar - CSP'!T410+'Solar - CSP'!T439","v":69.5},{"$f":"'Solar - CSP'!U410+'Solar - CSP'!U439","v":69.5},{"$f":"'Solar - CSP'!V410+'Solar - CSP'!V439","v":69.5},{"$f":"'Solar - CSP'!W410+'Solar - CSP'!W439","v":69.5},{"$f":"'Solar - CSP'!X410+'Solar - CSP'!X439","v":69.5},{"$f":"'Solar - CSP'!Y410+'Solar - CSP'!Y439","v":69.5},{"$f":"'Solar - CSP'!Z410+'Solar - CSP'!Z439","v":69.5},{"$f":"'Solar - CSP'!AA410+'Solar - CSP'!AA439","v":69.5},{"$f":"'Solar - CSP'!AB410+'Solar - CSP'!AB439","v":69.5},{"$f":"'Solar - CSP'!AC410+'Solar - CSP'!AC439","v":69.5},{"$f":"'Solar - CSP'!AD410+'Solar - CSP'!AD439","v":69.5},{"$f":"'Solar - CSP'!AE410+'Solar - CSP'!AE439","v":69.5},{"$f":"'Solar - CSP'!AF410+'Solar - CSP'!AF439","v":69.5},{"$f":"'Solar - CSP'!AG410+'Solar - CSP'!AG439","v":69.5},{"$f":"'Solar - CSP'!AH410+'Solar - CSP'!AH439","v":69.5},{"$f":"'Solar - CSP'!AI410+'Solar - CSP'!AI439","v":69.5},{"$f":"'Solar - CSP'!AJ410+'Solar - CSP'!AJ439","v":69.5},{"$f":"'Solar - CSP'!AK410+'Solar - CSP'!AK439","v":69.5},{"$f":"'Solar - CSP'!AL410+'Solar - CSP'!AL439","v":69.5},{"$f":"'Solar - CSP'!AM410+'Solar - CSP'!AM439","v":69.5},{"$f":"'Solar - CSP'!AN410+'Solar - CSP'!AN439","v":69.5},{"$f":"'Solar - CSP'!AO410+'Solar - CSP'!AO439","v":69.5},{"$f":"'Solar - CSP'!AP410+'Solar - CSP'!AP439","v":69.5},{"$f":"'Solar - CSP'!AQ410+'Solar - CSP'!AQ439","v":69.5},{"$f":"'Solar - CSP'!AR410+'Solar - CSP'!AR439","v":69.5},{"$f":"'Solar - CSP'!AS410+'Solar - CSP'!AS439","v":69.5}]
["RL3OfOTRG11","RD","Low",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L482+'Offshore Wind'!L529","v":118.09905106017418},{"$f":"'Offshore Wind'!M482+'Offshore Wind'!M529","v":91.399025137461848},{"$f":"'Offshore Wind'!N482+'Offshore Wind'!N529","v":88.419230733508812},{"$f":"'Offshore Wind'!O482+'Offshore Wind'!O529","v":85.536583697117678},{"$f":"'Offshore Wind'!P482+'Offshore Wind'!P529","v":82.747916826211807},{"$f":"'Offshore Wind'!Q482+'Offshore Wind'!Q529","v":80.050166175954004},{"$f":"'Offshore Wind'!R482+'Offshore Wind'!R529","v":77.440367692350151},{"$f":"'Offshore Wind'!S482+'Offshore Wind'!S529","v":74.915653955604284},{"$f":"'Offshore Wind'!T482+'Offshore Wind'!T529","v":72.473251029646903},{"$f":"'Offshore Wind'!U482+'Offshore Wind'!U529","v":70.110475414374889},{"$f":"'Offshore Wind'!V482+'Offshore Wind'!V529","v":67.824731097255125},{"$f":"'Offshore Wind'!W482+'Offshore Wind'!W529","v":65.613506701051094},{"$f":"'Offshore Wind'!X482+'Offshore Wind'!X529","v":63.474372724540089},{"$f":"'Offshore Wind'!Y482+'Offshore Wind'!Y529","v":61.404978873188284},{"$f":"'Offshore Wind'!Z482+'Offshore Wind'!Z529","v":59.40305147685126},{"$f":"'Offshore Wind'!AA482+'Offshore Wind'!AA529","v":57.466390991662948},{"$f":"'Offshore Wind'!AB482+'Offshore Wind'!AB529","v":55.592869583367886},{"$f":"'Offshore Wind'!AC482+'Offshore Wind'!AC529","v":53.7804287894418},{"$f":"'Offshore Wind'!AD482+'Offshore Wind'!AD529","v":52.027077257431962},{"$f":"'Offshore Wind'!AE482+'Offshore Wind'!AE529","v":50.330888557032075},{"$f":"'Offshore Wind'!AF482+'Offshore Wind'!AF529","v":48.689999063488045},{"$f":"'Offshore Wind'!AG482+'Offshore Wind'!AG529","v":47.102605910009068},{"$f":"'Offshore Wind'!AH482+'Offshore Wind'!AH529","v":45.566965006934247},{"$f":"'Offshore Wind'!AI482+'Offshore Wind'!AI529","v":44.081389125478438},{"$f":"'Offshore Wind'!AJ482+'Offshore Wind'!AJ529","v":42.64424604395186},{"$f":"'Offshore Wind'!AK482+'Offshore Wind'!AK529","v":41.253956754416748},{"$f":"'Offshore Wind'!AL482+'Offshore Wind'!AL529","v":39.908993727810604},{"$f":"'Offshore Wind'!AM482+'Offshore Wind'!AM529","v":38.607879235630044},{"$f":"'Offshore Wind'!AN482+'Offshore Wind'!AN529","v":37.349183726331098},{"$f":"'Offshore Wind'!AO482+'Offshore Wind'!AO529","v":36.131524254662182},{"$f":"'Offshore Wind'!AP482+'Offshore Wind'!AP529","v":34.953562962204067},{"$f":"'Offshore Wind'!AQ482+'Offshore Wind'!AQ529","v":33.814005607447278},{"$f":"'Offshore Wind'!AR482+'Offshore Wind'!AR529","v":32.711600143791955},{"$f":"'Offshore Wind'!AS482+'Offshore Wind'!AS529","v":31.645135343907903}]
["RM3OfOTRG11","RD","Mid",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L483+'Offshore Wind'!L530","v":118.09905106017418},{"$f":"'Offshore Wind'!M483+'Offshore Wind'!M530","v":114.2487814218273},{"$f":"'Offshore Wind'!N483+'Offshore Wind'!N530","v":110.524038416886},{"$f":"'Offshore Wind'!O483+'Offshore Wind'!O530","v":106.92072962139709},{"$f":"'Offshore Wind'!P483+'Offshore Wind'!P530","v":103.43489603276475},{"$f":"'Offshore Wind'!Q483+'Offshore Wind'!Q530","v":100.06270771994249},{"$f":"'Offshore Wind'!R483+'Offshore Wind'!R530","v":96.800459615437688},{"$f":"'Offshore Wind'!S483+'Offshore Wind'!S530","v":93.644567444505356},{"$f":"'Offshore Wind'!T483+'Offshore Wind'!T530","v":90.591563787058604},{"$f":"'Offshore Wind'!U483+'Offshore Wind'!U530","v":87.638094267968611},{"$f":"'Offshore Wind'!V483+'Offshore Wind'!V530","v":84.780913871568899},{"$f":"'Offshore Wind'!W483+'Offshore Wind'!W530","v":82.016883376313857},{"$f":"'Offshore Wind'!X483+'Offshore Wind'!X530","v":79.342965905675115},{"$f":"'Offshore Wind'!Y483+'Offshore Wind'!Y530","v":76.756223591485352},{"$f":"'Offshore Wind'!Z483+'Offshore Wind'!Z530","v":74.253814346064075},{"$f":"'Offshore Wind'!AA483+'Offshore Wind'!AA530","v":71.832988739578681},{"$f":"'Offshore Wind'!AB483+'Offshore Wind'!AB530","v":69.491086979209854},{"$f":"'Offshore Wind'!AC483+'Offshore Wind'!AC530","v":67.225535986802242},{"$f":"'Offshore Wind'!AD483+'Offshore Wind'!AD530","v":65.033846571789951},{"$f":"'Offshore Wind'!AE483+'Offshore Wind'!AE530","v":62.913610696290093},{"$f":"'Offshore Wind'!AF483+'Offshore Wind'!AF530","v":60.862498829360057},{"$f":"'Offshore Wind'!AG483+'Offshore Wind'!AG530","v":58.878257387511333},{"$f":"'Offshore Wind'!AH483+'Offshore Wind'!AH530","v":56.958706258667803},{"$f":"'Offshore Wind'!AI483+'Offshore Wind'!AI530","v":55.101736406848048},{"$f":"'Offshore Wind'!AJ483+'Offshore Wind'!AJ530","v":53.305307554939823},{"$f":"'Offshore Wind'!AK483+'Offshore Wind'!AK530","v":51.567445943020928},{"$f":"'Offshore Wind'!AL483+'Offshore Wind'!AL530","v":49.886242159763249},{"$f":"'Offshore Wind'!AM483+'Offshore Wind'!AM530","v":48.259849044537553},{"$f":"'Offshore Wind'!AN483+'Offshore Wind'!AN530","v":46.686479657913871},{"$f":"'Offshore Wind'!AO483+'Offshore Wind'!AO530","v":45.164405318327724},{"$f":"'Offshore Wind'!AP483+'Offshore Wind'!AP530","v":43.691953702755086},{"$f":"'Offshore Wind'!AQ483+'Offshore Wind'!AQ530","v":42.267507009309099},{"$f":"'Offshore Wind'!AR483+'Offshore Wind'!AR530","v":40.88950017973994},{"$f":"'Offshore Wind'!AS483+'Offshore Wind'!AS530","v":39.556419179884877}]
["RC3OfOTRG11","RD","Constant",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L484+'Offshore Wind'!L531","v":118.09905106017418},{"$f":"'Offshore Wind'!M484+'Offshore Wind'!M531","v":118.09905106017418},{"$f":"'Offshore Wind'!N484+'Offshore Wind'!N531","v":118.09905106017418},{"$f":"'Offshore Wind'!O484+'Offshore Wind'!O531","v":118.09905106017418},{"$f":"'Offshore Wind'!P484+'Offshore Wind'!P531","v":118.09905106017418},{"$f":"'Offshore Wind'!Q484+'Offshore Wind'!Q531","v":118.09905106017418},{"$f":"'Offshore Wind'!R484+'Offshore Wind'!R531","v":118.09905106017418},{"$f":"'Offshore Wind'!S484+'Offshore Wind'!S531","v":118.09905106017418},{"$f":"'Offshore Wind'!T484+'Offshore Wind'!T531","v":118.09905106017418},{"$f":"'Offshore Wind'!U484+'Offshore Wind'!U531","v":118.09905106017418},{"$f":"'Offshore Wind'!V484+'Offshore Wind'!V531","v":118.09905106017418},{"$f":"'Offshore Wind'!W484+'Offshore Wind'!W531","v":118.09905106017418},{"$f":"'Offshore Wind'!X484+'Offshore Wind'!X531","v":118.09905106017418},{"$f":"'Offshore Wind'!Y484+'Offshore Wind'!Y531","v":118.09905106017418},{"$f":"'Offshore Wind'!Z484+'Offshore Wind'!Z531","v":118.09905106017418},{"$f":"'Offshore Wind'!AA484+'Offshore Wind'!AA531","v":118.09905106017418},{"$f":"'Offshore Wind'!AB484+'Offshore Wind'!AB531","v":118.09905106017418},{"$f":"'Offshore Wind'!AC484+'Offshore Wind'!AC531","v":118.09905106017418},{"$f":"'Offshore Wind'!AD484+'Offshore Wind'!AD531","v":118.09905106017418},{"$f":"'Offshore Wind'!AE484+'Offshore Wind'!AE531","v":118.09905106017418},{"$f":"'Offshore Wind'!AF484+'Offshore Wind'!AF531","v":118.09905106017418},{"$f":"'Offshore Wind'!AG484+'Offshore Wind'!AG531","v":118.09905106017418},{"$f":"'Offshore Wind'!AH484+'Offshore Wind'!AH531","v":118.09905106017418},{"$f":"'Offshore Wind'!AI484+'Offshore Wind'!AI531","v":118.09905106017418},{"$f":"'Offshore Wind'!AJ484+'Offshore Wind'!AJ531","v":118.09905106017418},{"$f":"'Offshore Wind'!AK484+'Offshore Wind'!AK531","v":118.09905106017418},{"$f":"'Offshore Wind'!AL484+'Offshore Wind'!AL531","v":118.09905106017418},{"$f":"'Offshore Wind'!AM484+'Offshore Wind'!AM531","v":118.09905106017418},{"$f":"'Offshore Wind'!AN484+'Offshore Wind'!AN531","v":118.09905106017418},{"$f":"'Offshore Wind'!AO484+'Offshore Wind'!AO531","v":118.09905106017418},{"$f":"'Offshore Wind'!AP484+'Offshore Wind'!AP531","v":118.09905106017418},{"$f":"'Offshore Wind'!AQ484+'Offshore Wind'!AQ531","v":118.09905106017418},{"$f":"'Offshore Wind'!AR484+'Offshore Wind'!AR531","v":118.09905106017418},{"$f":"'Offshore Wind'!AS484+'Offshore Wind'!AS531","v":118.09905106017418}]
["RL3OfOTRG22","RD","Low",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L485+'Offshore Wind'!L532","v":118.21492751054782},{"$f":"'Offshore Wind'!M485+'Offshore Wind'!M532","v":91.488704051098011},{"$f":"'Offshore Wind'!N485+'Offshore Wind'!N532","v":88.505985931879934},{"$f":"'Offshore Wind'!O485+'Offshore Wind'!O532","v":85.620510499297154},{"$f":"'Offshore Wind'!P485+'Offshore Wind'!P532","v":82.82910744367706},{"$f":"'Offshore Wind'!Q485+'Offshore Wind'!Q532","v":80.128709813900457},{"$f":"'Offshore Wind'!R485+'Offshore Wind'!R532","v":77.516350647702154},{"$f":"'Offshore Wind'!S485+'Offshore Wind'!S532","v":74.989159711830652},{"$f":"'Offshore Wind'!T485+'Offshore Wind'!T532","v":72.544360348485313},{"$f":"'Offshore Wind'!U485+'Offshore Wind'!U532","v":70.179266424565867},{"$f":"'Offshore Wind'!V485+'Offshore Wind'!V532","v":67.891279380383082},{"$f":"'Offshore Wind'!W485+'Offshore Wind'!W532","v":65.677885374586836},{"$f":"'Offshore Wind'!X485+'Offshore Wind'!X532","v":63.53665252217592},{"$f":"'Offshore Wind'!Y485+'Offshore Wind'!Y532","v":61.46522822255406},{"$f":"'Offshore Wind'!Z485+'Offshore Wind'!Z532","v":59.46133657469673},{"$f":"'Offshore Wind'!AA485+'Offshore Wind'!AA532","v":57.522775876588938},{"$f":"'Offshore Wind'!AB485+'Offshore Wind'!AB532","v":55.647416206186406},{"$f":"'Offshore Wind'!AC485+'Offshore Wind'!AC532","v":53.83319708124219},{"$f":"'Offshore Wind'!AD485+'Offshore Wind'!AD532","v":52.078125195427972},{"$f":"'Offshore Wind'!AE485+'Offshore Wind'!AE532","v":50.380272228262164},{"$f":"'Offshore Wind'!AF485+'Offshore Wind'!AF532","v":48.737772726438976},{"$f":"'Offshore Wind'!AG485+'Offshore Wind'!AG532","v":47.148822054230408},{"$f":"'Offshore Wind'!AH485+'Offshore Wind'!AH532","v":45.611674410709327},{"$f":"'Offshore Wind'!AI485+'Offshore Wind'!AI532","v":44.124640911615124},{"$f":"'Offshore Wind'!AJ485+'Offshore Wind'!AJ532","v":42.686087733754391},{"$f":"'Offshore Wind'!AK485+'Offshore Wind'!AK532","v":41.294434319898059},{"$f":"'Offshore Wind'!AL485+'Offshore Wind'!AL532","v":39.948151642202369},{"$f":"'Offshore Wind'!AM485+'Offshore Wind'!AM532","v":38.645760522245972},{"$f":"'Offshore Wind'!AN485+'Offshore Wind'!AN532","v":37.385830005837228},{"$f":"'Offshore Wind'!AO485+'Offshore Wind'!AO532","v":36.16697579080607},{"$f":"'Offshore Wind'!AP485+'Offshore Wind'!AP532","v":34.987858706053089},{"$f":"'Offshore Wind'!AQ485+'Offshore Wind'!AQ532","v":33.847183240184641},{"$f":"'Offshore Wind'!AR485+'Offshore Wind'!AR532","v":32.743696118117548},{"$f":"'Offshore Wind'!AS485+'Offshore Wind'!AS532","v":31.676184924089348}]
["RM3OfOTRG22","RD","Mid",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L486+'Offshore Wind'!L533","v":118.21492751054782},{"$f":"'Offshore Wind'!M486+'Offshore Wind'!M533","v":114.36088006387251},{"$f":"'Offshore Wind'!N486+'Offshore Wind'!N533","v":110.6324824148499},{"$f":"'Offshore Wind'!O486+'Offshore Wind'!O533","v":107.02563812412143},{"$f":"'Offshore Wind'!P486+'Offshore Wind'!P533","v":103.53638430459631},{"$f":"'Offshore Wind'!Q486+'Offshore Wind'!Q533","v":100.16088726737556},{"$f":"'Offshore Wind'!R486+'Offshore Wind'!R533","v":96.895438309627693},{"$f":"'Offshore Wind'!S486+'Offshore Wind'!S533","v":93.736449639788319},{"$f":"'Offshore Wind'!T486+'Offshore Wind'!T533","v":90.68045043560663},{"$f":"'Offshore Wind'!U486+'Offshore Wind'!U533","v":87.724083030707334},{"$f":"'Offshore Wind'!V486+'Offshore Wind'!V533","v":84.864099225478853},{"$f":"'Offshore Wind'!W486+'Offshore Wind'!W533","v":82.097356718233542},{"$f":"'Offshore Wind'!X486+'Offshore Wind'!X533","v":79.420815652719909},{"$f":"'Offshore Wind'!Y486+'Offshore Wind'!Y533","v":76.831535278192575},{"$f":"'Offshore Wind'!Z486+'Offshore Wind'!Z533","v":74.326670718370906},{"$f":"'Offshore Wind'!AA486+'Offshore Wind'!AA533","v":71.903469845736169},{"$f":"'Offshore Wind'!AB486+'Offshore Wind'!AB533","v":69.559270257733004},{"$f":"'Offshore Wind'!AC486+'Offshore Wind'!AC533","v":67.291496351552738},{"$f":"'Offshore Wind'!AD486+'Offshore Wind'!AD533","v":65.097656494284962},{"$f":"'Offshore Wind'!AE486+'Offshore Wind'!AE533","v":62.975340285327704},{"$f":"'Offshore Wind'!AF486+'Offshore Wind'!AF533","v":60.92221590804872},{"$f":"'Offshore Wind'!AG486+'Offshore Wind'!AG533","v":58.93602756778801},{"$f":"'Offshore Wind'!AH486+'Offshore Wind'!AH533","v":57.014593013386659},{"$f":"'Offshore Wind'!AI486+'Offshore Wind'!AI533","v":55.1558011395189},{"$f":"'Offshore Wind'!AJ486+'Offshore Wind'!AJ533","v":53.357609667192989},{"$f":"'Offshore Wind'!AK486+'Offshore Wind'!AK533","v":51.61804289987257},{"$f":"'Offshore Wind'!AL486+'Offshore Wind'!AL533","v":49.935189552752952},{"$f":"'Offshore Wind'!AM486+'Offshore Wind'!AM533","v":48.30720065280746},{"$f":"'Offshore Wind'!AN486+'Offshore Wind'!AN533","v":46.732287507296533},{"$f":"'Offshore Wind'!AO486+'Offshore Wind'!AO533","v":45.20871973850759},{"$f":"'Offshore Wind'!AP486+'Offshore Wind'!AP533","v":43.734823382566361},{"$f":"'Offshore Wind'!AQ486+'Offshore Wind'!AQ533","v":42.308979050230803},{"$f":"'Offshore Wind'!AR486+'Offshore Wind'!AR533","v":40.929620147646936},{"$f":"'Offshore Wind'!AS486+'Offshore Wind'!AS533","v":39.595231155111684}]
["RC3OfOTRG22","RD","Constant",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L487+'Offshore Wind'!L534","v":118.21492751054782},{"$f":"'Offshore Wind'!M487+'Offshore Wind'!M534","v":118.21492751054782},{"$f":"'Offshore Wind'!N487+'Offshore Wind'!N534","v":118.21492751054782},{"$f":"'Offshore Wind'!O487+'Offshore Wind'!O534","v":118.21492751054782},{"$f":"'Offshore Wind'!P487+'Offshore Wind'!P534","v":118.21492751054782},{"$f":"'Offshore Wind'!Q487+'Offshore Wind'!Q534","v":118.21492751054782},{"$f":"'Offshore Wind'!R487+'Offshore Wind'!R534","v":118.21492751054782},{"$f":"'Offshore Wind'!S487+'Offshore Wind'!S534","v":118.21492751054782},{"$f":"'Offshore Wind'!T487+'Offshore Wind'!T534","v":118.21492751054782},{"$f":"'Offshore Wind'!U487+'Offshore Wind'!U534","v":118.21492751054782},{"$f":"'Offshore Wind'!V487+'Offshore Wind'!V534","v":118.21492751054782},{"$f":"'Offshore Wind'!W487+'Offshore Wind'!W534","v":118.21492751054782},{"$f":"'Offshore Wind'!X487+'Offshore Wind'!X534","v":118.21492751054782},{"$f":"'Offshore Wind'!Y487+'Offshore Wind'!Y534","v":118.21492751054782},{"$f":"'Offshore Wind'!Z487+'Offshore Wind'!Z534","v":118.21492751054782},{"$f":"'Offshore Wind'!AA487+'Offshore Wind'!AA534","v":118.21492751054782},{"$f":"'Offshore Wind'!AB487+'Offshore Wind'!AB534","v":118.21492751054782},{"$f":"'Offshore Wind'!AC487+'Offshore Wind'!AC534","v":118.21492751054782},{"$f":"'Offshore Wind'!AD487+'Offshore Wind'!AD534","v":118.21492751054782},{"$f":"'Offshore Wind'!AE487+'Offshore Wind'!AE534","v":118.21492751054782},{"$f":"'Offshore Wind'!AF487+'Offshore Wind'!AF534","v":118.21492751054782},{"$f":"'Offshore Wind'!AG487+'Offshore Wind'!AG534","v":118.21492751054782},{"$f":"'Offshore Wind'!AH487+'Offshore Wind'!AH534","v":118.21492751054782},{"$f":"'Offshore Wind'!AI487+'Offshore Wind'!AI534","v":118.21492751054782},{"$f":"'Offshore Wind'!AJ487+'Offshore Wind'!AJ534","v":118.21492751054782},{"$f":"'Offshore Wind'!AK487+'Offshore Wind'!AK534","v":118.21492751054782},{"$f":"'Offshore Wind'!AL487+'Offshore Wind'!AL534","v":118.21492751054782},{"$f":"'Offshore Wind'!AM487+'Offshore Wind'!AM534","v":118.21492751054782},{"$f":"'Offshore Wind'!AN487+'Offshore Wind'!AN534","v":118.21492751054782},{"$f":"'Offshore Wind'!AO487+'Offshore Wind'!AO534","v":118.21492751054782},{"$f":"'Offshore Wind'!AP487+'Offshore Wind'!AP534","v":118.21492751054782},{"$f":"'Offshore Wind'!AQ487+'Offshore Wind'!AQ534","v":118.21492751054782},{"$f":"'Offshore Wind'!AR487+'Offshore Wind'!AR534","v":118.21492751054782},{"$f":"'Offshore Wind'!AS487+'Offshore Wind'!AS534","v":118.21492751054782}]
["RL3OfOTRG33","RD","Low",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L488+'Offshore Wind'!L535","v":121.96642290948671},{"$f":"'Offshore Wind'!M488+'Offshore Wind'!M535","v":94.39205525665497},{"$f":"'Offshore Wind'!N488+'Offshore Wind'!N535","v":91.314681973861354},{"$f":"'Offshore Wind'!O488+'Offshore Wind'!O535","v":88.33763732885302},{"$f":"'Offshore Wind'!P488+'Offshore Wind'!P535","v":85.457650403663592},{"$f":"'Offshore Wind'!Q488+'Offshore Wind'!Q535","v":82.671556918915471},{"$f":"'Offshore Wind'!R488+'Offshore Wind'!R535","v":79.976295757184545},{"$f":"'Offshore Wind'!S488+'Offshore Wind'!S535","v":77.368905599710388},{"$f":"'Offshore Wind'!T488+'Offshore Wind'!T535","v":74.846521672756509},{"$f":"'Offshore Wind'!U488+'Offshore Wind'!U535","v":72.406372600045898},{"$f":"'Offshore Wind'!V488+'Offshore Wind'!V535","v":70.045777357813691},{"$f":"'Offshore Wind'!W488+'Offshore Wind'!W535","v":67.762142329131038},{"$f":"'Offshore Wind'!X488+'Offshore Wind'!X535","v":65.552958454264342},{"$f":"'Offshore Wind'!Y488+'Offshore Wind'!Y535","v":63.415798473938473},{"$f":"'Offshore Wind'!Z488+'Offshore Wind'!Z535","v":61.348314262475007},{"$f":"'Offshore Wind'!AA488+'Offshore Wind'!AA535","v":59.348234247875929},{"$f":"'Offshore Wind'!AB488+'Offshore Wind'!AB535","v":57.413360916017716},{"$f":"'Offshore Wind'!AC488+'Offshore Wind'!AC535","v":55.541568396213634},{"$f":"'Offshore Wind'!AD488+'Offshore Wind'!AD535","v":53.730800125491925},{"$f":"'Offshore Wind'!AE488+'Offshore Wind'!AE535","v":51.979066589022977},{"$f":"'Offshore Wind'!AF488+'Offshore Wind'!AF535","v":50.284443134213404},{"$f":"'Offshore Wind'!AG488+'Offshore Wind'!AG535","v":48.645067856064962},{"$f":"'Offshore Wind'!AH488+'Offshore Wind'!AH535","v":47.059139551475127},{"$f":"'Offshore Wind'!AI488+'Offshore Wind'!AI535","v":45.524915740231705},{"$f":"'Offshore Wind'!AJ488+'Offshore Wind'!AJ535","v":44.040710750526898},{"$f":"'Offshore Wind'!AK488+'Offshore Wind'!AK535","v":42.604893866887664},{"$f":"'Offshore Wind'!AL488+'Offshore Wind'!AL535","v":41.215887538487237},{"$f":"'Offshore Wind'!AM488+'Offshore Wind'!AM535","v":39.87216564586933},{"$f":"'Offshore Wind'!AN488+'Offshore Wind'!AN535","v":38.572251824180739},{"$f":"'Offshore Wind'!AO488+'Offshore Wind'!AO535","v":37.314717841069879},{"$f":"'Offshore Wind'!AP488+'Offshore Wind'!AP535","v":36.09818202746925},{"$f":"'Offshore Wind'!AQ488+'Offshore Wind'!AQ535","v":34.921307759537449},{"$f":"'Offshore Wind'!AR488+'Offshore Wind'!AR535","v":33.78280199009307},{"$f":"'Offshore Wind'!AS488+'Offshore Wind'!AS535","v":32.681413827926853}]
["RM3OfOTRG33","RD","Mid",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L489+'Offshore Wind'!L536","v":121.96642290948671},{"$f":"'Offshore Wind'!M489+'Offshore Wind'!M536","v":117.99006907081871},{"$f":"'Offshore Wind'!N489+'Offshore Wind'!N536","v":114.14335246732669},{"$f":"'Offshore Wind'!O489+'Offshore Wind'!O536","v":110.42204666106626},{"$f":"'Offshore Wind'!P489+'Offshore Wind'!P536","v":106.82206300457948},{"$f":"'Offshore Wind'!Q489+'Offshore Wind'!Q536","v":103.33944614864433},{"$f":"'Offshore Wind'!R489+'Offshore Wind'!R536","v":99.970369696480674},{"$f":"'Offshore Wind'!S489+'Offshore Wind'!S536","v":96.711131999637971},{"$f":"'Offshore Wind'!T489+'Offshore Wind'!T536","v":93.558152090945626},{"$f":"'Offshore Wind'!U489+'Offshore Wind'!U536","v":90.507965750057366},{"$f":"'Offshore Wind'!V489+'Offshore Wind'!V536","v":87.55722169726711},{"$f":"'Offshore Wind'!W489+'Offshore Wind'!W536","v":84.702677911413787},{"$f":"'Offshore Wind'!X489+'Offshore Wind'!X536","v":81.941198067830442},{"$f":"'Offshore Wind'!Y489+'Offshore Wind'!Y536","v":79.269748092423086},{"$f":"'Offshore Wind'!Z489+'Offshore Wind'!Z536","v":76.685392828093754},{"$f":"'Offshore Wind'!AA489+'Offshore Wind'!AA536","v":74.18529280984491},{"$f":"'Offshore Wind'!AB489+'Offshore Wind'!AB536","v":71.766701145022139},{"$f":"'Offshore Wind'!AC489+'Offshore Wind'!AC536","v":69.426960495267039},{"$f":"'Offshore Wind'!AD489+'Offshore Wind'!AD536","v":67.163500156864899},{"$f":"'Offshore Wind'!AE489+'Offshore Wind'!AE536","v":64.973833236278722},{"$f":"'Offshore Wind'!AF489+'Offshore Wind'!AF536","v":62.855553917766755},{"$f":"'Offshore Wind'!AG489+'Offshore Wind'!AG536","v":60.806334820081197},{"$f":"'Offshore Wind'!AH489+'Offshore Wind'!AH536","v":58.823924439343905},{"$f":"'Offshore Wind'!AI489+'Offshore Wind'!AI536","v":56.906144675289625},{"$f":"'Offshore Wind'!AJ489+'Offshore Wind'!AJ536","v":55.050888438158616},{"$f":"'Offshore Wind'!AK489+'Offshore Wind'!AK536","v":53.256117333609581},{"$f":"'Offshore Wind'!AL489+'Offshore Wind'!AL536","v":51.51985942310904},{"$f":"'Offshore Wind'!AM489+'Offshore Wind'!AM536","v":49.840207057336656},{"$f":"'Offshore Wind'!AN489+'Offshore Wind'!AN536","v":48.215314780225917},{"$f":"'Offshore Wind'!AO489+'Offshore Wind'!AO536","v":46.643397301337345},{"$f":"'Offshore Wind'!AP489+'Offshore Wind'!AP536","v":45.122727534336562},{"$f":"'Offshore Wind'!AQ489+'Offshore Wind'!AQ536","v":43.651634699421813},{"$f":"'Offshore Wind'!AR489+'Offshore Wind'!AR536","v":42.228502487616339},{"$f":"'Offshore Wind'!AS489+'Offshore Wind'!AS536","v":40.851767284908568}]
["RC3OfOTRG33","RD","Constant",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L490+'Offshore Wind'!L537","v":121.96642290948671},{"$f":"'Offshore Wind'!M490+'Offshore Wind'!M537","v":121.96642290948671},{"$f":"'Offshore Wind'!N490+'Offshore Wind'!N537","v":121.96642290948671},{"$f":"'Offshore Wind'!O490+'Offshore Wind'!O537","v":121.96642290948671},{"$f":"'Offshore Wind'!P490+'Offshore Wind'!P537","v":121.96642290948671},{"$f":"'Offshore Wind'!Q490+'Offshore Wind'!Q537","v":121.96642290948671},{"$f":"'Offshore Wind'!R490+'Offshore Wind'!R537","v":121.96642290948671},{"$f":"'Offshore Wind'!S490+'Offshore Wind'!S537","v":121.96642290948671},{"$f":"'Offshore Wind'!T490+'Offshore Wind'!T537","v":121.96642290948671},{"$f":"'Offshore Wind'!U490+'Offshore Wind'!U537","v":121.96642290948671},{"$f":"'Offshore Wind'!V490+'Offshore Wind'!V537","v":121.96642290948671},{"$f":"'Offshore Wind'!W490+'Offshore Wind'!W537","v":121.96642290948671},{"$f":"'Offshore Wind'!X490+'Offshore Wind'!X537","v":121.96642290948671},{"$f":"'Offshore Wind'!Y490+'Offshore Wind'!Y537","v":121.96642290948671},{"$f":"'Offshore Wind'!Z490+'Offshore Wind'!Z537","v":121.96642290948671},{"$f":"'Offshore Wind'!AA490+'Offshore Wind'!AA537","v":121.96642290948671},{"$f":"'Offshore Wind'!AB490+'Offshore Wind'!AB537","v":121.96642290948671},{"$f":"'Offshore Wind'!AC490+'Offshore Wind'!AC537","v":121.96642290948671},{"$f":"'Offshore Wind'!AD490+'Offshore Wind'!AD537","v":121.96642290948671},{"$f":"'Offshore Wind'!AE490+'Offshore Wind'!AE537","v":121.96642290948671},{"$f":"'Offshore Wind'!AF490+'Offshore Wind'!AF537","v":121.96642290948671},{"$f":"'Offshore Wind'!AG490+'Offshore Wind'!AG537","v":121.96642290948671},{"$f":"'Offshore Wind'!AH490+'Offshore Wind'!AH537","v":121.96642290948671},{"$f":"'Offshore Wind'!AI490+'Offshore Wind'!AI537","v":121.96642290948671},{"$f":"'Offshore Wind'!AJ490+'Offshore Wind'!AJ537","v":121.96642290948671},{"$f":"'Offshore Wind'!AK490+'Offshore Wind'!AK537","v":121.96642290948671},{"$f":"'Offshore Wind'!AL490+'Offshore Wind'!AL537","v":121.96642290948671},{"$f":"'Offshore Wind'!AM490+'Offshore Wind'!AM537","v":121.96642290948671},{"$f":"'Offshore Wind'!AN490+'Offshore Wind'!AN537","v":121.96642290948671},{"$f":"'Offshore Wind'!AO490+'Offshore Wind'!AO537","v":121.96642290948671},{"$f":"'Offshore Wind'!AP490+'Offshore Wind'!AP537","v":121.96642290948671},{"$f":"'Offshore Wind'!AQ490+'Offshore Wind'!AQ537","v":121.96642290948671},{"$f":"'Offshore Wind'!AR490+'Offshore Wind'!AR537","v":121.96642290948671},{"$f":"'Offshore Wind'!AS490+'Offshore Wind'!AS537","v":121.96642290948671}]
["RL3OfOTRG44","RD","Low",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L491+'Offshore Wind'!L538","v":127.49893721068075},{"$f":"'Offshore Wind'!M491+'Offshore Wind'!M538","v":98.673769708624206},{"$f":"'Offshore Wind'!N491+'Offshore Wind'!N538","v":95.456803812625878},{"$f":"'Offshore Wind'!O491+'Offshore Wind'!O538","v":92.344717557960564},{"$f":"'Offshore Wind'!P491+'Offshore Wind'!P538","v":89.334091654675603},{"$f":"'Offshore Wind'!Q491+'Offshore Wind'!Q538","v":86.421618288636125},{"$f":"'Offshore Wind'!R491+'Offshore Wind'!R538","v":83.604097487186209},{"$f":"'Offshore Wind'!S491+'Offshore Wind'!S538","v":80.878433603296997},{"$f":"'Offshore Wind'!T491+'Offshore Wind'!T538","v":78.241631914338825},{"$f":"'Offshore Wind'!U491+'Offshore Wind'!U538","v":75.690795331740048},{"$f":"'Offshore Wind'!V491+'Offshore Wind'!V538","v":73.223121217918148},{"$f":"'Offshore Wind'!W491+'Offshore Wind'!W538","v":70.835898306984731},{"$f":"'Offshore Wind'!X491+'Offshore Wind'!X538","v":68.52650372584246},{"$f":"'Offshore Wind'!Y491+'Offshore Wind'!Y538","v":66.292400112399889},{"$f":"'Offshore Wind'!Z491+'Offshore Wind'!Z538","v":64.131132827738455},{"$f":"'Offshore Wind'!AA491+'Offshore Wind'!AA538","v":62.040327259168571},{"$f":"'Offshore Wind'!AB491+'Offshore Wind'!AB538","v":60.017686211211561},{"$f":"'Offshore Wind'!AC491+'Offshore Wind'!AC538","v":58.060987381640814},{"$f":"'Offshore Wind'!AD491+'Offshore Wind'!AD538","v":56.168080919809313},{"$f":"'Offshore Wind'!AE491+'Offshore Wind'!AE538","v":54.336887064580452},{"$f":"'Offshore Wind'!AF491+'Offshore Wind'!AF538","v":52.565393859267239},{"$f":"'Offshore Wind'!AG491+'Offshore Wind'!AG538","v":50.851654941069171},{"$f":"'Offshore Wind'!AH491+'Offshore Wind'!AH538","v":49.193787402577868},{"$f":"'Offshore Wind'!AI491+'Offshore Wind'!AI538","v":47.589969723002042},{"$f":"'Offshore Wind'!AJ491+'Offshore Wind'!AJ538","v":46.038439766838721},{"$f":"'Offshore Wind'!AK491+'Offshore Wind'!AK538","v":44.537492847791917},{"$f":"'Offshore Wind'!AL491+'Offshore Wind'!AL538","v":43.0854798558114},{"$f":"'Offshore Wind'!AM491+'Offshore Wind'!AM538","v":41.680805445193897},{"$f":"'Offshore Wind'!AN491+'Offshore Wind'!AN538","v":40.321926281755886},{"$f":"'Offshore Wind'!AO491+'Offshore Wind'!AO538","v":39.007349347152051},{"$f":"'Offshore Wind'!AP491+'Offshore Wind'!AP538","v":37.735630298476508},{"$f":"'Offshore Wind'!AQ491+'Offshore Wind'!AQ538","v":36.505371881344303},{"$f":"'Offshore Wind'!AR491+'Offshore Wind'!AR538","v":35.315222394709686},{"$f":"'Offshore Wind'!AS491+'Offshore Wind'!AS538","v":34.163874205734515}]
["RM3OfOTRG44","RD","Mid",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L492+'Offshore Wind'!L539","v":127.49893721068075},{"$f":"'Offshore Wind'!M492+'Offshore Wind'!M539","v":123.34221213578026},{"$f":"'Offshore Wind'!N492+'Offshore Wind'!N539","v":119.32100476578235},{"$f":"'Offshore Wind'!O492+'Offshore Wind'!O539","v":115.43089694745069},{"$f":"'Offshore Wind'!P492+'Offshore Wind'!P539","v":111.6676145683445},{"$f":"'Offshore Wind'!Q492+'Offshore Wind'!Q539","v":108.02702286079516},{"$f":"'Offshore Wind'!R492+'Offshore Wind'!R539","v":104.50512185898276},{"$f":"'Offshore Wind'!S492+'Offshore Wind'!S539","v":101.09804200412124},{"$f":"'Offshore Wind'!T492+'Offshore Wind'!T539","v":97.802039892923517},{"$f":"'Offshore Wind'!U492+'Offshore Wind'!U539","v":94.61349416467506},{"$f":"'Offshore Wind'!V492+'Offshore Wind'!V539","v":91.528901522397675},{"$f":"'Offshore Wind'!W492+'Offshore Wind'!W539","v":88.544872883730903},{"$f":"'Offshore Wind'!X492+'Offshore Wind'!X539","v":85.658129657303078},{"$f":"'Offshore Wind'!Y492+'Offshore Wind'!Y539","v":82.865500140499861},{"$f":"'Offshore Wind'!Z492+'Offshore Wind'!Z539","v":80.163916034673065},{"$f":"'Offshore Wind'!AA492+'Offshore Wind'!AA539","v":77.550409073960708},{"$f":"'Offshore Wind'!AB492+'Offshore Wind'!AB539","v":75.02210776401445},{"$f":"'Offshore Wind'!AC492+'Offshore Wind'!AC539","v":72.576234227051017},{"$f":"'Offshore Wind'!AD492+'Offshore Wind'!AD539","v":70.210101149761641},{"$f":"'Offshore Wind'!AE492+'Offshore Wind'!AE539","v":67.921108830725558},{"$f":"'Offshore Wind'!AF492+'Offshore Wind'!AF539","v":65.706742324084047},{"$f":"'Offshore Wind'!AG492+'Offshore Wind'!AG539","v":63.564568676336464},{"$f":"'Offshore Wind'!AH492+'Offshore Wind'!AH539","v":61.492234253222328},{"$f":"'Offshore Wind'!AI492+'Offshore Wind'!AI539","v":59.487462153752546},{"$f":"'Offshore Wind'!AJ492+'Offshore Wind'!AJ539","v":57.548049708548398},{"$f":"'Offshore Wind'!AK492+'Offshore Wind'!AK539","v":55.671866059739891},{"$f":"'Offshore Wind'!AL492+'Offshore Wind'!AL539","v":53.856849819764243},{"$f":"'Offshore Wind'!AM492+'Offshore Wind'!AM539","v":52.101006806492371},{"$f":"'Offshore Wind'!AN492+'Offshore Wind'!AN539","v":50.402407852194855},{"$f":"'Offshore Wind'!AO492+'Offshore Wind'!AO539","v":48.759186683940058},{"$f":"'Offshore Wind'!AP492+'Offshore Wind'!AP539","v":47.169537873095635},{"$f":"'Offshore Wind'!AQ492+'Offshore Wind'!AQ539","v":45.631714851680378},{"$f":"'Offshore Wind'!AR492+'Offshore Wind'!AR539","v":44.144027993387105},{"$f":"'Offshore Wind'!AS492+'Offshore Wind'!AS539","v":42.704842757168144}]
["RC3OfOTRG44","RD","Constant",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L493+'Offshore Wind'!L540","v":127.49893721068075},{"$f":"'Offshore Wind'!M493+'Offshore Wind'!M540","v":127.49893721068075},{"$f":"'Offshore Wind'!N493+'Offshore Wind'!N540","v":127.49893721068075},{"$f":"'Offshore Wind'!O493+'Offshore Wind'!O540","v":127.49893721068075},{"$f":"'Offshore Wind'!P493+'Offshore Wind'!P540","v":127.49893721068075},{"$f":"'Offshore Wind'!Q493+'Offshore Wind'!Q540","v":127.49893721068075},{"$f":"'Offshore Wind'!R493+'Offshore Wind'!R540","v":127.49893721068075},{"$f":"'Offshore Wind'!S493+'Offshore Wind'!S540","v":127.49893721068075},{"$f":"'Offshore Wind'!T493+'Offshore Wind'!T540","v":127.49893721068075},{"$f":"'Offshore Wind'!U493+'Offshore Wind'!U540","v":127.49893721068075},{"$f":"'Offshore Wind'!V493+'Offshore Wind'!V540","v":127.49893721068075},{"$f":"'Offshore Wind'!W493+'Offshore Wind'!W540","v":127.49893721068075},{"$f":"'Offshore Wind'!X493+'Offshore Wind'!X540","v":127.49893721068075},{"$f":"'Offshore Wind'!Y493+'Offshore Wind'!Y540","v":127.49893721068075},{"$f":"'Offshore Wind'!Z493+'Offshore Wind'!Z540","v":127.49893721068075},{"$f":"'Offshore Wind'!AA493+'Offshore Wind'!AA540","v":127.49893721068075},{"$f":"'Offshore Wind'!AB493+'Offshore Wind'!AB540","v":127.49893721068075},{"$f":"'Offshore Wind'!AC493+'Offshore Wind'!AC540","v":127.49893721068075},{"$f":"'Offshore Wind'!AD493+'Offshore Wind'!AD540","v":127.49893721068075},{"$f":"'Offshore Wind'!AE493+'Offshore Wind'!AE540","v":127.49893721068075},{"$f":"'Offshore Wind'!AF493+'Offshore Wind'!AF540","v":127.49893721068075},{"$f":"'Offshore Wind'!AG493+'Offshore Wind'!AG540","v":127.49893721068075},{"$f":"'Offshore Wind'!AH493+'Offshore Wind'!AH540","v":127.49893721068075},{"$f":"'Offshore Wind'!AI493+'Offshore Wind'!AI540","v":127.49893721068075},{"$f":"'Offshore Wind'!AJ493+'Offshore Wind'!AJ540","v":127.49893721068075},{"$f":"'Offshore Wind'!AK493+'Offshore Wind'!AK540","v":127.49893721068075},{"$f":"'Offshore Wind'!AL493+'Offshore Wind'!AL540","v":127.49893721068075},{"$f":"'Offshore Wind'!AM493+'Offshore Wind'!AM540","v":127.49893721068075},{"$f":"'Offshore Wind'!AN493+'Offshore Wind'!AN540","v":127.49893721068075},{"$f":"'Offshore Wind'!AO493+'Offshore Wind'!AO540","v":127.49893721068075},{"$f":"'Offshore Wind'!AP493+'Offshore Wind'!AP540","v":127.49893721068075},{"$f":"'Offshore Wind'!AQ493+'Offshore Wind'!AQ540","v":127.49893721068075},{"$f":"'Offshore Wind'!AR493+'Offshore Wind'!AR540","v":127.49893721068075},{"$f":"'Offshore Wind'!AS493+'Offshore Wind'!AS540","v":127.49893721068075}]
["RL3OfOTRG55","RD","Low",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L494+'Offshore Wind'!L541","v":119.62707818951523},{"$f":"'Offshore Wind'!M494+'Offshore Wind'!M541","v":92.581593403266169},{"$f":"'Offshore Wind'!N494+'Offshore Wind'!N541","v":89.563244864896092},{"$f":"'Offshore Wind'!O494+'Offshore Wind'!O541","v":86.643300637406654},{"$f":"'Offshore Wind'!P494+'Offshore Wind'!P541","v":83.818552539808564},{"$f":"'Offshore Wind'!Q494+'Offshore Wind'!Q541","v":81.085896984347983},{"$f":"'Offshore Wind'!R494+'Offshore Wind'!R541","v":78.44233156655406},{"$f":"'Offshore Wind'!S494+'Offshore Wind'!S541","v":75.884951766457661},{"$f":"'Offshore Wind'!T494+'Offshore Wind'!T541","v":73.41094775735742},{"$f":"'Offshore Wind'!U494+'Offshore Wind'!U541","v":71.017601318626021},{"$f":"'Offshore Wind'!V494+'Offshore Wind'!V541","v":68.702282849165982},{"$f":"'Offshore Wind'!W494+'Offshore Wind'!W541","v":66.46244847823202},{"$f":"'Offshore Wind'!X494+'Offshore Wind'!X541","v":64.295637270447244},{"$f":"'Offshore Wind'!Y494+'Offshore Wind'!Y541","v":62.199468521941128},{"$f":"'Offshore Wind'!Z494+'Offshore Wind'!Z541","v":60.171639144638874},{"$f":"'Offshore Wind'!AA494+'Offshore Wind'!AA541","v":58.209921135828431},{"$f":"'Offshore Wind'!AB494+'Offshore Wind'!AB541","v":56.312159130224771},{"$f":"'Offshore Wind'!AC494+'Offshore Wind'!AC541","v":54.476268031841691},{"$f":"'Offshore Wind'!AD494+'Offshore Wind'!AD541","v":52.70023072306963},{"$f":"'Offshore Wind'!AE494+'Offshore Wind'!AE541","v":50.982095848442043},{"$f":"'Offshore Wind'!AF494+'Offshore Wind'!AF541","v":49.319975670655616},{"$f":"'Offshore Wind'!AG494+'Offshore Wind'!AG541","v":47.712043996488518},{"$f":"'Offshore Wind'!AH494+'Offshore Wind'!AH541","v":46.156534170338027},{"$f":"'Offshore Wind'!AI494+'Offshore Wind'!AI541","v":44.651737133172823},{"$f":"'Offshore Wind'!AJ494+'Offshore Wind'!AJ541","v":43.195999544767453},{"$f":"'Offshore Wind'!AK494+'Offshore Wind'!AK541","v":41.787721967155754},{"$f":"'Offshore Wind'!AL494+'Offshore Wind'!AL541","v":40.425357107307384},{"$f":"'Offshore Wind'!AM494+'Offshore Wind'!AM541","v":39.10740811709671},{"$f":"'Offshore Wind'!AN494+'Offshore Wind'!AN541","v":37.83242694869616},{"$f":"'Offshore Wind'!AO494+'Offshore Wind'!AO541","v":36.599012763587076},{"$f":"'Offshore Wind'!AP494+'Offshore Wind'!AP541","v":35.405810393440099},{"$f":"'Offshore Wind'!AQ494+'Offshore Wind'!AQ541","v":34.251508851173952},{"$f":"'Offshore Wind'!AR494+'Offshore Wind'!AR541","v":33.134839890556734},{"$f":"'Offshore Wind'!AS494+'Offshore Wind'!AS541","v":32.054576612767214}]
["RM3OfOTRG55","RD","Mid",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L495+'Offshore Wind'!L542","v":119.62707818951523},{"$f":"'Offshore Wind'!M495+'Offshore Wind'!M542","v":115.7269917540827},{"$f":"'Offshore Wind'!N495+'Offshore Wind'!N542","v":111.9540560811201},{"$f":"'Offshore Wind'!O495+'Offshore Wind'!O542","v":108.30412579675831},{"$f":"'Offshore Wind'!P495+'Offshore Wind'!P542","v":104.7731906747607},{"$f":"'Offshore Wind'!Q495+'Offshore Wind'!Q542","v":101.35737123043498},{"$f":"'Offshore Wind'!R495+'Offshore Wind'!R542","v":98.052914458192561},{"$f":"'Offshore Wind'!S495+'Offshore Wind'!S542","v":94.85618970807208},{"$f":"'Offshore Wind'!T495+'Offshore Wind'!T542","v":91.763684696696757},{"$f":"'Offshore Wind'!U495+'Offshore Wind'!U542","v":88.772001648282526},{"$f":"'Offshore Wind'!V495+'Offshore Wind'!V542","v":85.877853561457471},{"$f":"'Offshore Wind'!W495+'Offshore Wind'!W542","v":83.078060597790014},{"$f":"'Offshore Wind'!X495+'Offshore Wind'!X542","v":80.369546588059066},{"$f":"'Offshore Wind'!Y495+'Offshore Wind'!Y542","v":77.74933565242641},{"$f":"'Offshore Wind'!Z495+'Offshore Wind'!Z542","v":75.214548930798586},{"$f":"'Offshore Wind'!AA495+'Offshore Wind'!AA542","v":72.762401419785533},{"$f":"'Offshore Wind'!AB495+'Offshore Wind'!AB542","v":70.39019891278096},{"$f":"'Offshore Wind'!AC495+'Offshore Wind'!AC542","v":68.095335039802109},{"$f":"'Offshore Wind'!AD495+'Offshore Wind'!AD542","v":65.875288403837033},{"$f":"'Offshore Wind'!AE495+'Offshore Wind'!AE542","v":63.727619810552554},{"$f":"'Offshore Wind'!AF495+'Offshore Wind'!AF542","v":61.649969588319514},{"$f":"'Offshore Wind'!AG495+'Offshore Wind'!AG542","v":59.640054995610647},{"$f":"'Offshore Wind'!AH495+'Offshore Wind'!AH542","v":57.695667712922528},{"$f":"'Offshore Wind'!AI495+'Offshore Wind'!AI542","v":55.814671416466027},{"$f":"'Offshore Wind'!AJ495+'Offshore Wind'!AJ542","v":53.994999430959311},{"$f":"'Offshore Wind'!AK495+'Offshore Wind'!AK542","v":52.234652458944687},{"$f":"'Offshore Wind'!AL495+'Offshore Wind'!AL542","v":50.531696384134221},{"$f":"'Offshore Wind'!AM495+'Offshore Wind'!AM542","v":48.884260146370885},{"$f":"'Offshore Wind'!AN495+'Offshore Wind'!AN542","v":47.290533685870201},{"$f":"'Offshore Wind'!AO495+'Offshore Wind'!AO542","v":45.748765954483844},{"$f":"'Offshore Wind'!AP495+'Offshore Wind'!AP542","v":44.257262991800125},{"$f":"'Offshore Wind'!AQ495+'Offshore Wind'!AQ542","v":42.81438606396744},{"$f":"'Offshore Wind'!AR495+'Offshore Wind'!AR542","v":41.418549863195913},{"$f":"'Offshore Wind'!AS495+'Offshore Wind'!AS542","v":40.068220765959019}]
["RC3OfOTRG55","RD","Constant",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L496+'Offshore Wind'!L543","v":119.62707818951523},{"$f":"'Offshore Wind'!M496+'Offshore Wind'!M543","v":119.62707818951523},{"$f":"'Offshore Wind'!N496+'Offshore Wind'!N543","v":119.62707818951523},{"$f":"'Offshore Wind'!O496+'Offshore Wind'!O543","v":119.62707818951523},{"$f":"'Offshore Wind'!P496+'Offshore Wind'!P543","v":119.62707818951523},{"$f":"'Offshore Wind'!Q496+'Offshore Wind'!Q543","v":119.62707818951523},{"$f":"'Offshore Wind'!R496+'Offshore Wind'!R543","v":119.62707818951523},{"$f":"'Offshore Wind'!S496+'Offshore Wind'!S543","v":119.62707818951523},{"$f":"'Offshore Wind'!T496+'Offshore Wind'!T543","v":119.62707818951523},{"$f":"'Offshore Wind'!U496+'Offshore Wind'!U543","v":119.62707818951523},{"$f":"'Offshore Wind'!V496+'Offshore Wind'!V543","v":119.62707818951523},{"$f":"'Offshore Wind'!W496+'Offshore Wind'!W543","v":119.62707818951523},{"$f":"'Offshore Wind'!X496+'Offshore Wind'!X543","v":119.62707818951523},{"$f":"'Offshore Wind'!Y496+'Offshore Wind'!Y543","v":119.62707818951523},{"$f":"'Offshore Wind'!Z496+'Offshore Wind'!Z543","v":119.62707818951523},{"$f":"'Offshore Wind'!AA496+'Offshore Wind'!AA543","v":119.62707818951523},{"$f":"'Offshore Wind'!AB496+'Offshore Wind'!AB543","v":119.62707818951523},{"$f":"'Offshore Wind'!AC496+'Offshore Wind'!AC543","v":119.62707818951523},{"$f":"'Offshore Wind'!AD496+'Offshore Wind'!AD543","v":119.62707818951523},{"$f":"'Offshore Wind'!AE496+'Offshore Wind'!AE543","v":119.62707818951523},{"$f":"'Offshore Wind'!AF496+'Offshore Wind'!AF543","v":119.62707818951523},{"$f":"'Offshore Wind'!AG496+'Offshore Wind'!AG543","v":119.62707818951523},{"$f":"'Offshore Wind'!AH496+'Offshore Wind'!AH543","v":119.62707818951523},{"$f":"'Offshore Wind'!AI496+'Offshore Wind'!AI543","v":119.62707818951523},{"$f":"'Offshore Wind'!AJ496+'Offshore Wind'!AJ543","v":119.62707818951523},{"$f":"'Offshore Wind'!AK496+'Offshore Wind'!AK543","v":119.62707818951523},{"$f":"'Offshore Wind'!AL496+'Offshore Wind'!AL543","v":119.62707818951523},{"$f":"'Offshore Wind'!AM496+'Offshore Wind'!AM543","v":119.62707818951523},{"$f":"'Offshore Wind'!AN496+'Offshore Wind'!AN543","v":119.62707818951523},{"$f":"'Offshore Wind'!AO496+'Offshore Wind'!AO543","v":119.62707818951523},{"$f":"'Offshore Wind'!AP496+'Offshore Wind'!AP543","v":119.62707818951523},{"$f":"'Offshore Wind'!AQ496+'Offshore Wind'!AQ543","v":119.62707818951523},{"$f":"'Offshore Wind'!AR496+'Offshore Wind'!AR543","v":119.62707818951523},{"$f":"'Offshore Wind'!AS496+'Offshore Wind'!AS543","v":119.62707818951523}]
["RL3OfOTRG66","RD","Low",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L497+'Offshore Wind'!L544","v":87.404261335147439},{"$f":"'Offshore Wind'!M497+'Offshore Wind'!M544","v":67.95430051254489},{"$f":"'Offshore Wind'!N497+'Offshore Wind'!N544","v":66.040643894388836},{"$f":"'Offshore Wind'!O497+'Offshore Wind'!O544","v":64.180877635262206},{"$f":"'Offshore Wind'!P497+'Offshore Wind'!P544","v":62.373484132284275},{"$f":"'Offshore Wind'!Q497+'Offshore Wind'!Q544","v":60.616988519690032},{"$f":"'Offshore Wind'!R497+'Offshore Wind'!R544","v":58.90995746531285},{"$f":"'Offshore Wind'!S497+'Offshore Wind'!S544","v":57.250998000959662},{"$f":"'Offshore Wind'!T497+'Offshore Wind'!T544","v":55.63875638572371},{"$f":"'Offshore Wind'!U497+'Offshore Wind'!U544","v":54.071917001307476},{"$f":"'Offshore Wind'!V497+'Offshore Wind'!V544","v":52.549201278454376},{"$f":"'Offshore Wind'!W497+'Offshore Wind'!W544","v":51.069366653613173},{"$f":"'Offshore Wind'!X497+'Offshore Wind'!X544","v":49.63120555498363},{"$f":"'Offshore Wind'!Y497+'Offshore Wind'!Y544","v":48.233544417116072},{"$f":"'Offshore Wind'!Z497+'Offshore Wind'!Z544","v":46.87524272326084},{"$f":"'Offshore Wind'!AA497+'Offshore Wind'!AA544","v":45.555192074685934},{"$f":"'Offshore Wind'!AB497+'Offshore Wind'!AB544","v":44.272315286203671},{"$f":"'Offshore Wind'!AC497+'Offshore Wind'!AC544","v":43.025565507168061},{"$f":"'Offshore Wind'!AD497+'Offshore Wind'!AD544","v":41.813925367225799},{"$f":"'Offshore Wind'!AE497+'Offshore Wind'!AE544","v":40.63640614612364},{"$f":"'Offshore Wind'!AF497+'Offshore Wind'!AF544","v":39.492046966894783},{"$f":"'Offshore Wind'!AG497+'Offshore Wind'!AG544","v":38.379914011765983},{"$f":"'Offshore Wind'!AH497+'Offshore Wind'!AH544","v":37.299099760145268},{"$f":"'Offshore Wind'!AI497+'Offshore Wind'!AI544","v":36.248722248068781},{"$f":"'Offshore Wind'!AJ497+'Offshore Wind'!AJ544","v":35.227924348502277},{"$f":"'Offshore Wind'!AK497+'Offshore Wind'!AK544","v":34.235873071909907},{"$f":"'Offshore Wind'!AL497+'Offshore Wind'!AL544","v":33.271758886519741},{"$f":"'Offshore Wind'!AM497+'Offshore Wind'!AM544","v":32.334795057731206},{"$f":"'Offshore Wind'!AN497+'Offshore Wind'!AN544","v":31.424217006125435},{"$f":"'Offshore Wind'!AO497+'Offshore Wind'!AO544","v":30.539281683554613},{"$f":"'Offshore Wind'!AP497+'Offshore Wind'!AP544","v":29.6792669668013},{"$f":"'Offshore Wind'!AQ497+'Offshore Wind'!AQ544","v":28.843471068312812},{"$f":"'Offshore Wind'!AR497+'Offshore Wind'!AR544","v":28.031211963529895},{"$f":"'Offshore Wind'!AS497+'Offshore Wind'!AS544","v":27.241826834342358}]
["RM3OfOTRG66","RD","Mid",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L498+'Offshore Wind'!L545","v":87.404261335147439},{"$f":"'Offshore Wind'!M498+'Offshore Wind'!M545","v":84.942875640681109},{"$f":"'Offshore Wind'!N498+'Offshore Wind'!N545","v":82.550804867986045},{"$f":"'Offshore Wind'!O498+'Offshore Wind'!O545","v":80.226097044077747},{"$f":"'Offshore Wind'!P498+'Offshore Wind'!P545","v":77.966855165355341},{"$f":"'Offshore Wind'!Q498+'Offshore Wind'!Q545","v":75.771235649612535},{"$f":"'Offshore Wind'!R498+'Offshore Wind'!R545","v":73.637446831641057},{"$f":"'Offshore Wind'!S498+'Offshore Wind'!S545","v":71.563747501199572},{"$f":"'Offshore Wind'!T498+'Offshore Wind'!T545","v":69.548445482154634},{"$f":"'Offshore Wind'!U498+'Offshore Wind'!U545","v":67.589896251634343},{"$f":"'Offshore Wind'!V498+'Offshore Wind'!V545","v":65.686501598067963},{"$f":"'Offshore Wind'!W498+'Offshore Wind'!W545","v":63.836708317016466},{"$f":"'Offshore Wind'!X498+'Offshore Wind'!X545","v":62.039006943729532},{"$f":"'Offshore Wind'!Y498+'Offshore Wind'!Y545","v":60.291930521395088},{"$f":"'Offshore Wind'!Z498+'Offshore Wind'!Z545","v":58.594053404076043},{"$f":"'Offshore Wind'!AA498+'Offshore Wind'!AA545","v":56.943990093357414},{"$f":"'Offshore Wind'!AB498+'Offshore Wind'!AB545","v":55.340394107754584},{"$f":"'Offshore Wind'!AC498+'Offshore Wind'!AC545","v":53.781956883960071},{"$f":"'Offshore Wind'!AD498+'Offshore Wind'!AD545","v":52.267406709032244},{"$f":"'Offshore Wind'!AE498+'Offshore Wind'!AE545","v":50.795507682654545},{"$f":"'Offshore Wind'!AF498+'Offshore Wind'!AF545","v":49.365058708618477},{"$f":"'Offshore Wind'!AG498+'Offshore Wind'!AG545","v":47.974892514707477},{"$f":"'Offshore Wind'!AH498+'Offshore Wind'!AH545","v":46.623874700181581},{"$f":"'Offshore Wind'!AI498+'Offshore Wind'!AI545","v":45.31090281008597},{"$f":"'Offshore Wind'!AJ498+'Offshore Wind'!AJ545","v":44.034905435627842},{"$f":"'Offshore Wind'!AK498+'Offshore Wind'!AK545","v":42.794841339887384},{"$f":"'Offshore Wind'!AL498+'Offshore Wind'!AL545","v":41.589698608149675},{"$f":"'Offshore Wind'!AM498+'Offshore Wind'!AM545","v":40.41849382216401},{"$f":"'Offshore Wind'!AN498+'Offshore Wind'!AN545","v":39.280271257656793},{"$f":"'Offshore Wind'!AO498+'Offshore Wind'!AO545","v":38.174102104443264},{"$f":"'Offshore Wind'!AP498+'Offshore Wind'!AP545","v":37.099083708501624},{"$f":"'Offshore Wind'!AQ498+'Offshore Wind'!AQ545","v":36.054338835391015},{"$f":"'Offshore Wind'!AR498+'Offshore Wind'!AR545","v":35.039014954412366},{"$f":"'Offshore Wind'!AS498+'Offshore Wind'!AS545","v":34.052283542927945}]
["RC3OfOTRG66","RD","Constant",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L499+'Offshore Wind'!L546","v":87.404261335147439},{"$f":"'Offshore Wind'!M499+'Offshore Wind'!M546","v":87.404261335147439},{"$f":"'Offshore Wind'!N499+'Offshore Wind'!N546","v":87.404261335147439},{"$f":"'Offshore Wind'!O499+'Offshore Wind'!O546","v":87.404261335147439},{"$f":"'Offshore Wind'!P499+'Offshore Wind'!P546","v":87.404261335147439},{"$f":"'Offshore Wind'!Q499+'Offshore Wind'!Q546","v":87.404261335147439},{"$f":"'Offshore Wind'!R499+'Offshore Wind'!R546","v":87.404261335147439},{"$f":"'Offshore Wind'!S499+'Offshore Wind'!S546","v":87.404261335147439},{"$f":"'Offshore Wind'!T499+'Offshore Wind'!T546","v":87.404261335147439},{"$f":"'Offshore Wind'!U499+'Offshore Wind'!U546","v":87.404261335147439},{"$f":"'Offshore Wind'!V499+'Offshore Wind'!V546","v":87.404261335147439},{"$f":"'Offshore Wind'!W499+'Offshore Wind'!W546","v":87.404261335147439},{"$f":"'Offshore Wind'!X499+'Offshore Wind'!X546","v":87.404261335147439},{"$f":"'Offshore Wind'!Y499+'Offshore Wind'!Y546","v":87.404261335147439},{"$f":"'Offshore Wind'!Z499+'Offshore Wind'!Z546","v":87.404261335147439},{"$f":"'Offshore Wind'!AA499+'Offshore Wind'!AA546","v":87.404261335147439},{"$f":"'Offshore Wind'!AB499+'Offshore Wind'!AB546","v":87.404261335147439},{"$f":"'Offshore Wind'!AC499+'Offshore Wind'!AC546","v":87.404261335147439},{"$f":"'Offshore Wind'!AD499+'Offshore Wind'!AD546","v":87.404261335147439},{"$f":"'Offshore Wind'!AE499+'Offshore Wind'!AE546","v":87.404261335147439},{"$f":"'Offshore Wind'!AF499+'Offshore Wind'!AF546","v":87.404261335147439},{"$f":"'Offshore Wind'!AG499+'Offshore Wind'!AG546","v":87.404261335147439},{"$f":"'Offshore Wind'!AH499+'Offshore Wind'!AH546","v":87.404261335147439},{"$f":"'Offshore Wind'!AI499+'Offshore Wind'!AI546","v":87.404261335147439},{"$f":"'Offshore Wind'!AJ499+'Offshore Wind'!AJ546","v":87.404261335147439},{"$f":"'Offshore Wind'!AK499+'Offshore Wind'!AK546","v":87.404261335147439},{"$f":"'Offshore Wind'!AL499+'Offshore Wind'!AL546","v":87.404261335147439},{"$f":"'Offshore Wind'!AM499+'Offshore Wind'!AM546","v":87.404261335147439},{"$f":"'Offshore Wind'!AN499+'Offshore Wind'!AN546","v":87.404261335147439},{"$f":"'Offshore Wind'!AO499+'Offshore Wind'!AO546","v":87.404261335147439},{"$f":"'Offshore Wind'!AP499+'Offshore Wind'!AP546","v":87.404261335147439},{"$f":"'Offshore Wind'!AQ499+'Offshore Wind'!AQ546","v":87.404261335147439},{"$f":"'Offshore Wind'!AR499+'Offshore Wind'!AR546","v":87.404261335147439},{"$f":"'Offshore Wind'!AS499+'Offshore Wind'!AS546","v":87.404261335147439}]
["RL3OfOTRG77","RD","Low",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L500+'Offshore Wind'!L547","v":86.765455223818932},{"$f":"'Offshore Wind'!M500+'Offshore Wind'!M547","v":67.457647125223019},{"$f":"'Offshore Wind'!N500+'Offshore Wind'!N547","v":65.557976730667377},{"$f":"'Offshore Wind'!O500+'Offshore Wind'!O547","v":63.711802830011884},{"$f":"'Offshore Wind'!P500+'Offshore Wind'!P547","v":61.917618911985997},{"$f":"'Offshore Wind'!Q500+'Offshore Wind'!Q547","v":60.173960890084778},{"$f":"'Offshore Wind'!R500+'Offshore Wind'!R547","v":58.479405907847628},{"$f":"'Offshore Wind'!S500+'Offshore Wind'!S547","v":56.832571177781837},{"$f":"'Offshore Wind'!T500+'Offshore Wind'!T547","v":55.232112852982972},{"$f":"'Offshore Wind'!U500+'Offshore Wind'!U547","v":53.676724930531478},{"$f":"'Offshore Wind'!V500+'Offshore Wind'!V547","v":52.165138185770701},{"$f":"'Offshore Wind'!W500+'Offshore Wind'!W547","v":50.696119136596678},{"$f":"'Offshore Wind'!X500+'Offshore Wind'!X547","v":49.268469036914389},{"$f":"'Offshore Wind'!Y500+'Offshore Wind'!Y547","v":47.881022898439284},{"$f":"'Offshore Wind'!Z500+'Offshore Wind'!Z547","v":46.53264854004582},{"$f":"'Offshore Wind'!AA500+'Offshore Wind'!AA547","v":45.222245663887179},{"$f":"'Offshore Wind'!AB500+'Offshore Wind'!AB547","v":43.948744957532334},{"$f":"'Offshore Wind'!AC500+'Offshore Wind'!AC547","v":42.711107221387756},{"$f":"'Offshore Wind'!AD500+'Offshore Wind'!AD547","v":41.508322520691848},{"$f":"'Offshore Wind'!AE500+'Offshore Wind'!AE547","v":40.339409361389841},{"$f":"'Offshore Wind'!AF500+'Offshore Wind'!AF547","v":39.203413889216911},{"$f":"'Offshore Wind'!AG500+'Offshore Wind'!AG547","v":38.099409111335923},{"$f":"'Offshore Wind'!AH500+'Offshore Wind'!AH547","v":37.026494139894446},{"$f":"'Offshore Wind'!AI500+'Offshore Wind'!AI547","v":35.983793456884037},{"$f":"'Offshore Wind'!AJ500+'Offshore Wind'!AJ547","v":34.970456199701708},{"$f":"'Offshore Wind'!AK500+'Offshore Wind'!AK547","v":33.985655466830643},{"$f":"'Offshore Wind'!AL500+'Offshore Wind'!AL547","v":33.028587643073621},{"$f":"'Offshore Wind'!AM500+'Offshore Wind'!AM547","v":32.098471743788537},{"$f":"'Offshore Wind'!AN500+'Offshore Wind'!AN547","v":31.194548777590754},{"$f":"'Offshore Wind'!AO500+'Offshore Wind'!AO547","v":30.31608112700243},{"$f":"'Offshore Wind'!AP500+'Offshore Wind'!AP547","v":29.462351946543375},{"$f":"'Offshore Wind'!AQ500+'Offshore Wind'!AQ547","v":28.632664577772108},{"$f":"'Offshore Wind'!AR500+'Offshore Wind'!AR547","v":27.826341980800038},{"$f":"'Offshore Wind'!AS500+'Offshore Wind'!AS547","v":27.042726181814647}]
["RM3OfOTRG77","RD","Mid",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L501+'Offshore Wind'!L548","v":86.765455223818932},{"$f":"'Offshore Wind'!M501+'Offshore Wind'!M548","v":84.322058906528767},{"$f":"'Offshore Wind'!N501+'Offshore Wind'!N548","v":81.947470913334215},{"$f":"'Offshore Wind'!O501+'Offshore Wind'!O548","v":79.639753537514835},{"$f":"'Offshore Wind'!P501+'Offshore Wind'!P548","v":77.397023639982493},{"$f":"'Offshore Wind'!Q501+'Offshore Wind'!Q548","v":75.217451112605971},{"$f":"'Offshore Wind'!R501+'Offshore Wind'!R548","v":73.099257384809533},{"$f":"'Offshore Wind'!S501+'Offshore Wind'!S548","v":71.040713972227294},{"$f":"'Offshore Wind'!T501+'Offshore Wind'!T548","v":69.040141066228713},{"$f":"'Offshore Wind'!U501+'Offshore Wind'!U548","v":67.095906163164344},{"$f":"'Offshore Wind'!V501+'Offshore Wind'!V548","v":65.206422732213369},{"$f":"'Offshore Wind'!W501+'Offshore Wind'!W548","v":63.370148920745848},{"$f":"'Offshore Wind'!X501+'Offshore Wind'!X548","v":61.585586296142985},{"$f":"'Offshore Wind'!Y501+'Offshore Wind'!Y548","v":59.851278623049105},{"$f":"'Offshore Wind'!Z501+'Offshore Wind'!Z548","v":58.165810675057273},{"$f":"'Offshore Wind'!AA501+'Offshore Wind'!AA548","v":56.527807079858974},{"$f":"'Offshore Wind'!AB501+'Offshore Wind'!AB548","v":54.935931196915412},{"$f":"'Offshore Wind'!AC501+'Offshore Wind'!AC548","v":53.388884026734694},{"$f":"'Offshore Wind'!AD501+'Offshore Wind'!AD548","v":51.885403150864811},{"$f":"'Offshore Wind'!AE501+'Offshore Wind'!AE548","v":50.424261701737301},{"$f":"'Offshore Wind'!AF501+'Offshore Wind'!AF548","v":49.004267361521137},{"$f":"'Offshore Wind'!AG501+'Offshore Wind'!AG548","v":47.624261389169902},{"$f":"'Offshore Wind'!AH501+'Offshore Wind'!AH548","v":46.283117674868059},{"$f":"'Offshore Wind'!AI501+'Offshore Wind'!AI548","v":44.979741821105044},{"$f":"'Offshore Wind'!AJ501+'Offshore Wind'!AJ548","v":43.71307024962713},{"$f":"'Offshore Wind'!AK501+'Offshore Wind'!AK548","v":42.482069333538298},{"$f":"'Offshore Wind'!AL501+'Offshore Wind'!AL548","v":41.285734553842026},{"$f":"'Offshore Wind'!AM501+'Offshore Wind'!AM548","v":40.123089679735671},{"$f":"'Offshore Wind'!AN501+'Offshore Wind'!AN548","v":38.993185971988439},{"$f":"'Offshore Wind'!AO501+'Offshore Wind'!AO548","v":37.895101408753035},{"$f":"'Offshore Wind'!AP501+'Offshore Wind'!AP548","v":36.827939933179216},{"$f":"'Offshore Wind'!AQ501+'Offshore Wind'!AQ548","v":35.790830722215134},{"$f":"'Offshore Wind'!AR501+'Offshore Wind'!AR548","v":34.782927476000047},{"$f":"'Offshore Wind'!AS501+'Offshore Wind'!AS548","v":33.803407727268308}]
["RC3OfOTRG77","RD","Constant",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L502+'Offshore Wind'!L549","v":86.765455223818932},{"$f":"'Offshore Wind'!M502+'Offshore Wind'!M549","v":86.765455223818932},{"$f":"'Offshore Wind'!N502+'Offshore Wind'!N549","v":86.765455223818932},{"$f":"'Offshore Wind'!O502+'Offshore Wind'!O549","v":86.765455223818932},{"$f":"'Offshore Wind'!P502+'Offshore Wind'!P549","v":86.765455223818932},{"$f":"'Offshore Wind'!Q502+'Offshore Wind'!Q549","v":86.765455223818932},{"$f":"'Offshore Wind'!R502+'Offshore Wind'!R549","v":86.765455223818932},{"$f":"'Offshore Wind'!S502+'Offshore Wind'!S549","v":86.765455223818932},{"$f":"'Offshore Wind'!T502+'Offshore Wind'!T549","v":86.765455223818932},{"$f":"'Offshore Wind'!U502+'Offshore Wind'!U549","v":86.765455223818932},{"$f":"'Offshore Wind'!V502+'Offshore Wind'!V549","v":86.765455223818932},{"$f":"'Offshore Wind'!W502+'Offshore Wind'!W549","v":86.765455223818932},{"$f":"'Offshore Wind'!X502+'Offshore Wind'!X549","v":86.765455223818932},{"$f":"'Offshore Wind'!Y502+'Offshore Wind'!Y549","v":86.765455223818932},{"$f":"'Offshore Wind'!Z502+'Offshore Wind'!Z549","v":86.765455223818932},{"$f":"'Offshore Wind'!AA502+'Offshore Wind'!AA549","v":86.765455223818932},{"$f":"'Offshore Wind'!AB502+'Offshore Wind'!AB549","v":86.765455223818932},{"$f":"'Offshore Wind'!AC502+'Offshore Wind'!AC549","v":86.765455223818932},{"$f":"'Offshore Wind'!AD502+'Offshore Wind'!AD549","v":86.765455223818932},{"$f":"'Offshore Wind'!AE502+'Offshore Wind'!AE549","v":86.765455223818932},{"$f":"'Offshore Wind'!AF502+'Offshore Wind'!AF549","v":86.765455223818932},{"$f":"'Offshore Wind'!AG502+'Offshore Wind'!AG549","v":86.765455223818932},{"$f":"'Offshore Wind'!AH502+'Offshore Wind'!AH549","v":86.765455223818932},{"$f":"'Offshore Wind'!AI502+'Offshore Wind'!AI549","v":86.765455223818932},{"$f":"'Offshore Wind'!AJ502+'Offshore Wind'!AJ549","v":86.765455223818932},{"$f":"'Offshore Wind'!AK502+'Offshore Wind'!AK549","v":86.765455223818932},{"$f":"'Offshore Wind'!AL502+'Offshore Wind'!AL549","v":86.765455223818932},{"$f":"'Offshore Wind'!AM502+'Offshore Wind'!AM549","v":86.765455223818932},{"$f":"'Offshore Wind'!AN502+'Offshore Wind'!AN549","v":86.765455223818932},{"$f":"'Offshore Wind'!AO502+'Offshore Wind'!AO549","v":86.765455223818932},{"$f":"'Offshore Wind'!AP502+'Offshore Wind'!AP549","v":86.765455223818932},{"$f":"'Offshore Wind'!AQ502+'Offshore Wind'!AQ549","v":86.765455223818932},{"$f":"'Offshore Wind'!AR502+'Offshore Wind'!AR549","v":86.765455223818932},{"$f":"'Offshore Wind'!AS502+'Offshore Wind'!AS549","v":86.765455223818932}]
["RL3OfOTRG88","RD","Low",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L503+'Offshore Wind'!L550","v":87.019874436834598},{"$f":"'Offshore Wind'!M503+'Offshore Wind'!M550","v":67.655450749363695},{"$f":"'Offshore Wind'!N503+'Offshore Wind'!N550","v":65.750210019868589},{"$f":"'Offshore Wind'!O503+'Offshore Wind'!O550","v":63.898622650112024},{"$f":"'Offshore Wind'!P503+'Offshore Wind'!P550","v":62.099177711334825},{"$f":"'Offshore Wind'!Q503+'Offshore Wind'!Q550","v":60.350406823944041},{"$f":"'Offshore Wind'!R503+'Offshore Wind'!R550","v":58.650882959288417},{"$f":"'Offshore Wind'!S503+'Offshore Wind'!S550","v":56.999219275177381},{"$f":"'Offshore Wind'!T503+'Offshore Wind'!T550","v":55.394067984192738},{"$f":"'Offshore Wind'!U503+'Offshore Wind'!U550","v":53.83411925386968},{"$f":"'Offshore Wind'!V503+'Offshore Wind'!V550","v":52.31810013784991},{"$f":"'Offshore Wind'!W503+'Offshore Wind'!W550","v":50.844773537134422},{"$f":"'Offshore Wind'!X503+'Offshore Wind'!X550","v":49.412937190588259},{"$f":"'Offshore Wind'!Y503+'Offshore Wind'!Y550","v":48.021422693873788},{"$f":"'Offshore Wind'!Z503+'Offshore Wind'!Z550","v":46.6690945460116},{"$f":"'Offshore Wind'!AA503+'Offshore Wind'!AA550","v":45.354849222791216},{"$f":"'Offshore Wind'!AB503+'Offshore Wind'!AB550","v":44.077614276275341},{"$f":"'Offshore Wind'!AC503+'Offshore Wind'!AC550","v":42.836347459663017},{"$f":"'Offshore Wind'!AD503+'Offshore Wind'!AD550","v":41.630035876797372},{"$f":"'Offshore Wind'!AE503+'Offshore Wind'!AE550","v":40.457695155624037},{"$f":"'Offshore Wind'!AF503+'Offshore Wind'!AF550","v":39.318368644925762},{"$f":"'Offshore Wind'!AG503+'Offshore Wind'!AG550","v":38.211126633677765},{"$f":"'Offshore Wind'!AH503+'Offshore Wind'!AH550","v":37.135065592386688},{"$f":"'Offshore Wind'!AI503+'Offshore Wind'!AI550","v":36.089307435794211},{"$f":"'Offshore Wind'!AJ503+'Offshore Wind'!AJ550","v":35.072998806343662},{"$f":"'Offshore Wind'!AK503+'Offshore Wind'!AK550","v":34.08531037782474},{"$f":"'Offshore Wind'!AL503+'Offshore Wind'!AL550","v":33.125436178628384},{"$f":"'Offshore Wind'!AM503+'Offshore Wind'!AM550","v":32.192592934059405},{"$f":"'Offshore Wind'!AN503+'Offshore Wind'!AN550","v":31.286019427170125},{"$f":"'Offshore Wind'!AO503+'Offshore Wind'!AO550","v":30.4049758775936},{"$f":"'Offshore Wind'!AP503+'Offshore Wind'!AP550","v":29.548743337869492},{"$f":"'Offshore Wind'!AQ503+'Offshore Wind'!AQ550","v":28.716623106769926},{"$f":"'Offshore Wind'!AR503+'Offshore Wind'!AR550","v":27.907936159146676},{"$f":"'Offshore Wind'!AS503+'Offshore Wind'!AS550","v":27.122022591834362}]
["RM3OfOTRG88","RD","Mid",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L504+'Offshore Wind'!L551","v":87.019874436834598},{"$f":"'Offshore Wind'!M504+'Offshore Wind'!M551","v":84.569313436704618},{"$f":"'Offshore Wind'!N504+'Offshore Wind'!N551","v":82.187762524835733},{"$f":"'Offshore Wind'!O504+'Offshore Wind'!O551","v":79.873278312640011},{"$f":"'Offshore Wind'!P504+'Offshore Wind'!P551","v":77.623972139168529},{"$f":"'Offshore Wind'!Q504+'Offshore Wind'!Q551","v":75.438008529930045},{"$f":"'Offshore Wind'!R504+'Offshore Wind'!R551","v":73.313603699110516},{"$f":"'Offshore Wind'!S504+'Offshore Wind'!S551","v":71.249024093971727},{"$f":"'Offshore Wind'!T504+'Offshore Wind'!T551","v":69.24258498024092},{"$f":"'Offshore Wind'!U504+'Offshore Wind'!U551","v":67.292649067337095},{"$f":"'Offshore Wind'!V504+'Offshore Wind'!V551","v":65.397625172312388},{"$f":"'Offshore Wind'!W504+'Offshore Wind'!W551","v":63.555966921418026},{"$f":"'Offshore Wind'!X504+'Offshore Wind'!X551","v":61.766171488235322},{"$f":"'Offshore Wind'!Y504+'Offshore Wind'!Y551","v":60.026778367342231},{"$f":"'Offshore Wind'!Z504+'Offshore Wind'!Z551","v":58.336368182514498},{"$f":"'Offshore Wind'!AA504+'Offshore Wind'!AA551","v":56.693561528489013},{"$f":"'Offshore Wind'!AB504+'Offshore Wind'!AB551","v":55.097017845344176},{"$f":"'Offshore Wind'!AC504+'Offshore Wind'!AC551","v":53.545434324578771},{"$f":"'Offshore Wind'!AD504+'Offshore Wind'!AD551","v":52.037544845996713},{"$f":"'Offshore Wind'!AE504+'Offshore Wind'!AE551","v":50.572118944530047},{"$f":"'Offshore Wind'!AF504+'Offshore Wind'!AF551","v":49.147960806157201},{"$f":"'Offshore Wind'!AG504+'Offshore Wind'!AG551","v":47.763908292097206},{"$f":"'Offshore Wind'!AH504+'Offshore Wind'!AH551","v":46.418831990483362},{"$f":"'Offshore Wind'!AI504+'Offshore Wind'!AI551","v":45.111634294742764},{"$f":"'Offshore Wind'!AJ504+'Offshore Wind'!AJ551","v":43.841248507929578},{"$f":"'Offshore Wind'!AK504+'Offshore Wind'!AK551","v":42.606637972280922},{"$f":"'Offshore Wind'!AL504+'Offshore Wind'!AL551","v":41.406795223285478},{"$f":"'Offshore Wind'!AM504+'Offshore Wind'!AM551","v":40.240741167574257},{"$f":"'Offshore Wind'!AN504+'Offshore Wind'!AN551","v":39.107524283962654},{"$f":"'Offshore Wind'!AO504+'Offshore Wind'!AO551","v":38.006219846991996},{"$f":"'Offshore Wind'!AP504+'Offshore Wind'!AP551","v":36.935929172336863},{"$f":"'Offshore Wind'!AQ504+'Offshore Wind'!AQ551","v":35.895778883462405},{"$f":"'Offshore Wind'!AR504+'Offshore Wind'!AR551","v":34.884920198933344},{"$f":"'Offshore Wind'!AS504+'Offshore Wind'!AS551","v":33.90252823979295}]
["RC3OfOTRG88","RD","Constant",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L505+'Offshore Wind'!L552","v":87.019874436834598},{"$f":"'Offshore Wind'!M505+'Offshore Wind'!M552","v":87.019874436834598},{"$f":"'Offshore Wind'!N505+'Offshore Wind'!N552","v":87.019874436834598},{"$f":"'Offshore Wind'!O505+'Offshore Wind'!O552","v":87.019874436834598},{"$f":"'Offshore Wind'!P505+'Offshore Wind'!P552","v":87.019874436834598},{"$f":"'Offshore Wind'!Q505+'Offshore Wind'!Q552","v":87.019874436834598},{"$f":"'Offshore Wind'!R505+'Offshore Wind'!R552","v":87.019874436834598},{"$f":"'Offshore Wind'!S505+'Offshore Wind'!S552","v":87.019874436834598},{"$f":"'Offshore Wind'!T505+'Offshore Wind'!T552","v":87.019874436834598},{"$f":"'Offshore Wind'!U505+'Offshore Wind'!U552","v":87.019874436834598},{"$f":"'Offshore Wind'!V505+'Offshore Wind'!V552","v":87.019874436834598},{"$f":"'Offshore Wind'!W505+'Offshore Wind'!W552","v":87.019874436834598},{"$f":"'Offshore Wind'!X505+'Offshore Wind'!X552","v":87.019874436834598},{"$f":"'Offshore Wind'!Y505+'Offshore Wind'!Y552","v":87.019874436834598},{"$f":"'Offshore Wind'!Z505+'Offshore Wind'!Z552","v":87.019874436834598},{"$f":"'Offshore Wind'!AA505+'Offshore Wind'!AA552","v":87.019874436834598},{"$f":"'Offshore Wind'!AB505+'Offshore Wind'!AB552","v":87.019874436834598},{"$f":"'Offshore Wind'!AC505+'Offshore Wind'!AC552","v":87.019874436834598},{"$f":"'Offshore Wind'!AD505+'Offshore Wind'!AD552","v":87.019874436834598},{"$f":"'Offshore Wind'!AE505+'Offshore Wind'!AE552","v":87.019874436834598},{"$f":"'Offshore Wind'!AF505+'Offshore Wind'!AF552","v":87.019874436834598},{"$f":"'Offshore Wind'!AG505+'Offshore Wind'!AG552","v":87.019874436834598},{"$f":"'Offshore Wind'!AH505+'Offshore Wind'!AH552","v":87.019874436834598},{"$f":"'Offshore Wind'!AI505+'Offshore Wind'!AI552","v":87.019874436834598},{"$f":"'Offshore Wind'!AJ505+'Offshore Wind'!AJ552","v":87.019874436834598},{"$f":"'Offshore Wind'!AK505+'Offshore Wind'!AK552","v":87.019874436834598},{"$f":"'Offshore Wind'!AL505+'Offshore Wind'!AL552","v":87.019874436834598},{"$f":"'Offshore Wind'!AM505+'Offshore Wind'!AM552","v":87.019874436834598},{"$f":"'Offshore Wind'!AN505+'Offshore Wind'!AN552","v":87.019874436834598},{"$f":"'Offshore Wind'!AO505+'Offshore Wind'!AO552","v":87.019874436834598},{"$f":"'Offshore Wind'!AP505+'Offshore Wind'!AP552","v":87.019874436834598},{"$f":"'Offshore Wind'!AQ505+'Offshore Wind'!AQ552","v":87.019874436834598},{"$f":"'Offshore Wind'!AR505+'Offshore Wind'!AR552","v":87.019874436834598},{"$f":"'Offshore Wind'!AS505+'Offshore Wind'!AS552","v":87.019874436834598}]
["RL3OfOTRG99","RD","Low",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L506+'Offshore Wind'!L553","v":93.732825389120208},{"$f":"'Offshore Wind'!M506+'Offshore Wind'!M553","v":72.87457713255472},{"$f":"'Offshore Wind'!N506+'Offshore Wind'!N553","v":70.822360925880758},{"$f":"'Offshore Wind'!O506+'Offshore Wind'!O553","v":68.827937045758162},{"$f":"'Offshore Wind'!P506+'Offshore Wind'!P553","v":66.889678006253689},{"$f":"'Offshore Wind'!Q506+'Offshore Wind'!Q553","v":65.006002152959283},{"$f":"'Offshore Wind'!R506+'Offshore Wind'!R553","v":63.175372372333236},{"$f":"'Offshore Wind'!S506+'Offshore Wind'!S553","v":61.396294837387977},{"$f":"'Offshore Wind'!T506+'Offshore Wind'!T553","v":59.667317788700132},{"$f":"'Offshore Wind'!U506+'Offshore Wind'!U553","v":57.987030349748629},{"$f":"'Offshore Wind'!V506+'Offshore Wind'!V553","v":56.354061375613917},{"$f":"'Offshore Wind'!W506+'Offshore Wind'!W553","v":54.767078334099033},{"$f":"'Offshore Wind'!X506+'Offshore Wind'!X553","v":53.224786218359114},{"$f":"'Offshore Wind'!Y506+'Offshore Wind'!Y553","v":51.725926490152496},{"$f":"'Offshore Wind'!Z506+'Offshore Wind'!Z553","v":50.269276052850742},{"$f":"'Offshore Wind'!AA506+'Offshore Wind'!AA553","v":48.853646253369668},{"$f":"'Offshore Wind'!AB506+'Offshore Wind'!AB553","v":47.477881912206954},{"$f":"'Offshore Wind'!AC506+'Offshore Wind'!AC553","v":46.14086038079477},{"$f":"'Offshore Wind'!AD506+'Offshore Wind'!AD553","v":44.841490625398329},{"$f":"'Offshore Wind'!AE506+'Offshore Wind'!AE553","v":43.578712336812551},{"$f":"'Offshore Wind'!AF506+'Offshore Wind'!AF553","v":42.351495065130614},{"$f":"'Offshore Wind'!AG506+'Offshore Wind'!AG553","v":41.158837378878246},{"$f":"'Offshore Wind'!AH506+'Offshore Wind'!AH553","v":39.999766047827485},{"$f":"'Offshore Wind'!AI506+'Offshore Wind'!AI553","v":38.87333524882326},{"$f":"'Offshore Wind'!AJ506+'Offshore Wind'!AJ553","v":37.778625793974612},{"$f":"'Offshore Wind'!AK506+'Offshore Wind'!AK553","v":36.714744380580719},{"$f":"'Offshore Wind'!AL506+'Offshore Wind'!AL553","v":35.680822862179745},{"$f":"'Offshore Wind'!AM506+'Offshore Wind'!AM553","v":34.676017540125713},{"$f":"'Offshore Wind'!AN506+'Offshore Wind'!AN553","v":33.699508475115088},{"$f":"'Offshore Wind'!AO506+'Offshore Wind'!AO553","v":32.750498818101484},{"$f":"'Offshore Wind'!AP506+'Offshore Wind'!AP553","v":31.828214160052482},{"$f":"'Offshore Wind'!AQ506+'Offshore Wind'!AQ553","v":30.931901900017849},{"$f":"'Offshore Wind'!AR506+'Offshore Wind'!AR553","v":30.060830630993525},{"$f":"'Offshore Wind'!AS506+'Offshore Wind'!AS553","v":29.214289543080351}]
["RM3OfOTRG99","RD","Mid",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L507+'Offshore Wind'!L554","v":93.732825389120208},{"$f":"'Offshore Wind'!M507+'Offshore Wind'!M554","v":91.093221415693392},{"$f":"'Offshore Wind'!N507+'Offshore Wind'!N554","v":88.527951157350941},{"$f":"'Offshore Wind'!O507+'Offshore Wind'!O554","v":86.034921307197692},{"$f":"'Offshore Wind'!P507+'Offshore Wind'!P554","v":83.612097507817111},{"$f":"'Offshore Wind'!Q507+'Offshore Wind'!Q554","v":81.257502691199093},{"$f":"'Offshore Wind'!R507+'Offshore Wind'!R554","v":78.969215465416539},{"$f":"'Offshore Wind'!S507+'Offshore Wind'!S554","v":76.745368546734966},{"$f":"'Offshore Wind'!T507+'Offshore Wind'!T554","v":74.584147235875164},{"$f":"'Offshore Wind'!U507+'Offshore Wind'!U554","v":72.483787937185781},{"$f":"'Offshore Wind'!V507+'Offshore Wind'!V554","v":70.44257671951739},{"$f":"'Offshore Wind'!W507+'Offshore Wind'!W554","v":68.458847917623785},{"$f":"'Offshore Wind'!X507+'Offshore Wind'!X554","v":66.530982772948889},{"$f":"'Offshore Wind'!Y507+'Offshore Wind'!Y554","v":64.657408112690618},{"$f":"'Offshore Wind'!Z507+'Offshore Wind'!Z554","v":62.836595066063424},{"$f":"'Offshore Wind'!AA507+'Offshore Wind'!AA554","v":61.067057816712079},{"$f":"'Offshore Wind'!AB507+'Offshore Wind'!AB554","v":59.347352390258685},{"$f":"'Offshore Wind'!AC507+'Offshore Wind'!AC554","v":57.676075475993457},{"$f":"'Offshore Wind'!AD507+'Offshore Wind'!AD554","v":56.051863281747906},{"$f":"'Offshore Wind'!AE507+'Offshore Wind'!AE554","v":54.473390421015687},{"$f":"'Offshore Wind'!AF507+'Offshore Wind'!AF554","v":52.939368831413262},{"$f":"'Offshore Wind'!AG507+'Offshore Wind'!AG554","v":51.448546723597801},{"$f":"'Offshore Wind'!AH507+'Offshore Wind'!AH554","v":49.999707559784355},{"$f":"'Offshore Wind'!AI507+'Offshore Wind'!AI554","v":48.591669061029073},{"$f":"'Offshore Wind'!AJ507+'Offshore Wind'!AJ554","v":47.223282242468265},{"$f":"'Offshore Wind'!AK507+'Offshore Wind'!AK554","v":45.893430475725893},{"$f":"'Offshore Wind'!AL507+'Offshore Wind'!AL554","v":44.601028577724684},{"$f":"'Offshore Wind'!AM507+'Offshore Wind'!AM554","v":43.345021925157148},{"$f":"'Offshore Wind'!AN507+'Offshore Wind'!AN554","v":42.124385593893862},{"$f":"'Offshore Wind'!AO507+'Offshore Wind'!AO554","v":40.938123522626853},{"$f":"'Offshore Wind'!AP507+'Offshore Wind'!AP554","v":39.785267700065603},{"$f":"'Offshore Wind'!AQ507+'Offshore Wind'!AQ554","v":38.664877375022307},{"$f":"'Offshore Wind'!AR507+'Offshore Wind'!AR554","v":37.576038288741906},{"$f":"'Offshore Wind'!AS507+'Offshore Wind'!AS554","v":36.517861928850436}]
["RC3OfOTRG99","RD","Constant",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L508+'Offshore Wind'!L555","v":93.732825389120208},{"$f":"'Offshore Wind'!M508+'Offshore Wind'!M555","v":93.732825389120208},{"$f":"'Offshore Wind'!N508+'Offshore Wind'!N555","v":93.732825389120208},{"$f":"'Offshore Wind'!O508+'Offshore Wind'!O555","v":93.732825389120208},{"$f":"'Offshore Wind'!P508+'Offshore Wind'!P555","v":93.732825389120208},{"$f":"'Offshore Wind'!Q508+'Offshore Wind'!Q555","v":93.732825389120208},{"$f":"'Offshore Wind'!R508+'Offshore Wind'!R555","v":93.732825389120208},{"$f":"'Offshore Wind'!S508+'Offshore Wind'!S555","v":93.732825389120208},{"$f":"'Offshore Wind'!T508+'Offshore Wind'!T555","v":93.732825389120208},{"$f":"'Offshore Wind'!U508+'Offshore Wind'!U555","v":93.732825389120208},{"$f":"'Offshore Wind'!V508+'Offshore Wind'!V555","v":93.732825389120208},{"$f":"'Offshore Wind'!W508+'Offshore Wind'!W555","v":93.732825389120208},{"$f":"'Offshore Wind'!X508+'Offshore Wind'!X555","v":93.732825389120208},{"$f":"'Offshore Wind'!Y508+'Offshore Wind'!Y555","v":93.732825389120208},{"$f":"'Offshore Wind'!Z508+'Offshore Wind'!Z555","v":93.732825389120208},{"$f":"'Offshore Wind'!AA508+'Offshore Wind'!AA555","v":93.732825389120208},{"$f":"'Offshore Wind'!AB508+'Offshore Wind'!AB555","v":93.732825389120208},{"$f":"'Offshore Wind'!AC508+'Offshore Wind'!AC555","v":93.732825389120208},{"$f":"'Offshore Wind'!AD508+'Offshore Wind'!AD555","v":93.732825389120208},{"$f":"'Offshore Wind'!AE508+'Offshore Wind'!AE555","v":93.732825389120208},{"$f":"'Offshore Wind'!AF508+'Offshore Wind'!AF555","v":93.732825389120208},{"$f":"'Offshore Wind'!AG508+'Offshore Wind'!AG555","v":93.732825389120208},{"$f":"'Offshore Wind'!AH508+'Offshore Wind'!AH555","v":93.732825389120208},{"$f":"'Offshore Wind'!AI508+'Offshore Wind'!AI555","v":93.732825389120208},{"$f":"'Offshore Wind'!AJ508+'Offshore Wind'!AJ555","v":93.732825389120208},{"$f":"'Offshore Wind'!AK508+'Offshore Wind'!AK555","v":93.732825389120208},{"$f":"'Offshore Wind'!AL508+'Offshore Wind'!AL555","v":93.732825389120208},{"$f":"'Offshore Wind'!AM508+'Offshore Wind'!AM555","v":93.732825389120208},{"$f":"'Offshore Wind'!AN508+'Offshore Wind'!AN555","v":93.732825389120208},{"$f":"'Offshore Wind'!AO508+'Offshore Wind'!AO555","v":93.732825389120208},{"$f":"'Offshore Wind'!AP508+'Offshore Wind'!AP555","v":93.732825389120208},{"$f":"'Offshore Wind'!AQ508+'Offshore Wind'!AQ555","v":93.732825389120208},{"$f":"'Offshore Wind'!AR508+'Offshore Wind'!AR555","v":93.732825389120208},{"$f":"'Offshore Wind'!AS508+'Offshore Wind'!AS555","v":93.732825389120208}]
["RL3OfOTRG100","RD","Low",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L509+'Offshore Wind'!L556","v":101.12128271042586},{"$f":"'Offshore Wind'!M509+'Offshore Wind'!M556","v":78.618890298373074},{"$f":"'Offshore Wind'!N509+'Offshore Wind'!N556","v":76.404908863838372},{"$f":"'Offshore Wind'!O509+'Offshore Wind'!O556","v":74.253275215870801},{"$f":"'Offshore Wind'!P509+'Offshore Wind'!P556","v":72.162233582525118},{"$f":"'Offshore Wind'!Q509+'Offshore Wind'!Q556","v":70.130077636035352},{"$f":"'Offshore Wind'!R509+'Offshore Wind'!R556","v":68.155149100420161},{"$f":"'Offshore Wind'!S509+'Offshore Wind'!S556","v":66.23583639829981},{"$f":"'Offshore Wind'!T509+'Offshore Wind'!T556","v":64.370573335819941},{"$f":"'Offshore Wind'!U509+'Offshore Wind'!U556","v":62.557837824609003},{"$f":"'Offshore Wind'!V509+'Offshore Wind'!V556","v":60.796150639726626},{"$f":"'Offshore Wind'!W509+'Offshore Wind'!W556","v":59.084074212589442},{"$f":"'Offshore Wind'!X509+'Offshore Wind'!X556","v":57.420211457889003},{"$f":"'Offshore Wind'!Y509+'Offshore Wind'!Y556","v":55.803204633544993},{"$f":"'Offshore Wind'!Z509+'Offshore Wind'!Z556","v":54.231734232763131},{"$f":"'Offshore Wind'!AA509+'Offshore Wind'!AA556","v":52.70451790729382},{"$f":"'Offshore Wind'!AB509+'Offshore Wind'!AB556","v":51.220309421012701},{"$f":"'Offshore Wind'!AC509+'Offshore Wind'!AC556","v":49.777897632969548},{"$f":"'Offshore Wind'!AD509+'Offshore Wind'!AD556","v":48.37610550907533},{"$f":"'Offshore Wind'!AE509+'Offshore Wind'!AE556","v":47.013789161621119},{"$f":"'Offshore Wind'!AF509+'Offshore Wind'!AF556","v":45.689836915844992},{"$f":"'Offshore Wind'!AG509+'Offshore Wind'!AG556","v":44.403168402785461},{"$f":"'Offshore Wind'!AH509+'Offshore Wind'!AH556","v":43.152733677680743},{"$f":"'Offshore Wind'!AI509+'Offshore Wind'!AI556","v":41.937512363194919},{"$f":"'Offshore Wind'!AJ509+'Offshore Wind'!AJ556","v":40.756512816771618},{"$f":"'Offshore Wind'!AK509+'Offshore Wind'!AK556","v":39.608771321435675},{"$f":"'Offshore Wind'!AL509+'Offshore Wind'!AL556","v":38.493351299382738},{"$f":"'Offshore Wind'!AM509+'Offshore Wind'!AM556","v":37.409342547714829},{"$f":"'Offshore Wind'!AN509+'Offshore Wind'!AN556","v":36.355860495698344},{"$f":"'Offshore Wind'!AO509+'Offshore Wind'!AO556","v":35.332045482938305},{"$f":"'Offshore Wind'!AP509+'Offshore Wind'!AP556","v":34.337062057879976},{"$f":"'Offshore Wind'!AQ509+'Offshore Wind'!AQ556","v":33.370098296065287},{"$f":"'Offshore Wind'!AR509+'Offshore Wind'!AR556","v":32.430365137587785},{"$f":"'Offshore Wind'!AS509+'Offshore Wind'!AS556","v":31.51709574320553}]
["RM3OfOTRG100","RD","Mid",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L510+'Offshore Wind'!L557","v":101.12128271042586},{"$f":"'Offshore Wind'!M510+'Offshore Wind'!M557","v":98.273612872966339},{"$f":"'Offshore Wind'!N510+'Offshore Wind'!N557","v":95.506136079797969},{"$f":"'Offshore Wind'!O510+'Offshore Wind'!O557","v":92.816594019838476},{"$f":"'Offshore Wind'!P510+'Offshore Wind'!P557","v":90.202791978156398},{"$f":"'Offshore Wind'!Q510+'Offshore Wind'!Q557","v":87.662597045044194},{"$f":"'Offshore Wind'!R510+'Offshore Wind'!R557","v":85.193936375525197},{"$f":"'Offshore Wind'!S510+'Offshore Wind'!S557","v":82.794795497874759},{"$f":"'Offshore Wind'!T510+'Offshore Wind'!T557","v":80.463216669774923},{"$f":"'Offshore Wind'!U510+'Offshore Wind'!U557","v":78.197297280761248},{"$f":"'Offshore Wind'!V510+'Offshore Wind'!V557","v":75.995188299658281},{"$f":"'Offshore Wind'!W510+'Offshore Wind'!W557","v":73.855092765736799},{"$f":"'Offshore Wind'!X510+'Offshore Wind'!X557","v":71.775264322361252},{"$f":"'Offshore Wind'!Y510+'Offshore Wind'!Y557","v":69.754005791931235},{"$f":"'Offshore Wind'!Z510+'Offshore Wind'!Z557","v":67.789667790953914},{"$f":"'Offshore Wind'!AA510+'Offshore Wind'!AA557","v":65.880647384117268},{"$f":"'Offshore Wind'!AB510+'Offshore Wind'!AB557","v":64.025386776265876},{"$f":"'Offshore Wind'!AC510+'Offshore Wind'!AC557","v":62.222372041211933},{"$f":"'Offshore Wind'!AD510+'Offshore Wind'!AD557","v":60.470131886344163},{"$f":"'Offshore Wind'!AE510+'Offshore Wind'!AE557","v":58.767236452026395},{"$f":"'Offshore Wind'!AF510+'Offshore Wind'!AF557","v":57.112296144806237},{"$f":"'Offshore Wind'!AG510+'Offshore Wind'!AG557","v":55.503960503481821},{"$f":"'Offshore Wind'!AH510+'Offshore Wind'!AH557","v":53.940917097100929},{"$f":"'Offshore Wind'!AI510+'Offshore Wind'!AI557","v":52.421890453993647},{"$f":"'Offshore Wind'!AJ510+'Offshore Wind'!AJ557","v":50.945641020964516},{"$f":"'Offshore Wind'!AK510+'Offshore Wind'!AK557","v":49.510964151794589},{"$f":"'Offshore Wind'!AL510+'Offshore Wind'!AL557","v":48.116689124228415},{"$f":"'Offshore Wind'!AM510+'Offshore Wind'!AM557","v":46.761678184643536},{"$f":"'Offshore Wind'!AN510+'Offshore Wind'!AN557","v":45.444825619622932},{"$f":"'Offshore Wind'!AO510+'Offshore Wind'!AO557","v":44.16505685367288},{"$f":"'Offshore Wind'!AP510+'Offshore Wind'!AP557","v":42.921327572349966},{"$f":"'Offshore Wind'!AQ510+'Offshore Wind'!AQ557","v":41.712622870081603},{"$f":"'Offshore Wind'!AR510+'Offshore Wind'!AR557","v":40.537956421984731},{"$f":"'Offshore Wind'!AS510+'Offshore Wind'!AS557","v":39.396369679006909}]
["RC3OfOTRG100","RD","Constant",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L511+'Offshore Wind'!L558","v":101.12128271042586},{"$f":"'Offshore Wind'!M511+'Offshore Wind'!M558","v":101.12128271042586},{"$f":"'Offshore Wind'!N511+'Offshore Wind'!N558","v":101.12128271042586},{"$f":"'Offshore Wind'!O511+'Offshore Wind'!O558","v":101.12128271042586},{"$f":"'Offshore Wind'!P511+'Offshore Wind'!P558","v":101.12128271042586},{"$f":"'Offshore Wind'!Q511+'Offshore Wind'!Q558","v":101.12128271042586},{"$f":"'Offshore Wind'!R511+'Offshore Wind'!R558","v":101.12128271042586},{"$f":"'Offshore Wind'!S511+'Offshore Wind'!S558","v":101.12128271042586},{"$f":"'Offshore Wind'!T511+'Offshore Wind'!T558","v":101.12128271042586},{"$f":"'Offshore Wind'!U511+'Offshore Wind'!U558","v":101.12128271042586},{"$f":"'Offshore Wind'!V511+'Offshore Wind'!V558","v":101.12128271042586},{"$f":"'Offshore Wind'!W511+'Offshore Wind'!W558","v":101.12128271042586},{"$f":"'Offshore Wind'!X511+'Offshore Wind'!X558","v":101.12128271042586},{"$f":"'Offshore Wind'!Y511+'Offshore Wind'!Y558","v":101.12128271042586},{"$f":"'Offshore Wind'!Z511+'Offshore Wind'!Z558","v":101.12128271042586},{"$f":"'Offshore Wind'!AA511+'Offshore Wind'!AA558","v":101.12128271042586},{"$f":"'Offshore Wind'!AB511+'Offshore Wind'!AB558","v":101.12128271042586},{"$f":"'Offshore Wind'!AC511+'Offshore Wind'!AC558","v":101.12128271042586},{"$f":"'Offshore Wind'!AD511+'Offshore Wind'!AD558","v":101.12128271042586},{"$f":"'Offshore Wind'!AE511+'Offshore Wind'!AE558","v":101.12128271042586},{"$f":"'Offshore Wind'!AF511+'Offshore Wind'!AF558","v":101.12128271042586},{"$f":"'Offshore Wind'!AG511+'Offshore Wind'!AG558","v":101.12128271042586},{"$f":"'Offshore Wind'!AH511+'Offshore Wind'!AH558","v":101.12128271042586},{"$f":"'Offshore Wind'!AI511+'Offshore Wind'!AI558","v":101.12128271042586},{"$f":"'Offshore Wind'!AJ511+'Offshore Wind'!AJ558","v":101.12128271042586},{"$f":"'Offshore Wind'!AK511+'Offshore Wind'!AK558","v":101.12128271042586},{"$f":"'Offshore Wind'!AL511+'Offshore Wind'!AL558","v":101.12128271042586},{"$f":"'Offshore Wind'!AM511+'Offshore Wind'!AM558","v":101.12128271042586},{"$f":"'Offshore Wind'!AN511+'Offshore Wind'!AN558","v":101.12128271042586},{"$f":"'Offshore Wind'!AO511+'Offshore Wind'!AO558","v":101.12128271042586},{"$f":"'Offshore Wind'!AP511+'Offshore Wind'!AP558","v":101.12128271042586},{"$f":"'Offshore Wind'!AQ511+'Offshore Wind'!AQ558","v":101.12128271042586},{"$f":"'Offshore Wind'!AR511+'Offshore Wind'!AR558","v":101.12128271042586},{"$f":"'Offshore Wind'!AS511+'Offshore Wind'!AS558","v":101.12128271042586}]
["RL3OfOTRG111","RD","Low",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L512+'Offshore Wind'!L559","v":109.32390476623441},{"$f":"'Offshore Wind'!M512+'Offshore Wind'!M559","v":84.996193139866193},{"$f":"'Offshore Wind'!N512+'Offshore Wind'!N559","v":82.602620896559131},{"$f":"'Offshore Wind'!O512+'Offshore Wind'!O559","v":80.276453884854661},{"$f":"'Offshore Wind'!P512+'Offshore Wind'!P559","v":78.015793910428286},{"$f":"'Offshore Wind'!Q512+'Offshore Wind'!Q559","v":75.818796233882026},{"$f":"'Offshore Wind'!R512+'Offshore Wind'!R559","v":73.683668065403452},{"$f":"'Offshore Wind'!S512+'Offshore Wind'!S559","v":71.608667101817019},{"$f":"'Offshore Wind'!T512+'Offshore Wind'!T559","v":69.592100104833108},{"$f":"'Offshore Wind'!U512+'Offshore Wind'!U559","v":67.632321519334965},{"$f":"'Offshore Wind'!V512+'Offshore Wind'!V559","v":65.727732130575973},{"$f":"'Offshore Wind'!W512+'Offshore Wind'!W559","v":63.876777759191569},{"$f":"'Offshore Wind'!X512+'Offshore Wind'!X559","v":62.077947992960759},{"$f":"'Offshore Wind'!Y512+'Offshore Wind'!Y559","v":60.329774954282428},{"$f":"'Offshore Wind'!Z512+'Offshore Wind'!Z559","v":58.630832102360728},{"$f":"'Offshore Wind'!AA512+'Offshore Wind'!AA559","v":56.979733069121984},{"$f":"'Offshore Wind'!AB512+'Offshore Wind'!AB559","v":55.375130527913285},{"$f":"'Offshore Wind'!AC512+'Offshore Wind'!AC559","v":53.815715094059556},{"$f":"'Offshore Wind'!AD512+'Offshore Wind'!AD559","v":52.300214256382105},{"$f":"'Offshore Wind'!AE512+'Offshore Wind'!AE559","v":50.827391338806386},{"$f":"'Offshore Wind'!AF512+'Offshore Wind'!AF559","v":49.396044491211974},{"$f":"'Offshore Wind'!AG512+'Offshore Wind'!AG559","v":48.005005708701262},{"$f":"'Offshore Wind'!AH512+'Offshore Wind'!AH559","v":46.653139878486215},{"$f":"'Offshore Wind'!AI512+'Offshore Wind'!AI559","v":45.33934385361588},{"$f":"'Offshore Wind'!AJ512+'Offshore Wind'!AJ559","v":44.062545552788592},{"$f":"'Offshore Wind'!AK512+'Offshore Wind'!AK559","v":42.821703085514145},{"$f":"'Offshore Wind'!AL512+'Offshore Wind'!AL559","v":41.615803901912365},{"$f":"'Offshore Wind'!AM512+'Offshore Wind'!AM559","v":40.44386396645416},{"$f":"'Offshore Wind'!AN512+'Offshore Wind'!AN559","v":39.304926954970703},{"$f":"'Offshore Wind'!AO512+'Offshore Wind'!AO559","v":38.19806347427555},{"$f":"'Offshore Wind'!AP512+'Offshore Wind'!AP559","v":37.122370303763155},{"$f":"'Offshore Wind'!AQ512+'Offshore Wind'!AQ559","v":36.076969658364398},{"$f":"'Offshore Wind'!AR512+'Offshore Wind'!AR559","v":35.061008472258173},{"$f":"'Offshore Wind'!AS512+'Offshore Wind'!AS559","v":34.073657702754254}]
["RM3OfOTRG111","RD","Mid",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L513+'Offshore Wind'!L560","v":109.32390476623441},{"$f":"'Offshore Wind'!M513+'Offshore Wind'!M560","v":106.24524142483274},{"$f":"'Offshore Wind'!N513+'Offshore Wind'!N560","v":103.2532761206989},{"$f":"'Offshore Wind'!O513+'Offshore Wind'!O560","v":100.3455673560683},{"$f":"'Offshore Wind'!P513+'Offshore Wind'!P560","v":97.519742388035354},{"$f":"'Offshore Wind'!Q513+'Offshore Wind'!Q560","v":94.773495292352521},{"$f":"'Offshore Wind'!R513+'Offshore Wind'!R560","v":92.104585081754308},{"$f":"'Offshore Wind'!S513+'Offshore Wind'!S560","v":89.510833877271267},{"$f":"'Offshore Wind'!T513+'Offshore Wind'!T560","v":86.990125131041381},{"$f":"'Offshore Wind'!U513+'Offshore Wind'!U560","v":84.5404018991687},{"$f":"'Offshore Wind'!V513+'Offshore Wind'!V560","v":82.159665163219955},{"$f":"'Offshore Wind'!W513+'Offshore Wind'!W560","v":79.845972198989458},{"$f":"'Offshore Wind'!X513+'Offshore Wind'!X560","v":77.597434991200942},{"$f":"'Offshore Wind'!Y513+'Offshore Wind'!Y560","v":75.412218692853031},{"$f":"'Offshore Wind'!Z513+'Offshore Wind'!Z560","v":73.28854012795091},{"$f":"'Offshore Wind'!AA513+'Offshore Wind'!AA560","v":71.224666336402478},{"$f":"'Offshore Wind'!AB513+'Offshore Wind'!AB560","v":69.218913159891599},{"$f":"'Offshore Wind'!AC513+'Offshore Wind'!AC560","v":67.269643867574445},{"$f":"'Offshore Wind'!AD513+'Offshore Wind'!AD560","v":65.375267820477632},{"$f":"'Offshore Wind'!AE513+'Offshore Wind'!AE560","v":63.534239173507977},{"$f":"'Offshore Wind'!AF513+'Offshore Wind'!AF560","v":61.745055614014966},{"$f":"'Offshore Wind'!AG513+'Offshore Wind'!AG560","v":60.006257135876574},{"$f":"'Offshore Wind'!AH513+'Offshore Wind'!AH560","v":58.316424848107765},{"$f":"'Offshore Wind'!AI513+'Offshore Wind'!AI560","v":56.674179817019848},{"$f":"'Offshore Wind'!AJ513+'Offshore Wind'!AJ560","v":55.078181940985736},{"$f":"'Offshore Wind'!AK513+'Offshore Wind'!AK560","v":53.527128856892674},{"$f":"'Offshore Wind'!AL513+'Offshore Wind'!AL560","v":52.019754877390454},{"$f":"'Offshore Wind'!AM513+'Offshore Wind'!AM560","v":50.554829958067707},{"$f":"'Offshore Wind'!AN513+'Offshore Wind'!AN560","v":49.131158693713374},{"$f":"'Offshore Wind'!AO513+'Offshore Wind'!AO560","v":47.747579342844439},{"$f":"'Offshore Wind'!AP513+'Offshore Wind'!AP560","v":46.402962879703942},{"$f":"'Offshore Wind'!AQ513+'Offshore Wind'!AQ560","v":45.096212072955495},{"$f":"'Offshore Wind'!AR513+'Offshore Wind'!AR560","v":43.826260590322718},{"$f":"'Offshore Wind'!AS513+'Offshore Wind'!AS560","v":42.592072128442815}]
["RC3OfOTRG111","RD","Constant",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L514+'Offshore Wind'!L561","v":109.32390476623441},{"$f":"'Offshore Wind'!M514+'Offshore Wind'!M561","v":109.32390476623441},{"$f":"'Offshore Wind'!N514+'Offshore Wind'!N561","v":109.32390476623441},{"$f":"'Offshore Wind'!O514+'Offshore Wind'!O561","v":109.32390476623441},{"$f":"'Offshore Wind'!P514+'Offshore Wind'!P561","v":109.32390476623441},{"$f":"'Offshore Wind'!Q514+'Offshore Wind'!Q561","v":109.32390476623441},{"$f":"'Offshore Wind'!R514+'Offshore Wind'!R561","v":109.32390476623441},{"$f":"'Offshore Wind'!S514+'Offshore Wind'!S561","v":109.32390476623441},{"$f":"'Offshore Wind'!T514+'Offshore Wind'!T561","v":109.32390476623441},{"$f":"'Offshore Wind'!U514+'Offshore Wind'!U561","v":109.32390476623441},{"$f":"'Offshore Wind'!V514+'Offshore Wind'!V561","v":109.32390476623441},{"$f":"'Offshore Wind'!W514+'Offshore Wind'!W561","v":109.32390476623441},{"$f":"'Offshore Wind'!X514+'Offshore Wind'!X561","v":109.32390476623441},{"$f":"'Offshore Wind'!Y514+'Offshore Wind'!Y561","v":109.32390476623441},{"$f":"'Offshore Wind'!Z514+'Offshore Wind'!Z561","v":109.32390476623441},{"$f":"'Offshore Wind'!AA514+'Offshore Wind'!AA561","v":109.32390476623441},{"$f":"'Offshore Wind'!AB514+'Offshore Wind'!AB561","v":109.32390476623441},{"$f":"'Offshore Wind'!AC514+'Offshore Wind'!AC561","v":109.32390476623441},{"$f":"'Offshore Wind'!AD514+'Offshore Wind'!AD561","v":109.32390476623441},{"$f":"'Offshore Wind'!AE514+'Offshore Wind'!AE561","v":109.32390476623441},{"$f":"'Offshore Wind'!AF514+'Offshore Wind'!AF561","v":109.32390476623441},{"$f":"'Offshore Wind'!AG514+'Offshore Wind'!AG561","v":109.32390476623441},{"$f":"'Offshore Wind'!AH514+'Offshore Wind'!AH561","v":109.32390476623441},{"$f":"'Offshore Wind'!AI514+'Offshore Wind'!AI561","v":109.32390476623441},{"$f":"'Offshore Wind'!AJ514+'Offshore Wind'!AJ561","v":109.32390476623441},{"$f":"'Offshore Wind'!AK514+'Offshore Wind'!AK561","v":109.32390476623441},{"$f":"'Offshore Wind'!AL514+'Offshore Wind'!AL561","v":109.32390476623441},{"$f":"'Offshore Wind'!AM514+'Offshore Wind'!AM561","v":109.32390476623441},{"$f":"'Offshore Wind'!AN514+'Offshore Wind'!AN561","v":109.32390476623441},{"$f":"'Offshore Wind'!AO514+'Offshore Wind'!AO561","v":109.32390476623441},{"$f":"'Offshore Wind'!AP514+'Offshore Wind'!AP561","v":109.32390476623441},{"$f":"'Offshore Wind'!AQ514+'Offshore Wind'!AQ561","v":109.32390476623441},{"$f":"'Offshore Wind'!AR514+'Offshore Wind'!AR561","v":109.32390476623441},{"$f":"'Offshore Wind'!AS514+'Offshore Wind'!AS561","v":109.32390476623441}]
["RL3OfOTRG122","RD","Low",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L515+'Offshore Wind'!L562","v":108.49649652680675},{"$f":"'Offshore Wind'!M515+'Offshore Wind'!M562","v":84.352907019833367},{"$f":"'Offshore Wind'!N515+'Offshore Wind'!N562","v":81.97745031493497},{"$f":"'Offshore Wind'!O515+'Offshore Wind'!O562","v":79.668888691145284},{"$f":"'Offshore Wind'!P515+'Offshore Wind'!P562","v":77.425338320454571},{"$f":"'Offshore Wind'!Q515+'Offshore Wind'!Q562","v":75.244968425210715},{"$f":"'Offshore Wind'!R515+'Offshore Wind'!R562","v":73.12599978417137},{"$f":"'Offshore Wind'!S515+'Offshore Wind'!S562","v":71.066703280627436},{"$f":"'Offshore Wind'!T515+'Offshore Wind'!T562","v":69.065398491412552},{"$f":"'Offshore Wind'!U515+'Offshore Wind'!U562","v":67.120452315647327},{"$f":"'Offshore Wind'!V515+'Offshore Wind'!V562","v":65.230277642099551},{"$f":"'Offshore Wind'!W515+'Offshore Wind'!W562","v":63.393332054072857},{"$f":"'Offshore Wind'!X515+'Offshore Wind'!X562","v":61.608116570766633},{"$f":"'Offshore Wind'!Y515+'Offshore Wind'!Y562","v":59.873174424080688},{"$f":"'Offshore Wind'!Z515+'Offshore Wind'!Z562","v":58.187089869866185},{"$f":"'Offshore Wind'!AA515+'Offshore Wind'!AA562","v":56.548487032652758},{"$f":"'Offshore Wind'!AB515+'Offshore Wind'!AB562","v":54.956028782909328},{"$f":"'Offshore Wind'!AC515+'Offshore Wind'!AC562","v":53.408415645922155},{"$f":"'Offshore Wind'!AD515+'Offshore Wind'!AD562","v":51.904384741400079},{"$f":"'Offshore Wind'!AE515+'Offshore Wind'!AE562","v":50.442708752941328},{"$f":"'Offshore Wind'!AF515+'Offshore Wind'!AF562","v":49.022194926521109},{"$f":"'Offshore Wind'!AG515+'Offshore Wind'!AG562","v":47.641684097182889},{"$f":"'Offshore Wind'!AH515+'Offshore Wind'!AH562","v":46.300049743138693},{"$f":"'Offshore Wind'!AI515+'Offshore Wind'!AI562","v":44.996197066507058},{"$f":"'Offshore Wind'!AJ515+'Offshore Wind'!AJ562","v":43.72906209993819},{"$f":"'Offshore Wind'!AK515+'Offshore Wind'!AK562","v":42.497610838397293},{"$f":"'Offshore Wind'!AL515+'Offshore Wind'!AL562","v":41.300838395397811},{"$f":"'Offshore Wind'!AM515+'Offshore Wind'!AM562","v":40.137768182995927},{"$f":"'Offshore Wind'!AN515+'Offshore Wind'!AN562","v":39.007451114877142},{"$f":"'Offshore Wind'!AO515+'Offshore Wind'!AO562","v":37.90896483188461},{"$f":"'Offshore Wind'!AP515+'Offshore Wind'!AP562","v":36.841412949357498},{"$f":"'Offshore Wind'!AQ515+'Offshore Wind'!AQ562","v":35.803924325664845},{"$f":"'Offshore Wind'!AR515+'Offshore Wind'!AR562","v":34.795652351338241},{"$f":"'Offshore Wind'!AS515+'Offshore Wind'!AS562","v":33.815774258223257}]
["RM3OfOTRG122","RD","Mid",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L516+'Offshore Wind'!L563","v":108.49649652680675},{"$f":"'Offshore Wind'!M516+'Offshore Wind'!M563","v":105.44113377479171},{"$f":"'Offshore Wind'!N516+'Offshore Wind'!N563","v":102.4718128936687},{"$f":"'Offshore Wind'!O516+'Offshore Wind'!O563","v":99.586110863931594},{"$f":"'Offshore Wind'!P516+'Offshore Wind'!P563","v":96.781672900568211},{"$f":"'Offshore Wind'!Q516+'Offshore Wind'!Q563","v":94.056210531513386},{"$f":"'Offshore Wind'!R516+'Offshore Wind'!R563","v":91.407499730214212},{"$f":"'Offshore Wind'!S516+'Offshore Wind'!S563","v":88.833379100784299},{"$f":"'Offshore Wind'!T516+'Offshore Wind'!T563","v":86.331748114265693},{"$f":"'Offshore Wind'!U516+'Offshore Wind'!U563","v":83.900565394559152},{"$f":"'Offshore Wind'!V516+'Offshore Wind'!V563","v":81.537847052624443},{"$f":"'Offshore Wind'!W516+'Offshore Wind'!W563","v":79.241665067591072},{"$f":"'Offshore Wind'!X516+'Offshore Wind'!X563","v":77.010145713458286},{"$f":"'Offshore Wind'!Y516+'Offshore Wind'!Y563","v":74.841468030100856},{"$f":"'Offshore Wind'!Z516+'Offshore Wind'!Z563","v":72.733862337332724},{"$f":"'Offshore Wind'!AA516+'Offshore Wind'!AA563","v":70.685608790815948},{"$f":"'Offshore Wind'!AB516+'Offshore Wind'!AB563","v":68.695035978636653},{"$f":"'Offshore Wind'!AC516+'Offshore Wind'!AC563","v":66.760519557402688},{"$f":"'Offshore Wind'!AD516+'Offshore Wind'!AD563","v":64.880480926750096},{"$f":"'Offshore Wind'!AE516+'Offshore Wind'!AE563","v":63.053385941176657},{"$f":"'Offshore Wind'!AF516+'Offshore Wind'!AF563","v":61.277743658151387},{"$f":"'Offshore Wind'!AG516+'Offshore Wind'!AG563","v":59.552105121478604},{"$f":"'Offshore Wind'!AH516+'Offshore Wind'!AH563","v":57.875062178923365},{"$f":"'Offshore Wind'!AI516+'Offshore Wind'!AI563","v":56.245246333133821},{"$f":"'Offshore Wind'!AJ516+'Offshore Wind'!AJ563","v":54.661327624922734},{"$f":"'Offshore Wind'!AK516+'Offshore Wind'!AK563","v":53.122013547996609},{"$f":"'Offshore Wind'!AL516+'Offshore Wind'!AL563","v":51.626047994247259},{"$f":"'Offshore Wind'!AM516+'Offshore Wind'!AM563","v":50.172210228744916},{"$f":"'Offshore Wind'!AN516+'Offshore Wind'!AN563","v":48.759313893596428},{"$f":"'Offshore Wind'!AO516+'Offshore Wind'!AO563","v":47.386206039855765},{"$f":"'Offshore Wind'!AP516+'Offshore Wind'!AP563","v":46.051766186696874},{"$f":"'Offshore Wind'!AQ516+'Offshore Wind'!AQ563","v":44.754905407081054},{"$f":"'Offshore Wind'!AR516+'Offshore Wind'!AR563","v":43.494565439172803},{"$f":"'Offshore Wind'!AS516+'Offshore Wind'!AS563","v":42.269717822779072}]
["RC3OfOTRG122","RD","Constant",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L517+'Offshore Wind'!L564","v":108.49649652680675},{"$f":"'Offshore Wind'!M517+'Offshore Wind'!M564","v":108.49649652680675},{"$f":"'Offshore Wind'!N517+'Offshore Wind'!N564","v":108.49649652680675},{"$f":"'Offshore Wind'!O517+'Offshore Wind'!O564","v":108.49649652680675},{"$f":"'Offshore Wind'!P517+'Offshore Wind'!P564","v":108.49649652680675},{"$f":"'Offshore Wind'!Q517+'Offshore Wind'!Q564","v":108.49649652680675},{"$f":"'Offshore Wind'!R517+'Offshore Wind'!R564","v":108.49649652680675},{"$f":"'Offshore Wind'!S517+'Offshore Wind'!S564","v":108.49649652680675},{"$f":"'Offshore Wind'!T517+'Offshore Wind'!T564","v":108.49649652680675},{"$f":"'Offshore Wind'!U517+'Offshore Wind'!U564","v":108.49649652680675},{"$f":"'Offshore Wind'!V517+'Offshore Wind'!V564","v":108.49649652680675},{"$f":"'Offshore Wind'!W517+'Offshore Wind'!W564","v":108.49649652680675},{"$f":"'Offshore Wind'!X517+'Offshore Wind'!X564","v":108.49649652680675},{"$f":"'Offshore Wind'!Y517+'Offshore Wind'!Y564","v":108.49649652680675},{"$f":"'Offshore Wind'!Z517+'Offshore Wind'!Z564","v":108.49649652680675},{"$f":"'Offshore Wind'!AA517+'Offshore Wind'!AA564","v":108.49649652680675},{"$f":"'Offshore Wind'!AB517+'Offshore Wind'!AB564","v":108.49649652680675},{"$f":"'Offshore Wind'!AC517+'Offshore Wind'!AC564","v":108.49649652680675},{"$f":"'Offshore Wind'!AD517+'Offshore Wind'!AD564","v":108.49649652680675},{"$f":"'Offshore Wind'!AE517+'Offshore Wind'!AE564","v":108.49649652680675},{"$f":"'Offshore Wind'!AF517+'Offshore Wind'!AF564","v":108.49649652680675},{"$f":"'Offshore Wind'!AG517+'Offshore Wind'!AG564","v":108.49649652680675},{"$f":"'Offshore Wind'!AH517+'Offshore Wind'!AH564","v":108.49649652680675},{"$f":"'Offshore Wind'!AI517+'Offshore Wind'!AI564","v":108.49649652680675},{"$f":"'Offshore Wind'!AJ517+'Offshore Wind'!AJ564","v":108.49649652680675},{"$f":"'Offshore Wind'!AK517+'Offshore Wind'!AK564","v":108.49649652680675},{"$f":"'Offshore Wind'!AL517+'Offshore Wind'!AL564","v":108.49649652680675},{"$f":"'Offshore Wind'!AM517+'Offshore Wind'!AM564","v":108.49649652680675},{"$f":"'Offshore Wind'!AN517+'Offshore Wind'!AN564","v":108.49649652680675},{"$f":"'Offshore Wind'!AO517+'Offshore Wind'!AO564","v":108.49649652680675},{"$f":"'Offshore Wind'!AP517+'Offshore Wind'!AP564","v":108.49649652680675},{"$f":"'Offshore Wind'!AQ517+'Offshore Wind'!AQ564","v":108.49649652680675},{"$f":"'Offshore Wind'!AR517+'Offshore Wind'!AR564","v":108.49649652680675},{"$f":"'Offshore Wind'!AS517+'Offshore Wind'!AS564","v":108.49649652680675}]
["RL3OfOTRG133","RD","Low",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L518+'Offshore Wind'!L565","v":103.27457875779119},{"$f":"'Offshore Wind'!M518+'Offshore Wind'!M565","v":80.293016072791104},{"$f":"'Offshore Wind'!N518+'Offshore Wind'!N565","v":78.031889691672063},{"$f":"'Offshore Wind'!O518+'Offshore Wind'!O565","v":75.834438742881517},{"$f":"'Offshore Wind'!P518+'Offshore Wind'!P565","v":73.698870066728702},{"$f":"'Offshore Wind'!Q518+'Offshore Wind'!Q565","v":71.623441000575923},{"$f":"'Offshore Wind'!R518+'Offshore Wind'!R565","v":69.60645795679406},{"$f":"'Offshore Wind'!S518+'Offshore Wind'!S565","v":67.646275040764635},{"$f":"'Offshore Wind'!T518+'Offshore Wind'!T565","v":65.741292707800071},{"$f":"'Offshore Wind'!U518+'Offshore Wind'!U565","v":63.889956457886207},{"$f":"'Offshore Wind'!V518+'Offshore Wind'!V565","v":62.090755567182242},{"$f":"'Offshore Wind'!W518+'Offshore Wind'!W565","v":60.342221855242819},{"$f":"'Offshore Wind'!X518+'Offshore Wind'!X565","v":58.642928486956173},{"$f":"'Offshore Wind'!Y518+'Offshore Wind'!Y565","v":56.991488808220929},{"$f":"'Offshore Wind'!Z518+'Offshore Wind'!Z565","v":55.386555214411295},{"$f":"'Offshore Wind'!AA518+'Offshore Wind'!AA565","v":53.826818050707345},{"$f":"'Offshore Wind'!AB518+'Offshore Wind'!AB565","v":52.311004543392954},{"$f":"'Offshore Wind'!AC518+'Offshore Wind'!AC565","v":50.837877761249487},{"$f":"'Offshore Wind'!AD518+'Offshore Wind'!AD565","v":49.406235606197605},{"$f":"'Offshore Wind'!AE518+'Offshore Wind'!AE565","v":48.014909832363436},{"$f":"'Offshore Wind'!AF518+'Offshore Wind'!AF565","v":46.662765092768836},{"$f":"'Offshore Wind'!AG518+'Offshore Wind'!AG565","v":45.3486980128678},{"$f":"'Offshore Wind'!AH518+'Offshore Wind'!AH565","v":44.071636290172805},{"$f":"'Offshore Wind'!AI518+'Offshore Wind'!AI565","v":42.830537819236639},{"$f":"'Offshore Wind'!AJ518+'Offshore Wind'!AJ565","v":41.62438984127558},{"$f":"'Offshore Wind'!AK518+'Offshore Wind'!AK565","v":40.452208117739787},{"$f":"'Offshore Wind'!AL518+'Offshore Wind'!AL565","v":39.313036127156977},{"$f":"'Offshore Wind'!AM518+'Offshore Wind'!AM565","v":38.205944284593549},{"$f":"'Offshore Wind'!AN518+'Offshore Wind'!AN565","v":37.130029183096539},{"$f":"'Offshore Wind'!AO518+'Offshore Wind'!AO565","v":36.084412856497124},{"$f":"'Offshore Wind'!AP518+'Offshore Wind'!AP565","v":35.068242062974456},{"$f":"'Offshore Wind'!AQ518+'Offshore Wind'!AQ565","v":34.080687588794852},{"$f":"'Offshore Wind'!AR518+'Offshore Wind'!AR565","v":33.12094357165843},{"$f":"'Offshore Wind'!AS518+'Offshore Wind'!AS565","v":32.188226843100885}]
["RM3OfOTRG133","RD","Mid",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L519+'Offshore Wind'!L566","v":103.27457875779119},{"$f":"'Offshore Wind'!M519+'Offshore Wind'!M566","v":100.36627009098888},{"$f":"'Offshore Wind'!N519+'Offshore Wind'!N566","v":97.539862114590065},{"$f":"'Offshore Wind'!O519+'Offshore Wind'!O566","v":94.793048428601878},{"$f":"'Offshore Wind'!P519+'Offshore Wind'!P566","v":92.123587583410881},{"$f":"'Offshore Wind'!Q519+'Offshore Wind'!Q566","v":89.529301250719897},{"$f":"'Offshore Wind'!R519+'Offshore Wind'!R566","v":87.008072445992568},{"$f":"'Offshore Wind'!S519+'Offshore Wind'!S566","v":84.557843800955794},{"$f":"'Offshore Wind'!T519+'Offshore Wind'!T566","v":82.176615884750092},{"$f":"'Offshore Wind'!U519+'Offshore Wind'!U566","v":79.862445572357757},{"$f":"'Offshore Wind'!V519+'Offshore Wind'!V566","v":77.613444458977796},{"$f":"'Offshore Wind'!W519+'Offshore Wind'!W566","v":75.427777319053519},{"$f":"'Offshore Wind'!X519+'Offshore Wind'!X566","v":73.30366060869521},{"$f":"'Offshore Wind'!Y519+'Offshore Wind'!Y566","v":71.239361010276156},{"$f":"'Offshore Wind'!Z519+'Offshore Wind'!Z566","v":69.233194018014117},{"$f":"'Offshore Wind'!AA519+'Offshore Wind'!AA566","v":67.283522563384182},{"$f":"'Offshore Wind'!AB519+'Offshore Wind'!AB566","v":65.388755679241186},{"$f":"'Offshore Wind'!AC519+'Offshore Wind'!AC566","v":63.547347201561855},{"$f":"'Offshore Wind'!AD519+'Offshore Wind'!AD566","v":61.757794507747001},{"$f":"'Offshore Wind'!AE519+'Offshore Wind'!AE566","v":60.018637290454294},{"$f":"'Offshore Wind'!AF519+'Offshore Wind'!AF566","v":58.328456365961038},{"$f":"'Offshore Wind'!AG519+'Offshore Wind'!AG566","v":56.685872516084743},{"$f":"'Offshore Wind'!AH519+'Offshore Wind'!AH566","v":55.089545362716002},{"$f":"'Offshore Wind'!AI519+'Offshore Wind'!AI566","v":53.538172274045799},{"$f":"'Offshore Wind'!AJ519+'Offshore Wind'!AJ566","v":52.030487301594469},{"$f":"'Offshore Wind'!AK519+'Offshore Wind'!AK566","v":50.565260147174733},{"$f":"'Offshore Wind'!AL519+'Offshore Wind'!AL566","v":49.141295158946214},{"$f":"'Offshore Wind'!AM519+'Offshore Wind'!AM566","v":47.757430355741938},{"$f":"'Offshore Wind'!AN519+'Offshore Wind'!AN566","v":46.41253647887067},{"$f":"'Offshore Wind'!AO519+'Offshore Wind'!AO566","v":45.105516070621405},{"$f":"'Offshore Wind'!AP519+'Offshore Wind'!AP566","v":43.835302578718071},{"$f":"'Offshore Wind'!AQ519+'Offshore Wind'!AQ566","v":42.600859485993567},{"$f":"'Offshore Wind'!AR519+'Offshore Wind'!AR566","v":41.401179464573033},{"$f":"'Offshore Wind'!AS519+'Offshore Wind'!AS566","v":40.235283553876108}]
["RC3OfOTRG133","RD","Constant",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L520+'Offshore Wind'!L567","v":103.27457875779119},{"$f":"'Offshore Wind'!M520+'Offshore Wind'!M567","v":103.27457875779119},{"$f":"'Offshore Wind'!N520+'Offshore Wind'!N567","v":103.27457875779119},{"$f":"'Offshore Wind'!O520+'Offshore Wind'!O567","v":103.27457875779119},{"$f":"'Offshore Wind'!P520+'Offshore Wind'!P567","v":103.27457875779119},{"$f":"'Offshore Wind'!Q520+'Offshore Wind'!Q567","v":103.27457875779119},{"$f":"'Offshore Wind'!R520+'Offshore Wind'!R567","v":103.27457875779119},{"$f":"'Offshore Wind'!S520+'Offshore Wind'!S567","v":103.27457875779119},{"$f":"'Offshore Wind'!T520+'Offshore Wind'!T567","v":103.27457875779119},{"$f":"'Offshore Wind'!U520+'Offshore Wind'!U567","v":103.27457875779119},{"$f":"'Offshore Wind'!V520+'Offshore Wind'!V567","v":103.27457875779119},{"$f":"'Offshore Wind'!W520+'Offshore Wind'!W567","v":103.27457875779119},{"$f":"'Offshore Wind'!X520+'Offshore Wind'!X567","v":103.27457875779119},{"$f":"'Offshore Wind'!Y520+'Offshore Wind'!Y567","v":103.27457875779119},{"$f":"'Offshore Wind'!Z520+'Offshore Wind'!Z567","v":103.27457875779119},{"$f":"'Offshore Wind'!AA520+'Offshore Wind'!AA567","v":103.27457875779119},{"$f":"'Offshore Wind'!AB520+'Offshore Wind'!AB567","v":103.27457875779119},{"$f":"'Offshore Wind'!AC520+'Offshore Wind'!AC567","v":103.27457875779119},{"$f":"'Offshore Wind'!AD520+'Offshore Wind'!AD567","v":103.27457875779119},{"$f":"'Offshore Wind'!AE520+'Offshore Wind'!AE567","v":103.27457875779119},{"$f":"'Offshore Wind'!AF520+'Offshore Wind'!AF567","v":103.27457875779119},{"$f":"'Offshore Wind'!AG520+'Offshore Wind'!AG567","v":103.27457875779119},{"$f":"'Offshore Wind'!AH520+'Offshore Wind'!AH567","v":103.27457875779119},{"$f":"'Offshore Wind'!AI520+'Offshore Wind'!AI567","v":103.27457875779119},{"$f":"'Offshore Wind'!AJ520+'Offshore Wind'!AJ567","v":103.27457875779119},{"$f":"'Offshore Wind'!AK520+'Offshore Wind'!AK567","v":103.27457875779119},{"$f":"'Offshore Wind'!AL520+'Offshore Wind'!AL567","v":103.27457875779119},{"$f":"'Offshore Wind'!AM520+'Offshore Wind'!AM567","v":103.27457875779119},{"$f":"'Offshore Wind'!AN520+'Offshore Wind'!AN567","v":103.27457875779119},{"$f":"'Offshore Wind'!AO520+'Offshore Wind'!AO567","v":103.27457875779119},{"$f":"'Offshore Wind'!AP520+'Offshore Wind'!AP567","v":103.27457875779119},{"$f":"'Offshore Wind'!AQ520+'Offshore Wind'!AQ567","v":103.27457875779119},{"$f":"'Offshore Wind'!AR520+'Offshore Wind'!AR567","v":103.27457875779119},{"$f":"'Offshore Wind'!AS520+'Offshore Wind'!AS567","v":103.27457875779119}]
["RL3OfOTRG144","RD","Low",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L521+'Offshore Wind'!L568","v":97.419414852961552},{"$f":"'Offshore Wind'!M521+'Offshore Wind'!M568","v":75.74079445955266},{"$f":"'Offshore Wind'!N521+'Offshore Wind'!N568","v":73.60786289394612},{"$f":"'Offshore Wind'!O521+'Offshore Wind'!O568","v":71.534996674841736},{"$f":"'Offshore Wind'!P521+'Offshore Wind'!P568","v":69.520504305939923},{"$f":"'Offshore Wind'!Q521+'Offshore Wind'!Q568","v":67.562741925057978},{"$f":"'Offshore Wind'!R521+'Offshore Wind'!R568","v":65.660111962708697},{"$f":"'Offshore Wind'!S521+'Offshore Wind'!S568","v":63.811061838454854},{"$f":"'Offshore Wind'!T521+'Offshore Wind'!T568","v":62.014082693975539},{"$f":"'Offshore Wind'!U521+'Offshore Wind'!U568","v":60.26770816181044},{"$f":"'Offshore Wind'!V521+'Offshore Wind'!V568","v":58.570513168777509},{"$f":"'Offshore Wind'!W521+'Offshore Wind'!W568","v":56.921112773087543},{"$f":"'Offshore Wind'!X521+'Offshore Wind'!X568","v":55.318161034206561},{"$f":"'Offshore Wind'!Y521+'Offshore Wind'!Y568","v":53.760349914544037},{"$f":"'Offshore Wind'!Z521+'Offshore Wind'!Z568","v":52.246408212070619},{"$f":"'Offshore Wind'!AA521+'Offshore Wind'!AA568","v":50.775100522994293},{"$f":"'Offshore Wind'!AB521+'Offshore Wind'!AB568","v":49.345226233648496},{"$f":"'Offshore Wind'!AC521+'Offshore Wind'!AC568","v":47.955618540769713},{"$f":"'Offshore Wind'!AD521+'Offshore Wind'!AD568","v":46.605143499364956},{"$f":"'Offshore Wind'!AE521+'Offshore Wind'!AE568","v":45.292699097392095},{"$f":"'Offshore Wind'!AF521+'Offshore Wind'!AF568","v":44.017214356498116},{"$f":"'Offshore Wind'!AG521+'Offshore Wind'!AG568","v":42.777648458081501},{"$f":"'Offshore Wind'!AH521+'Offshore Wind'!AH568","v":41.572989893965342},{"$f":"'Offshore Wind'!AI521+'Offshore Wind'!AI568","v":40.40225564098845},{"$f":"'Offshore Wind'!AJ521+'Offshore Wind'!AJ568","v":39.264490358840689},{"$f":"'Offshore Wind'!AK521+'Offshore Wind'!AK568","v":38.158765610487961},{"$f":"'Offshore Wind'!AL521+'Offshore Wind'!AL568","v":37.084179104550856},{"$f":"'Offshore Wind'!AM521+'Offshore Wind'!AM568","v":36.039853959018572},{"$f":"'Offshore Wind'!AN521+'Offshore Wind'!AN568","v":35.024937985697349},{"$f":"'Offshore Wind'!AO521+'Offshore Wind'!AO568","v":34.038602994809445},{"$f":"'Offshore Wind'!AP521+'Offshore Wind'!AP568","v":33.080044119175405},{"$f":"'Offshore Wind'!AQ521+'Offshore Wind'!AQ568","v":32.148479157427808},{"$f":"'Offshore Wind'!AR521+'Offshore Wind'!AR568","v":31.243147935720856},{"$f":"'Offshore Wind'!AS521+'Offshore Wind'!AS568","v":30.363311687414793}]
["RM3OfOTRG144","RD","Mid",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L522+'Offshore Wind'!L569","v":97.419414852961552},{"$f":"'Offshore Wind'!M522+'Offshore Wind'!M569","v":94.675993074440825},{"$f":"'Offshore Wind'!N522+'Offshore Wind'!N569","v":92.009828617432646},{"$f":"'Offshore Wind'!O522+'Offshore Wind'!O569","v":89.418745843552159},{"$f":"'Offshore Wind'!P522+'Offshore Wind'!P569","v":86.900630382424893},{"$f":"'Offshore Wind'!Q522+'Offshore Wind'!Q569","v":84.453427406322476},{"$f":"'Offshore Wind'!R522+'Offshore Wind'!R569","v":82.075139953385872},{"$f":"'Offshore Wind'!S522+'Offshore Wind'!S569","v":79.763827298068563},{"$f":"'Offshore Wind'!T522+'Offshore Wind'!T569","v":77.51760336746942},{"$f":"'Offshore Wind'!U522+'Offshore Wind'!U569","v":75.334635202263044},{"$f":"'Offshore Wind'!V522+'Offshore Wind'!V569","v":73.213141460971883},{"$f":"'Offshore Wind'!W522+'Offshore Wind'!W569","v":71.151390966359429},{"$f":"'Offshore Wind'!X522+'Offshore Wind'!X569","v":69.1477012927582},{"$f":"'Offshore Wind'!Y522+'Offshore Wind'!Y569","v":67.200437393180039},{"$f":"'Offshore Wind'!Z522+'Offshore Wind'!Z569","v":65.308010265088271},{"$f":"'Offshore Wind'!AA522+'Offshore Wind'!AA569","v":63.468875653742863},{"$f":"'Offshore Wind'!AB522+'Offshore Wind'!AB569","v":61.681532792060615},{"$f":"'Offshore Wind'!AC522+'Offshore Wind'!AC569","v":59.944523175962139},{"$f":"'Offshore Wind'!AD522+'Offshore Wind'!AD569","v":58.256429374206192},{"$f":"'Offshore Wind'!AE522+'Offshore Wind'!AE569","v":56.615873871740114},{"$f":"'Offshore Wind'!AF522+'Offshore Wind'!AF569","v":55.021517945622641},{"$f":"'Offshore Wind'!AG522+'Offshore Wind'!AG569","v":53.472060572601869},{"$f":"'Offshore Wind'!AH522+'Offshore Wind'!AH569","v":51.966237367456678},{"$f":"'Offshore Wind'!AI522+'Offshore Wind'!AI569","v":50.502819551235561},{"$f":"'Offshore Wind'!AJ522+'Offshore Wind'!AJ569","v":49.080612948550858},{"$f":"'Offshore Wind'!AK522+'Offshore Wind'!AK569","v":47.698457013109952},{"$f":"'Offshore Wind'!AL522+'Offshore Wind'!AL569","v":46.35522388068857},{"$f":"'Offshore Wind'!AM522+'Offshore Wind'!AM569","v":45.049817448773219},{"$f":"'Offshore Wind'!AN522+'Offshore Wind'!AN569","v":43.781172482121683},{"$f":"'Offshore Wind'!AO522+'Offshore Wind'!AO569","v":42.548253743511808},{"$f":"'Offshore Wind'!AP522+'Offshore Wind'!AP569","v":41.350055148969254},{"$f":"'Offshore Wind'!AQ522+'Offshore Wind'!AQ569","v":40.185598946784758},{"$f":"'Offshore Wind'!AR522+'Offshore Wind'!AR569","v":39.05393491965107},{"$f":"'Offshore Wind'!AS522+'Offshore Wind'!AS569","v":37.954139609268488}]
["RC3OfOTRG144","RD","Constant",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L523+'Offshore Wind'!L570","v":97.419414852961552},{"$f":"'Offshore Wind'!M523+'Offshore Wind'!M570","v":97.419414852961552},{"$f":"'Offshore Wind'!N523+'Offshore Wind'!N570","v":97.419414852961552},{"$f":"'Offshore Wind'!O523+'Offshore Wind'!O570","v":97.419414852961552},{"$f":"'Offshore Wind'!P523+'Offshore Wind'!P570","v":97.419414852961552},{"$f":"'Offshore Wind'!Q523+'Offshore Wind'!Q570","v":97.419414852961552},{"$f":"'Offshore Wind'!R523+'Offshore Wind'!R570","v":97.419414852961552},{"$f":"'Offshore Wind'!S523+'Offshore Wind'!S570","v":97.419414852961552},{"$f":"'Offshore Wind'!T523+'Offshore Wind'!T570","v":97.419414852961552},{"$f":"'Offshore Wind'!U523+'Offshore Wind'!U570","v":97.419414852961552},{"$f":"'Offshore Wind'!V523+'Offshore Wind'!V570","v":97.419414852961552},{"$f":"'Offshore Wind'!W523+'Offshore Wind'!W570","v":97.419414852961552},{"$f":"'Offshore Wind'!X523+'Offshore Wind'!X570","v":97.419414852961552},{"$f":"'Offshore Wind'!Y523+'Offshore Wind'!Y570","v":97.419414852961552},{"$f":"'Offshore Wind'!Z523+'Offshore Wind'!Z570","v":97.419414852961552},{"$f":"'Offshore Wind'!AA523+'Offshore Wind'!AA570","v":97.419414852961552},{"$f":"'Offshore Wind'!AB523+'Offshore Wind'!AB570","v":97.419414852961552},{"$f":"'Offshore Wind'!AC523+'Offshore Wind'!AC570","v":97.419414852961552},{"$f":"'Offshore Wind'!AD523+'Offshore Wind'!AD570","v":97.419414852961552},{"$f":"'Offshore Wind'!AE523+'Offshore Wind'!AE570","v":97.419414852961552},{"$f":"'Offshore Wind'!AF523+'Offshore Wind'!AF570","v":97.419414852961552},{"$f":"'Offshore Wind'!AG523+'Offshore Wind'!AG570","v":97.419414852961552},{"$f":"'Offshore Wind'!AH523+'Offshore Wind'!AH570","v":97.419414852961552},{"$f":"'Offshore Wind'!AI523+'Offshore Wind'!AI570","v":97.419414852961552},{"$f":"'Offshore Wind'!AJ523+'Offshore Wind'!AJ570","v":97.419414852961552},{"$f":"'Offshore Wind'!AK523+'Offshore Wind'!AK570","v":97.419414852961552},{"$f":"'Offshore Wind'!AL523+'Offshore Wind'!AL570","v":97.419414852961552},{"$f":"'Offshore Wind'!AM523+'Offshore Wind'!AM570","v":97.419414852961552},{"$f":"'Offshore Wind'!AN523+'Offshore Wind'!AN570","v":97.419414852961552},{"$f":"'Offshore Wind'!AO523+'Offshore Wind'!AO570","v":97.419414852961552},{"$f":"'Offshore Wind'!AP523+'Offshore Wind'!AP570","v":97.419414852961552},{"$f":"'Offshore Wind'!AQ523+'Offshore Wind'!AQ570","v":97.419414852961552},{"$f":"'Offshore Wind'!AR523+'Offshore Wind'!AR570","v":97.419414852961552},{"$f":"'Offshore Wind'!AS523+'Offshore Wind'!AS570","v":97.419414852961552}]
["RL3OfOTRG155","RD","Low",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L524+'Offshore Wind'!L571","v":92.897555150936782},{"$f":"'Offshore Wind'!M524+'Offshore Wind'!M571","v":72.225178534504025},{"$f":"'Offshore Wind'!N524+'Offshore Wind'!N571","v":70.191249999332939},{"$f":"'Offshore Wind'!O524+'Offshore Wind'!O571","v":68.214598792790525},{"$f":"'Offshore Wind'!P524+'Offshore Wind'!P571","v":66.293611931766392},{"$f":"'Offshore Wind'!Q524+'Offshore Wind'!Q571","v":64.426721856262319},{"$f":"'Offshore Wind'!R524+'Offshore Wind'!R571","v":62.612405150234657},{"$f":"'Offshore Wind'!S524+'Offshore Wind'!S571","v":60.849181298459534},{"$f":"'Offshore Wind'!T524+'Offshore Wind'!T571","v":59.135611478405579},{"$f":"'Offshore Wind'!U524+'Offshore Wind'!U571","v":57.470297386128756},{"$f":"'Offshore Wind'!V524+'Offshore Wind'!V571","v":55.851880095231053},{"$f":"'Offshore Wind'!W524+'Offshore Wind'!W571","v":54.279038947951996},{"$f":"'Offshore Wind'!X524+'Offshore Wind'!X571","v":52.750490477488057},{"$f":"'Offshore Wind'!Y524+'Offshore Wind'!Y571","v":51.264987360660484},{"$f":"'Offshore Wind'!Z524+'Offshore Wind'!Z571","v":49.821317400077149},{"$f":"'Offshore Wind'!AA524+'Offshore Wind'!AA571","v":48.418302534957469},{"$f":"'Offshore Wind'!AB524+'Offshore Wind'!AB571","v":47.05479787981357},{"$f":"'Offshore Wind'!AC524+'Offshore Wind'!AC571","v":45.729690790202994},{"$f":"'Offshore Wind'!AD524+'Offshore Wind'!AD571","v":44.441899954790806},{"$f":"'Offshore Wind'!AE524+'Offshore Wind'!AE571","v":43.190374512979901},{"$f":"'Offshore Wind'!AF524+'Offshore Wind'!AF571","v":41.974093197389813},{"$f":"'Offshore Wind'!AG524+'Offshore Wind'!AG571","v":40.792063500484097},{"$f":"'Offshore Wind'!AH524+'Offshore Wind'!AH571","v":39.643320864666194},{"$f":"'Offshore Wind'!AI524+'Offshore Wind'!AI571","v":38.526927895183007},{"$f":"'Offshore Wind'!AJ524+'Offshore Wind'!AJ571","v":37.441973595193907},{"$f":"'Offshore Wind'!AK524+'Offshore Wind'!AK571","v":36.387572622380731},{"$f":"'Offshore Wind'!AL524+'Offshore Wind'!AL571","v":35.362864566492526},{"$f":"'Offshore Wind'!AM524+'Offshore Wind'!AM571","v":34.367013247235235},{"$f":"'Offshore Wind'!AN524+'Offshore Wind'!AN571","v":33.399206031933431},{"$f":"'Offshore Wind'!AO524+'Offshore Wind'!AO571","v":32.458653172407388},{"$f":"'Offshore Wind'!AP524+'Offshore Wind'!AP571","v":31.544587160524266},{"$f":"'Offshore Wind'!AQ524+'Offshore Wind'!AQ571","v":30.656262101897649},{"$f":"'Offshore Wind'!AR524+'Offshore Wind'!AR571","v":29.792953107224196},{"$f":"'Offshore Wind'!AS524+'Offshore Wind'!AS571","v":28.953955700760908}]
["RM3OfOTRG155","RD","Mid",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L525+'Offshore Wind'!L572","v":92.897555150936782},{"$f":"'Offshore Wind'!M525+'Offshore Wind'!M572","v":90.28147316813002},{"$f":"'Offshore Wind'!N525+'Offshore Wind'!N572","v":87.739062499166167},{"$f":"'Offshore Wind'!O525+'Offshore Wind'!O572","v":85.268248490988142},{"$f":"'Offshore Wind'!P525+'Offshore Wind'!P572","v":82.867014914707994},{"$f":"'Offshore Wind'!Q525+'Offshore Wind'!Q572","v":80.533402320327895},{"$f":"'Offshore Wind'!R525+'Offshore Wind'!R572","v":78.26550643779332},{"$f":"'Offshore Wind'!S525+'Offshore Wind'!S572","v":76.061476623074412},{"$f":"'Offshore Wind'!T525+'Offshore Wind'!T572","v":73.91951434800697},{"$f":"'Offshore Wind'!U525+'Offshore Wind'!U572","v":71.837871732660943},{"$f":"'Offshore Wind'!V525+'Offshore Wind'!V572","v":69.814850119038809},{"$f":"'Offshore Wind'!W525+'Offshore Wind'!W572","v":67.848798684939993},{"$f":"'Offshore Wind'!X525+'Offshore Wind'!X572","v":65.938113096860064},{"$f":"'Offshore Wind'!Y525+'Offshore Wind'!Y572","v":64.081234200825605},{"$f":"'Offshore Wind'!Z525+'Offshore Wind'!Z572","v":62.276646750096432},{"$f":"'Offshore Wind'!AA525+'Offshore Wind'!AA572","v":60.522878168696835},{"$f":"'Offshore Wind'!AB525+'Offshore Wind'!AB572","v":58.818497349766957},{"$f":"'Offshore Wind'!AC525+'Offshore Wind'!AC572","v":57.162113487753743},{"$f":"'Offshore Wind'!AD525+'Offshore Wind'!AD572","v":55.552374943488502},{"$f":"'Offshore Wind'!AE525+'Offshore Wind'!AE572","v":53.987968141224876},{"$f":"'Offshore Wind'!AF525+'Offshore Wind'!AF572","v":52.467616496737264},{"$f":"'Offshore Wind'!AG525+'Offshore Wind'!AG572","v":50.99007937560512},{"$f":"'Offshore Wind'!AH525+'Offshore Wind'!AH572","v":49.554151080832739},{"$f":"'Offshore Wind'!AI525+'Offshore Wind'!AI572","v":48.158659868978759},{"$f":"'Offshore Wind'!AJ525+'Offshore Wind'!AJ572","v":46.802466993992383},{"$f":"'Offshore Wind'!AK525+'Offshore Wind'!AK572","v":45.484465777975913},{"$f":"'Offshore Wind'!AL525+'Offshore Wind'!AL572","v":44.203580708115659},{"$f":"'Offshore Wind'!AM525+'Offshore Wind'!AM572","v":42.958766559044044},{"$f":"'Offshore Wind'!AN525+'Offshore Wind'!AN572","v":41.749007539916789},{"$f":"'Offshore Wind'!AO525+'Offshore Wind'!AO572","v":40.57331646550923},{"$f":"'Offshore Wind'!AP525+'Offshore Wind'!AP572","v":39.43073395065533},{"$f":"'Offshore Wind'!AQ525+'Offshore Wind'!AQ572","v":38.320327627372059},{"$f":"'Offshore Wind'!AR525+'Offshore Wind'!AR572","v":37.241191384030245},{"$f":"'Offshore Wind'!AS525+'Offshore Wind'!AS572","v":36.192444625951133}]
["RC3OfOTRG155","RD","Constant",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L526+'Offshore Wind'!L573","v":92.897555150936782},{"$f":"'Offshore Wind'!M526+'Offshore Wind'!M573","v":92.897555150936782},{"$f":"'Offshore Wind'!N526+'Offshore Wind'!N573","v":92.897555150936782},{"$f":"'Offshore Wind'!O526+'Offshore Wind'!O573","v":92.897555150936782},{"$f":"'Offshore Wind'!P526+'Offshore Wind'!P573","v":92.897555150936782},{"$f":"'Offshore Wind'!Q526+'Offshore Wind'!Q573","v":92.897555150936782},{"$f":"'Offshore Wind'!R526+'Offshore Wind'!R573","v":92.897555150936782},{"$f":"'Offshore Wind'!S526+'Offshore Wind'!S573","v":92.897555150936782},{"$f":"'Offshore Wind'!T526+'Offshore Wind'!T573","v":92.897555150936782},{"$f":"'Offshore Wind'!U526+'Offshore Wind'!U573","v":92.897555150936782},{"$f":"'Offshore Wind'!V526+'Offshore Wind'!V573","v":92.897555150936782},{"$f":"'Offshore Wind'!W526+'Offshore Wind'!W573","v":92.897555150936782},{"$f":"'Offshore Wind'!X526+'Offshore Wind'!X573","v":92.897555150936782},{"$f":"'Offshore Wind'!Y526+'Offshore Wind'!Y573","v":92.897555150936782},{"$f":"'Offshore Wind'!Z526+'Offshore Wind'!Z573","v":92.897555150936782},{"$f":"'Offshore Wind'!AA526+'Offshore Wind'!AA573","v":92.897555150936782},{"$f":"'Offshore Wind'!AB526+'Offshore Wind'!AB573","v":92.897555150936782},{"$f":"'Offshore Wind'!AC526+'Offshore Wind'!AC573","v":92.897555150936782},{"$f":"'Offshore Wind'!AD526+'Offshore Wind'!AD573","v":92.897555150936782},{"$f":"'Offshore Wind'!AE526+'Offshore Wind'!AE573","v":92.897555150936782},{"$f":"'Offshore Wind'!AF526+'Offshore Wind'!AF573","v":92.897555150936782},{"$f":"'Offshore Wind'!AG526+'Offshore Wind'!AG573","v":92.897555150936782},{"$f":"'Offshore Wind'!AH526+'Offshore Wind'!AH573","v":92.897555150936782},{"$f":"'Offshore Wind'!AI526+'Offshore Wind'!AI573","v":92.897555150936782},{"$f":"'Offshore Wind'!AJ526+'Offshore Wind'!AJ573","v":92.897555150936782},{"$f":"'Offshore Wind'!AK526+'Offshore Wind'!AK573","v":92.897555150936782},{"$f":"'Offshore Wind'!AL526+'Offshore Wind'!AL573","v":92.897555150936782},{"$f":"'Offshore Wind'!AM526+'Offshore Wind'!AM573","v":92.897555150936782},{"$f":"'Offshore Wind'!AN526+'Offshore Wind'!AN573","v":92.897555150936782},{"$f":"'Offshore Wind'!AO526+'Offshore Wind'!AO573","v":92.897555150936782},{"$f":"'Offshore Wind'!AP526+'Offshore Wind'!AP573","v":92.897555150936782},{"$f":"'Offshore Wind'!AQ526+'Offshore Wind'!AQ573","v":92.897555150936782},{"$f":"'Offshore Wind'!AR526+'Offshore Wind'!AR573","v":92.897555150936782},{"$f":"'Offshore Wind'!AS526+'Offshore Wind'!AS573","v":92.897555150936782}]
["RL3UtSeattle","RD","Low",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L184+'Solar - Utility PV'!L201","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M184+'Solar - Utility PV'!M201","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N184+'Solar - Utility PV'!N201","v":11.383051601102096},{"$f":"'Solar - Utility PV'!O184+'Solar - Utility PV'!O201","v":10.680157077068991},{"$f":"'Solar - Utility PV'!P184+'Solar - Utility PV'!P201","v":10.280566026513405},{"$f":"'Solar - Utility PV'!Q184+'Solar - Utility PV'!Q201","v":9.8809749759578196},{"$f":"'Solar - Utility PV'!R184+'Solar - Utility PV'!R201","v":9.4813839254022358},{"$f":"'Solar - Utility PV'!S184+'Solar - Utility PV'!S201","v":9.0817928748466503},{"$f":"'Solar - Utility PV'!T184+'Solar - Utility PV'!T201","v":8.6822018242910648},{"$f":"'Solar - Utility PV'!U184+'Solar - Utility PV'!U201","v":8.2826107737354793},{"$f":"'Solar - Utility PV'!V184+'Solar - Utility PV'!V201","v":7.8830197231798955},{"$f":"'Solar - Utility PV'!W184+'Solar - Utility PV'!W201","v":7.48342867262431},{"$f":"'Solar - Utility PV'!X184+'Solar - Utility PV'!X201","v":7.0838376220687254},{"$f":"'Solar - Utility PV'!Y184+'Solar - Utility PV'!Y201","v":6.6842465715131354},{"$f":"'Solar - Utility PV'!Z184+'Solar - Utility PV'!Z201","v":6.4930736668562519},{"$f":"'Solar - Utility PV'!AA184+'Solar - Utility PV'!AA201","v":6.3019007621993683},{"$f":"'Solar - Utility PV'!AB184+'Solar - Utility PV'!AB201","v":6.1107278575424857},{"$f":"'Solar - Utility PV'!AC184+'Solar - Utility PV'!AC201","v":5.9195549528856022},{"$f":"'Solar - Utility PV'!AD184+'Solar - Utility PV'!AD201","v":5.7283820482287187},{"$f":"'Solar - Utility PV'!AE184+'Solar - Utility PV'!AE201","v":5.5833245150341906},{"$f":"'Solar - Utility PV'!AF184+'Solar - Utility PV'!AF201","v":5.4382669818396616},{"$f":"'Solar - Utility PV'!AG184+'Solar - Utility PV'!AG201","v":5.2932094486451335},{"$f":"'Solar - Utility PV'!AH184+'Solar - Utility PV'!AH201","v":5.1481519154506046},{"$f":"'Solar - Utility PV'!AI184+'Solar - Utility PV'!AI201","v":5.0030943822560774},{"$f":"'Solar - Utility PV'!AJ184+'Solar - Utility PV'!AJ201","v":4.9151091571033341},{"$f":"'Solar - Utility PV'!AK184+'Solar - Utility PV'!AK201","v":4.8271239319505908},{"$f":"'Solar - Utility PV'!AL184+'Solar - Utility PV'!AL201","v":4.7391387067978474},{"$f":"'Solar - Utility PV'!AM184+'Solar - Utility PV'!AM201","v":4.6511534816451041},{"$f":"'Solar - Utility PV'!AN184+'Solar - Utility PV'!AN201","v":4.5631682564923626},{"$f":"'Solar - Utility PV'!AO184+'Solar - Utility PV'!AO201","v":4.493292887339555},{"$f":"'Solar - Utility PV'!AP184+'Solar - Utility PV'!AP201","v":4.4234175181867492},{"$f":"'Solar - Utility PV'!AQ184+'Solar - Utility PV'!AQ201","v":4.3535421490339425},{"$f":"'Solar - Utility PV'!AR184+'Solar - Utility PV'!AR201","v":4.2836667798811368},{"$f":"'Solar - Utility PV'!AS184+'Solar - Utility PV'!AS201","v":4.2137914107283292}]
["RM3UtSeattle","RD","Mid",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L185+'Solar - Utility PV'!L202","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M185+'Solar - Utility PV'!M202","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N185+'Solar - Utility PV'!N202","v":12.963738634939462},{"$f":"'Solar - Utility PV'!O185+'Solar - Utility PV'!O202","v":12.72},{"$f":"'Solar - Utility PV'!P185+'Solar - Utility PV'!P202","v":12.480000000000002},{"$f":"'Solar - Utility PV'!Q185+'Solar - Utility PV'!Q202","v":12.226666666666667},{"$f":"'Solar - Utility PV'!R185+'Solar - Utility PV'!R202","v":11.973333333333334},{"$f":"'Solar - Utility PV'!S185+'Solar - Utility PV'!S202","v":11.72},{"$f":"'Solar - Utility PV'!T185+'Solar - Utility PV'!T202","v":11.466666666666669},{"$f":"'Solar - Utility PV'!U185+'Solar - Utility PV'!U202","v":11.213333333333335},{"$f":"'Solar - Utility PV'!V185+'Solar - Utility PV'!V202","v":10.960000000000003},{"$f":"'Solar - Utility PV'!W185+'Solar - Utility PV'!W202","v":10.706666666666671},{"$f":"'Solar - Utility PV'!X185+'Solar - Utility PV'!X202","v":10.453333333333337},{"$f":"'Solar - Utility PV'!Y185+'Solar - Utility PV'!Y202","v":10.200000000000001},{"$f":"'Solar - Utility PV'!Z185+'Solar - Utility PV'!Z202","v":10.086917548238176},{"$f":"'Solar - Utility PV'!AA185+'Solar - Utility PV'!AA202","v":9.9738350964763534},{"$f":"'Solar - Utility PV'!AB185+'Solar - Utility PV'!AB202","v":9.8607526447145304},{"$f":"'Solar - Utility PV'!AC185+'Solar - Utility PV'!AC202","v":9.7476701929527074},{"$f":"'Solar - Utility PV'!AD185+'Solar - Utility PV'!AD202","v":9.6345877411908827},{"$f":"'Solar - Utility PV'!AE185+'Solar - Utility PV'!AE202","v":9.5215052894290597},{"$f":"'Solar - Utility PV'!AF185+'Solar - Utility PV'!AF202","v":9.4084228376672367},{"$f":"'Solar - Utility PV'!AG185+'Solar - Utility PV'!AG202","v":9.2953403859054138},{"$f":"'Solar - Utility PV'!AH185+'Solar - Utility PV'!AH202","v":9.1822579341435908},{"$f":"'Solar - Utility PV'!AI185+'Solar - Utility PV'!AI202","v":9.0691754823817643},{"$f":"'Solar - Utility PV'!AJ185+'Solar - Utility PV'!AJ202","v":8.9711303420316906},{"$f":"'Solar - Utility PV'!AK185+'Solar - Utility PV'!AK202","v":8.8730852016816169},{"$f":"'Solar - Utility PV'!AL185+'Solar - Utility PV'!AL202","v":8.7750400613315414},{"$f":"'Solar - Utility PV'!AM185+'Solar - Utility PV'!AM202","v":8.6769949209814694},{"$f":"'Solar - Utility PV'!AN185+'Solar - Utility PV'!AN202","v":8.5789497806313957},{"$f":"'Solar - Utility PV'!AO185+'Solar - Utility PV'!AO202","v":8.480904640281322},{"$f":"'Solar - Utility PV'!AP185+'Solar - Utility PV'!AP202","v":8.3828594999312465},{"$f":"'Solar - Utility PV'!AQ185+'Solar - Utility PV'!AQ202","v":8.2848143595811727},{"$f":"'Solar - Utility PV'!AR185+'Solar - Utility PV'!AR202","v":8.1867692192311008},{"$f":"'Solar - Utility PV'!AS185+'Solar - Utility PV'!AS202","v":8.0887240788810324}]
["RC3UtSeattle","RD","Constant",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L186+'Solar - Utility PV'!L203","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M186+'Solar - Utility PV'!M203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N186+'Solar - Utility PV'!N203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!O186+'Solar - Utility PV'!O203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!P186+'Solar - Utility PV'!P203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Q186+'Solar - Utility PV'!Q203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!R186+'Solar - Utility PV'!R203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!S186+'Solar - Utility PV'!S203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!T186+'Solar - Utility PV'!T203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!U186+'Solar - Utility PV'!U203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!V186+'Solar - Utility PV'!V203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!W186+'Solar - Utility PV'!W203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!X186+'Solar - Utility PV'!X203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Y186+'Solar - Utility PV'!Y203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Z186+'Solar - Utility PV'!Z203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AA186+'Solar - Utility PV'!AA203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AB186+'Solar - Utility PV'!AB203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AC186+'Solar - Utility PV'!AC203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AD186+'Solar - Utility PV'!AD203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AE186+'Solar - Utility PV'!AE203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AF186+'Solar - Utility PV'!AF203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AG186+'Solar - Utility PV'!AG203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AH186+'Solar - Utility PV'!AH203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AI186+'Solar - Utility PV'!AI203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AJ186+'Solar - Utility PV'!AJ203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AK186+'Solar - Utility PV'!AK203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AL186+'Solar - Utility PV'!AL203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AM186+'Solar - Utility PV'!AM203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AN186+'Solar - Utility PV'!AN203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AO186+'Solar - Utility PV'!AO203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AP186+'Solar - Utility PV'!AP203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AQ186+'Solar - Utility PV'!AQ203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AR186+'Solar - Utility PV'!AR203","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AS186+'Solar - Utility PV'!AS203","v":13.802868100052967}]
["RL3UtChicago","RD","Low",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L187+'Solar - Utility PV'!L204","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M187+'Solar - Utility PV'!M204","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N187+'Solar - Utility PV'!N204","v":11.383051601102096},{"$f":"'Solar - Utility PV'!O187+'Solar - Utility PV'!O204","v":10.680157077068991},{"$f":"'Solar - Utility PV'!P187+'Solar - Utility PV'!P204","v":10.280566026513405},{"$f":"'Solar - Utility PV'!Q187+'Solar - Utility PV'!Q204","v":9.8809749759578196},{"$f":"'Solar - Utility PV'!R187+'Solar - Utility PV'!R204","v":9.4813839254022358},{"$f":"'Solar - Utility PV'!S187+'Solar - Utility PV'!S204","v":9.0817928748466503},{"$f":"'Solar - Utility PV'!T187+'Solar - Utility PV'!T204","v":8.6822018242910648},{"$f":"'Solar - Utility PV'!U187+'Solar - Utility PV'!U204","v":8.2826107737354793},{"$f":"'Solar - Utility PV'!V187+'Solar - Utility PV'!V204","v":7.8830197231798955},{"$f":"'Solar - Utility PV'!W187+'Solar - Utility PV'!W204","v":7.48342867262431},{"$f":"'Solar - Utility PV'!X187+'Solar - Utility PV'!X204","v":7.0838376220687254},{"$f":"'Solar - Utility PV'!Y187+'Solar - Utility PV'!Y204","v":6.6842465715131354},{"$f":"'Solar - Utility PV'!Z187+'Solar - Utility PV'!Z204","v":6.4930736668562519},{"$f":"'Solar - Utility PV'!AA187+'Solar - Utility PV'!AA204","v":6.3019007621993683},{"$f":"'Solar - Utility PV'!AB187+'Solar - Utility PV'!AB204","v":6.1107278575424857},{"$f":"'Solar - Utility PV'!AC187+'Solar - Utility PV'!AC204","v":5.9195549528856022},{"$f":"'Solar - Utility PV'!AD187+'Solar - Utility PV'!AD204","v":5.7283820482287187},{"$f":"'Solar - Utility PV'!AE187+'Solar - Utility PV'!AE204","v":5.5833245150341906},{"$f":"'Solar - Utility PV'!AF187+'Solar - Utility PV'!AF204","v":5.4382669818396616},{"$f":"'Solar - Utility PV'!AG187+'Solar - Utility PV'!AG204","v":5.2932094486451335},{"$f":"'Solar - Utility PV'!AH187+'Solar - Utility PV'!AH204","v":5.1481519154506046},{"$f":"'Solar - Utility PV'!AI187+'Solar - Utility PV'!AI204","v":5.0030943822560774},{"$f":"'Solar - Utility PV'!AJ187+'Solar - Utility PV'!AJ204","v":4.9151091571033341},{"$f":"'Solar - Utility PV'!AK187+'Solar - Utility PV'!AK204","v":4.8271239319505908},{"$f":"'Solar - Utility PV'!AL187+'Solar - Utility PV'!AL204","v":4.7391387067978474},{"$f":"'Solar - Utility PV'!AM187+'Solar - Utility PV'!AM204","v":4.6511534816451041},{"$f":"'Solar - Utility PV'!AN187+'Solar - Utility PV'!AN204","v":4.5631682564923626},{"$f":"'Solar - Utility PV'!AO187+'Solar - Utility PV'!AO204","v":4.493292887339555},{"$f":"'Solar - Utility PV'!AP187+'Solar - Utility PV'!AP204","v":4.4234175181867492},{"$f":"'Solar - Utility PV'!AQ187+'Solar - Utility PV'!AQ204","v":4.3535421490339425},{"$f":"'Solar - Utility PV'!AR187+'Solar - Utility PV'!AR204","v":4.2836667798811368},{"$f":"'Solar - Utility PV'!AS187+'Solar - Utility PV'!AS204","v":4.2137914107283292}]
["RM3UtChicago","RD","Mid",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L188+'Solar - Utility PV'!L205","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M188+'Solar - Utility PV'!M205","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N188+'Solar - Utility PV'!N205","v":12.963738634939462},{"$f":"'Solar - Utility PV'!O188+'Solar - Utility PV'!O205","v":12.72},{"$f":"'Solar - Utility PV'!P188+'Solar - Utility PV'!P205","v":12.480000000000002},{"$f":"'Solar - Utility PV'!Q188+'Solar - Utility PV'!Q205","v":12.226666666666667},{"$f":"'Solar - Utility PV'!R188+'Solar - Utility PV'!R205","v":11.973333333333334},{"$f":"'Solar - Utility PV'!S188+'Solar - Utility PV'!S205","v":11.72},{"$f":"'Solar - Utility PV'!T188+'Solar - Utility PV'!T205","v":11.466666666666669},{"$f":"'Solar - Utility PV'!U188+'Solar - Utility PV'!U205","v":11.213333333333335},{"$f":"'Solar - Utility PV'!V188+'Solar - Utility PV'!V205","v":10.960000000000003},{"$f":"'Solar - Utility PV'!W188+'Solar - Utility PV'!W205","v":10.706666666666671},{"$f":"'Solar - Utility PV'!X188+'Solar - Utility PV'!X205","v":10.453333333333337},{"$f":"'Solar - Utility PV'!Y188+'Solar - Utility PV'!Y205","v":10.200000000000001},{"$f":"'Solar - Utility PV'!Z188+'Solar - Utility PV'!Z205","v":10.086917548238176},{"$f":"'Solar - Utility PV'!AA188+'Solar - Utility PV'!AA205","v":9.9738350964763534},{"$f":"'Solar - Utility PV'!AB188+'Solar - Utility PV'!AB205","v":9.8607526447145304},{"$f":"'Solar - Utility PV'!AC188+'Solar - Utility PV'!AC205","v":9.7476701929527074},{"$f":"'Solar - Utility PV'!AD188+'Solar - Utility PV'!AD205","v":9.6345877411908827},{"$f":"'Solar - Utility PV'!AE188+'Solar - Utility PV'!AE205","v":9.5215052894290597},{"$f":"'Solar - Utility PV'!AF188+'Solar - Utility PV'!AF205","v":9.4084228376672367},{"$f":"'Solar - Utility PV'!AG188+'Solar - Utility PV'!AG205","v":9.2953403859054138},{"$f":"'Solar - Utility PV'!AH188+'Solar - Utility PV'!AH205","v":9.1822579341435908},{"$f":"'Solar - Utility PV'!AI188+'Solar - Utility PV'!AI205","v":9.0691754823817643},{"$f":"'Solar - Utility PV'!AJ188+'Solar - Utility PV'!AJ205","v":8.9711303420316906},{"$f":"'Solar - Utility PV'!AK188+'Solar - Utility PV'!AK205","v":8.8730852016816169},{"$f":"'Solar - Utility PV'!AL188+'Solar - Utility PV'!AL205","v":8.7750400613315414},{"$f":"'Solar - Utility PV'!AM188+'Solar - Utility PV'!AM205","v":8.6769949209814694},{"$f":"'Solar - Utility PV'!AN188+'Solar - Utility PV'!AN205","v":8.5789497806313957},{"$f":"'Solar - Utility PV'!AO188+'Solar - Utility PV'!AO205","v":8.480904640281322},{"$f":"'Solar - Utility PV'!AP188+'Solar - Utility PV'!AP205","v":8.3828594999312465},{"$f":"'Solar - Utility PV'!AQ188+'Solar - Utility PV'!AQ205","v":8.2848143595811727},{"$f":"'Solar - Utility PV'!AR188+'Solar - Utility PV'!AR205","v":8.1867692192311008},{"$f":"'Solar - Utility PV'!AS188+'Solar - Utility PV'!AS205","v":8.0887240788810324}]
["RC3UtChicago","RD","Constant",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L189+'Solar - Utility PV'!L206","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M189+'Solar - Utility PV'!M206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N189+'Solar - Utility PV'!N206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!O189+'Solar - Utility PV'!O206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!P189+'Solar - Utility PV'!P206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Q189+'Solar - Utility PV'!Q206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!R189+'Solar - Utility PV'!R206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!S189+'Solar - Utility PV'!S206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!T189+'Solar - Utility PV'!T206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!U189+'Solar - Utility PV'!U206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!V189+'Solar - Utility PV'!V206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!W189+'Solar - Utility PV'!W206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!X189+'Solar - Utility PV'!X206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Y189+'Solar - Utility PV'!Y206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Z189+'Solar - Utility PV'!Z206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AA189+'Solar - Utility PV'!AA206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AB189+'Solar - Utility PV'!AB206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AC189+'Solar - Utility PV'!AC206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AD189+'Solar - Utility PV'!AD206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AE189+'Solar - Utility PV'!AE206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AF189+'Solar - Utility PV'!AF206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AG189+'Solar - Utility PV'!AG206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AH189+'Solar - Utility PV'!AH206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AI189+'Solar - Utility PV'!AI206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AJ189+'Solar - Utility PV'!AJ206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AK189+'Solar - Utility PV'!AK206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AL189+'Solar - Utility PV'!AL206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AM189+'Solar - Utility PV'!AM206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AN189+'Solar - Utility PV'!AN206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AO189+'Solar - Utility PV'!AO206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AP189+'Solar - Utility PV'!AP206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AQ189+'Solar - Utility PV'!AQ206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AR189+'Solar - Utility PV'!AR206","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AS189+'Solar - Utility PV'!AS206","v":13.802868100052967}]
["RL3UtKansasy","RD","Low",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L190+'Solar - Utility PV'!L207","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M190+'Solar - Utility PV'!M207","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N190+'Solar - Utility PV'!N207","v":11.383051601102096},{"$f":"'Solar - Utility PV'!O190+'Solar - Utility PV'!O207","v":10.680157077068991},{"$f":"'Solar - Utility PV'!P190+'Solar - Utility PV'!P207","v":10.280566026513405},{"$f":"'Solar - Utility PV'!Q190+'Solar - Utility PV'!Q207","v":9.8809749759578196},{"$f":"'Solar - Utility PV'!R190+'Solar - Utility PV'!R207","v":9.4813839254022358},{"$f":"'Solar - Utility PV'!S190+'Solar - Utility PV'!S207","v":9.0817928748466503},{"$f":"'Solar - Utility PV'!T190+'Solar - Utility PV'!T207","v":8.6822018242910648},{"$f":"'Solar - Utility PV'!U190+'Solar - Utility PV'!U207","v":8.2826107737354793},{"$f":"'Solar - Utility PV'!V190+'Solar - Utility PV'!V207","v":7.8830197231798955},{"$f":"'Solar - Utility PV'!W190+'Solar - Utility PV'!W207","v":7.48342867262431},{"$f":"'Solar - Utility PV'!X190+'Solar - Utility PV'!X207","v":7.0838376220687254},{"$f":"'Solar - Utility PV'!Y190+'Solar - Utility PV'!Y207","v":6.6842465715131354},{"$f":"'Solar - Utility PV'!Z190+'Solar - Utility PV'!Z207","v":6.4930736668562519},{"$f":"'Solar - Utility PV'!AA190+'Solar - Utility PV'!AA207","v":6.3019007621993683},{"$f":"'Solar - Utility PV'!AB190+'Solar - Utility PV'!AB207","v":6.1107278575424857},{"$f":"'Solar - Utility PV'!AC190+'Solar - Utility PV'!AC207","v":5.9195549528856022},{"$f":"'Solar - Utility PV'!AD190+'Solar - Utility PV'!AD207","v":5.7283820482287187},{"$f":"'Solar - Utility PV'!AE190+'Solar - Utility PV'!AE207","v":5.5833245150341906},{"$f":"'Solar - Utility PV'!AF190+'Solar - Utility PV'!AF207","v":5.4382669818396616},{"$f":"'Solar - Utility PV'!AG190+'Solar - Utility PV'!AG207","v":5.2932094486451335},{"$f":"'Solar - Utility PV'!AH190+'Solar - Utility PV'!AH207","v":5.1481519154506046},{"$f":"'Solar - Utility PV'!AI190+'Solar - Utility PV'!AI207","v":5.0030943822560774},{"$f":"'Solar - Utility PV'!AJ190+'Solar - Utility PV'!AJ207","v":4.9151091571033341},{"$f":"'Solar - Utility PV'!AK190+'Solar - Utility PV'!AK207","v":4.8271239319505908},{"$f":"'Solar - Utility PV'!AL190+'Solar - Utility PV'!AL207","v":4.7391387067978474},{"$f":"'Solar - Utility PV'!AM190+'Solar - Utility PV'!AM207","v":4.6511534816451041},{"$f":"'Solar - Utility PV'!AN190+'Solar - Utility PV'!AN207","v":4.5631682564923626},{"$f":"'Solar - Utility PV'!AO190+'Solar - Utility PV'!AO207","v":4.493292887339555},{"$f":"'Solar - Utility PV'!AP190+'Solar - Utility PV'!AP207","v":4.4234175181867492},{"$f":"'Solar - Utility PV'!AQ190+'Solar - Utility PV'!AQ207","v":4.3535421490339425},{"$f":"'Solar - Utility PV'!AR190+'Solar - Utility PV'!AR207","v":4.2836667798811368},{"$f":"'Solar - Utility PV'!AS190+'Solar - Utility PV'!AS207","v":4.2137914107283292}]
["RM3UtKansasy","RD","Mid",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L191+'Solar - Utility PV'!L208","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M191+'Solar - Utility PV'!M208","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N191+'Solar - Utility PV'!N208","v":12.963738634939462},{"$f":"'Solar - Utility PV'!O191+'Solar - Utility PV'!O208","v":12.72},{"$f":"'Solar - Utility PV'!P191+'Solar - Utility PV'!P208","v":12.480000000000002},{"$f":"'Solar - Utility PV'!Q191+'Solar - Utility PV'!Q208","v":12.226666666666667},{"$f":"'Solar - Utility PV'!R191+'Solar - Utility PV'!R208","v":11.973333333333334},{"$f":"'Solar - Utility PV'!S191+'Solar - Utility PV'!S208","v":11.72},{"$f":"'Solar - Utility PV'!T191+'Solar - Utility PV'!T208","v":11.466666666666669},{"$f":"'Solar - Utility PV'!U191+'Solar - Utility PV'!U208","v":11.213333333333335},{"$f":"'Solar - Utility PV'!V191+'Solar - Utility PV'!V208","v":10.960000000000003},{"$f":"'Solar - Utility PV'!W191+'Solar - Utility PV'!W208","v":10.706666666666671},{"$f":"'Solar - Utility PV'!X191+'Solar - Utility PV'!X208","v":10.453333333333337},{"$f":"'Solar - Utility PV'!Y191+'Solar - Utility PV'!Y208","v":10.200000000000001},{"$f":"'Solar - Utility PV'!Z191+'Solar - Utility PV'!Z208","v":10.086917548238176},{"$f":"'Solar - Utility PV'!AA191+'Solar - Utility PV'!AA208","v":9.9738350964763534},{"$f":"'Solar - Utility PV'!AB191+'Solar - Utility PV'!AB208","v":9.8607526447145304},{"$f":"'Solar - Utility PV'!AC191+'Solar - Utility PV'!AC208","v":9.7476701929527074},{"$f":"'Solar - Utility PV'!AD191+'Solar - Utility PV'!AD208","v":9.6345877411908827},{"$f":"'Solar - Utility PV'!AE191+'Solar - Utility PV'!AE208","v":9.5215052894290597},{"$f":"'Solar - Utility PV'!AF191+'Solar - Utility PV'!AF208","v":9.4084228376672367},{"$f":"'Solar - Utility PV'!AG191+'Solar - Utility PV'!AG208","v":9.2953403859054138},{"$f":"'Solar - Utility PV'!AH191+'Solar - Utility PV'!AH208","v":9.1822579341435908},{"$f":"'Solar - Utility PV'!AI191+'Solar - Utility PV'!AI208","v":9.0691754823817643},{"$f":"'Solar - Utility PV'!AJ191+'Solar - Utility PV'!AJ208","v":8.9711303420316906},{"$f":"'Solar - Utility PV'!AK191+'Solar - Utility PV'!AK208","v":8.8730852016816169},{"$f":"'Solar - Utility PV'!AL191+'Solar - Utility PV'!AL208","v":8.7750400613315414},{"$f":"'Solar - Utility PV'!AM191+'Solar - Utility PV'!AM208","v":8.6769949209814694},{"$f":"'Solar - Utility PV'!AN191+'Solar - Utility PV'!AN208","v":8.5789497806313957},{"$f":"'Solar - Utility PV'!AO191+'Solar - Utility PV'!AO208","v":8.480904640281322},{"$f":"'Solar - Utility PV'!AP191+'Solar - Utility PV'!AP208","v":8.3828594999312465},{"$f":"'Solar - Utility PV'!AQ191+'Solar - Utility PV'!AQ208","v":8.2848143595811727},{"$f":"'Solar - Utility PV'!AR191+'Solar - Utility PV'!AR208","v":8.1867692192311008},{"$f":"'Solar - Utility PV'!AS191+'Solar - Utility PV'!AS208","v":8.0887240788810324}]
["RC3UtKansasy","RD","Constant",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L192+'Solar - Utility PV'!L209","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M192+'Solar - Utility PV'!M209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N192+'Solar - Utility PV'!N209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!O192+'Solar - Utility PV'!O209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!P192+'Solar - Utility PV'!P209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Q192+'Solar - Utility PV'!Q209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!R192+'Solar - Utility PV'!R209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!S192+'Solar - Utility PV'!S209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!T192+'Solar - Utility PV'!T209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!U192+'Solar - Utility PV'!U209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!V192+'Solar - Utility PV'!V209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!W192+'Solar - Utility PV'!W209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!X192+'Solar - Utility PV'!X209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Y192+'Solar - Utility PV'!Y209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Z192+'Solar - Utility PV'!Z209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AA192+'Solar - Utility PV'!AA209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AB192+'Solar - Utility PV'!AB209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AC192+'Solar - Utility PV'!AC209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AD192+'Solar - Utility PV'!AD209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AE192+'Solar - Utility PV'!AE209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AF192+'Solar - Utility PV'!AF209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AG192+'Solar - Utility PV'!AG209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AH192+'Solar - Utility PV'!AH209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AI192+'Solar - Utility PV'!AI209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AJ192+'Solar - Utility PV'!AJ209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AK192+'Solar - Utility PV'!AK209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AL192+'Solar - Utility PV'!AL209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AM192+'Solar - Utility PV'!AM209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AN192+'Solar - Utility PV'!AN209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AO192+'Solar - Utility PV'!AO209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AP192+'Solar - Utility PV'!AP209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AQ192+'Solar - Utility PV'!AQ209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AR192+'Solar - Utility PV'!AR209","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AS192+'Solar - Utility PV'!AS209","v":13.802868100052967}]
["RL3UtLosAngs","RD","Low",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L193+'Solar - Utility PV'!L210","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M193+'Solar - Utility PV'!M210","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N193+'Solar - Utility PV'!N210","v":11.383051601102096},{"$f":"'Solar - Utility PV'!O193+'Solar - Utility PV'!O210","v":10.680157077068991},{"$f":"'Solar - Utility PV'!P193+'Solar - Utility PV'!P210","v":10.280566026513405},{"$f":"'Solar - Utility PV'!Q193+'Solar - Utility PV'!Q210","v":9.8809749759578196},{"$f":"'Solar - Utility PV'!R193+'Solar - Utility PV'!R210","v":9.4813839254022358},{"$f":"'Solar - Utility PV'!S193+'Solar - Utility PV'!S210","v":9.0817928748466503},{"$f":"'Solar - Utility PV'!T193+'Solar - Utility PV'!T210","v":8.6822018242910648},{"$f":"'Solar - Utility PV'!U193+'Solar - Utility PV'!U210","v":8.2826107737354793},{"$f":"'Solar - Utility PV'!V193+'Solar - Utility PV'!V210","v":7.8830197231798955},{"$f":"'Solar - Utility PV'!W193+'Solar - Utility PV'!W210","v":7.48342867262431},{"$f":"'Solar - Utility PV'!X193+'Solar - Utility PV'!X210","v":7.0838376220687254},{"$f":"'Solar - Utility PV'!Y193+'Solar - Utility PV'!Y210","v":6.6842465715131354},{"$f":"'Solar - Utility PV'!Z193+'Solar - Utility PV'!Z210","v":6.4930736668562519},{"$f":"'Solar - Utility PV'!AA193+'Solar - Utility PV'!AA210","v":6.3019007621993683},{"$f":"'Solar - Utility PV'!AB193+'Solar - Utility PV'!AB210","v":6.1107278575424857},{"$f":"'Solar - Utility PV'!AC193+'Solar - Utility PV'!AC210","v":5.9195549528856022},{"$f":"'Solar - Utility PV'!AD193+'Solar - Utility PV'!AD210","v":5.7283820482287187},{"$f":"'Solar - Utility PV'!AE193+'Solar - Utility PV'!AE210","v":5.5833245150341906},{"$f":"'Solar - Utility PV'!AF193+'Solar - Utility PV'!AF210","v":5.4382669818396616},{"$f":"'Solar - Utility PV'!AG193+'Solar - Utility PV'!AG210","v":5.2932094486451335},{"$f":"'Solar - Utility PV'!AH193+'Solar - Utility PV'!AH210","v":5.1481519154506046},{"$f":"'Solar - Utility PV'!AI193+'Solar - Utility PV'!AI210","v":5.0030943822560774},{"$f":"'Solar - Utility PV'!AJ193+'Solar - Utility PV'!AJ210","v":4.9151091571033341},{"$f":"'Solar - Utility PV'!AK193+'Solar - Utility PV'!AK210","v":4.8271239319505908},{"$f":"'Solar - Utility PV'!AL193+'Solar - Utility PV'!AL210","v":4.7391387067978474},{"$f":"'Solar - Utility PV'!AM193+'Solar - Utility PV'!AM210","v":4.6511534816451041},{"$f":"'Solar - Utility PV'!AN193+'Solar - Utility PV'!AN210","v":4.5631682564923626},{"$f":"'Solar - Utility PV'!AO193+'Solar - Utility PV'!AO210","v":4.493292887339555},{"$f":"'Solar - Utility PV'!AP193+'Solar - Utility PV'!AP210","v":4.4234175181867492},{"$f":"'Solar - Utility PV'!AQ193+'Solar - Utility PV'!AQ210","v":4.3535421490339425},{"$f":"'Solar - Utility PV'!AR193+'Solar - Utility PV'!AR210","v":4.2836667798811368},{"$f":"'Solar - Utility PV'!AS193+'Solar - Utility PV'!AS210","v":4.2137914107283292}]
["RM3UtLosAngs","RD","Mid",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L194+'Solar - Utility PV'!L211","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M194+'Solar - Utility PV'!M211","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N194+'Solar - Utility PV'!N211","v":12.963738634939462},{"$f":"'Solar - Utility PV'!O194+'Solar - Utility PV'!O211","v":12.72},{"$f":"'Solar - Utility PV'!P194+'Solar - Utility PV'!P211","v":12.480000000000002},{"$f":"'Solar - Utility PV'!Q194+'Solar - Utility PV'!Q211","v":12.226666666666667},{"$f":"'Solar - Utility PV'!R194+'Solar - Utility PV'!R211","v":11.973333333333334},{"$f":"'Solar - Utility PV'!S194+'Solar - Utility PV'!S211","v":11.72},{"$f":"'Solar - Utility PV'!T194+'Solar - Utility PV'!T211","v":11.466666666666669},{"$f":"'Solar - Utility PV'!U194+'Solar - Utility PV'!U211","v":11.213333333333335},{"$f":"'Solar - Utility PV'!V194+'Solar - Utility PV'!V211","v":10.960000000000003},{"$f":"'Solar - Utility PV'!W194+'Solar - Utility PV'!W211","v":10.706666666666671},{"$f":"'Solar - Utility PV'!X194+'Solar - Utility PV'!X211","v":10.453333333333337},{"$f":"'Solar - Utility PV'!Y194+'Solar - Utility PV'!Y211","v":10.200000000000001},{"$f":"'Solar - Utility PV'!Z194+'Solar - Utility PV'!Z211","v":10.086917548238176},{"$f":"'Solar - Utility PV'!AA194+'Solar - Utility PV'!AA211","v":9.9738350964763534},{"$f":"'Solar - Utility PV'!AB194+'Solar - Utility PV'!AB211","v":9.8607526447145304},{"$f":"'Solar - Utility PV'!AC194+'Solar - Utility PV'!AC211","v":9.7476701929527074},{"$f":"'Solar - Utility PV'!AD194+'Solar - Utility PV'!AD211","v":9.6345877411908827},{"$f":"'Solar - Utility PV'!AE194+'Solar - Utility PV'!AE211","v":9.5215052894290597},{"$f":"'Solar - Utility PV'!AF194+'Solar - Utility PV'!AF211","v":9.4084228376672367},{"$f":"'Solar - Utility PV'!AG194+'Solar - Utility PV'!AG211","v":9.2953403859054138},{"$f":"'Solar - Utility PV'!AH194+'Solar - Utility PV'!AH211","v":9.1822579341435908},{"$f":"'Solar - Utility PV'!AI194+'Solar - Utility PV'!AI211","v":9.0691754823817643},{"$f":"'Solar - Utility PV'!AJ194+'Solar - Utility PV'!AJ211","v":8.9711303420316906},{"$f":"'Solar - Utility PV'!AK194+'Solar - Utility PV'!AK211","v":8.8730852016816169},{"$f":"'Solar - Utility PV'!AL194+'Solar - Utility PV'!AL211","v":8.7750400613315414},{"$f":"'Solar - Utility PV'!AM194+'Solar - Utility PV'!AM211","v":8.6769949209814694},{"$f":"'Solar - Utility PV'!AN194+'Solar - Utility PV'!AN211","v":8.5789497806313957},{"$f":"'Solar - Utility PV'!AO194+'Solar - Utility PV'!AO211","v":8.480904640281322},{"$f":"'Solar - Utility PV'!AP194+'Solar - Utility PV'!AP211","v":8.3828594999312465},{"$f":"'Solar - Utility PV'!AQ194+'Solar - Utility PV'!AQ211","v":8.2848143595811727},{"$f":"'Solar - Utility PV'!AR194+'Solar - Utility PV'!AR211","v":8.1867692192311008},{"$f":"'Solar - Utility PV'!AS194+'Solar - Utility PV'!AS211","v":8.0887240788810324}]
[{"$f":"_xlfn.CONCAT(LEFT(B67,1), LEFT(C67,1), LEFT(D67,1),LEFT(E67,2),LEFT(F67,6),RIGHT(F67,1))","v":"RC3UtLosAngs"},"RD","Constant",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L195+'Solar - Utility PV'!L212","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M195+'Solar - Utility PV'!M212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N195+'Solar - Utility PV'!N212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!O195+'Solar - Utility PV'!O212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!P195+'Solar - Utility PV'!P212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Q195+'Solar - Utility PV'!Q212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!R195+'Solar - Utility PV'!R212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!S195+'Solar - Utility PV'!S212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!T195+'Solar - Utility PV'!T212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!U195+'Solar - Utility PV'!U212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!V195+'Solar - Utility PV'!V212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!W195+'Solar - Utility PV'!W212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!X195+'Solar - Utility PV'!X212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Y195+'Solar - Utility PV'!Y212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Z195+'Solar - Utility PV'!Z212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AA195+'Solar - Utility PV'!AA212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AB195+'Solar - Utility PV'!AB212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AC195+'Solar - Utility PV'!AC212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AD195+'Solar - Utility PV'!AD212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AE195+'Solar - Utility PV'!AE212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AF195+'Solar - Utility PV'!AF212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AG195+'Solar - Utility PV'!AG212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AH195+'Solar - Utility PV'!AH212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AI195+'Solar - Utility PV'!AI212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AJ195+'Solar - Utility PV'!AJ212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AK195+'Solar - Utility PV'!AK212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AL195+'Solar - Utility PV'!AL212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AM195+'Solar - Utility PV'!AM212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AN195+'Solar - Utility PV'!AN212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AO195+'Solar - Utility PV'!AO212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AP195+'Solar - Utility PV'!AP212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AQ195+'Solar - Utility PV'!AQ212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AR195+'Solar - Utility PV'!AR212","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AS195+'Solar - Utility PV'!AS212","v":13.802868100052967}]
["RL3UtDaggett","RD","Low",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L196+'Solar - Utility PV'!L213","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M196+'Solar - Utility PV'!M213","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N196+'Solar - Utility PV'!N213","v":11.383051601102096},{"$f":"'Solar - Utility PV'!O196+'Solar - Utility PV'!O213","v":10.680157077068991},{"$f":"'Solar - Utility PV'!P196+'Solar - Utility PV'!P213","v":10.280566026513405},{"$f":"'Solar - Utility PV'!Q196+'Solar - Utility PV'!Q213","v":9.8809749759578196},{"$f":"'Solar - Utility PV'!R196+'Solar - Utility PV'!R213","v":9.4813839254022358},{"$f":"'Solar - Utility PV'!S196+'Solar - Utility PV'!S213","v":9.0817928748466503},{"$f":"'Solar - Utility PV'!T196+'Solar - Utility PV'!T213","v":8.6822018242910648},{"$f":"'Solar - Utility PV'!U196+'Solar - Utility PV'!U213","v":8.2826107737354793},{"$f":"'Solar - Utility PV'!V196+'Solar - Utility PV'!V213","v":7.8830197231798955},{"$f":"'Solar - Utility PV'!W196+'Solar - Utility PV'!W213","v":7.48342867262431},{"$f":"'Solar - Utility PV'!X196+'Solar - Utility PV'!X213","v":7.0838376220687254},{"$f":"'Solar - Utility PV'!Y196+'Solar - Utility PV'!Y213","v":6.6842465715131354},{"$f":"'Solar - Utility PV'!Z196+'Solar - Utility PV'!Z213","v":6.4930736668562519},{"$f":"'Solar - Utility PV'!AA196+'Solar - Utility PV'!AA213","v":6.3019007621993683},{"$f":"'Solar - Utility PV'!AB196+'Solar - Utility PV'!AB213","v":6.1107278575424857},{"$f":"'Solar - Utility PV'!AC196+'Solar - Utility PV'!AC213","v":5.9195549528856022},{"$f":"'Solar - Utility PV'!AD196+'Solar - Utility PV'!AD213","v":5.7283820482287187},{"$f":"'Solar - Utility PV'!AE196+'Solar - Utility PV'!AE213","v":5.5833245150341906},{"$f":"'Solar - Utility PV'!AF196+'Solar - Utility PV'!AF213","v":5.4382669818396616},{"$f":"'Solar - Utility PV'!AG196+'Solar - Utility PV'!AG213","v":5.2932094486451335},{"$f":"'Solar - Utility PV'!AH196+'Solar - Utility PV'!AH213","v":5.1481519154506046},{"$f":"'Solar - Utility PV'!AI196+'Solar - Utility PV'!AI213","v":5.0030943822560774},{"$f":"'Solar - Utility PV'!AJ196+'Solar - Utility PV'!AJ213","v":4.9151091571033341},{"$f":"'Solar - Utility PV'!AK196+'Solar - Utility PV'!AK213","v":4.8271239319505908},{"$f":"'Solar - Utility PV'!AL196+'Solar - Utility PV'!AL213","v":4.7391387067978474},{"$f":"'Solar - Utility PV'!AM196+'Solar - Utility PV'!AM213","v":4.6511534816451041},{"$f":"'Solar - Utility PV'!AN196+'Solar - Utility PV'!AN213","v":4.5631682564923626},{"$f":"'Solar - Utility PV'!AO196+'Solar - Utility PV'!AO213","v":4.493292887339555},{"$f":"'Solar - Utility PV'!AP196+'Solar - Utility PV'!AP213","v":4.4234175181867492},{"$f":"'Solar - Utility PV'!AQ196+'Solar - Utility PV'!AQ213","v":4.3535421490339425},{"$f":"'Solar - Utility PV'!AR196+'Solar - Utility PV'!AR213","v":4.2836667798811368},{"$f":"'Solar - Utility PV'!AS196+'Solar - Utility PV'!AS213","v":4.2137914107283292}]
["RM3UtDaggett","RD","Mid",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L197+'Solar - Utility PV'!L214","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M197+'Solar - Utility PV'!M214","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N197+'Solar - Utility PV'!N214","v":12.963738634939462},{"$f":"'Solar - Utility PV'!O197+'Solar - Utility PV'!O214","v":12.72},{"$f":"'Solar - Utility PV'!P197+'Solar - Utility PV'!P214","v":12.480000000000002},{"$f":"'Solar - Utility PV'!Q197+'Solar - Utility PV'!Q214","v":12.226666666666667},{"$f":"'Solar - Utility PV'!R197+'Solar - Utility PV'!R214","v":11.973333333333334},{"$f":"'Solar - Utility PV'!S197+'Solar - Utility PV'!S214","v":11.72},{"$f":"'Solar - Utility PV'!T197+'Solar - Utility PV'!T214","v":11.466666666666669},{"$f":"'Solar - Utility PV'!U197+'Solar - Utility PV'!U214","v":11.213333333333335},{"$f":"'Solar - Utility PV'!V197+'Solar - Utility PV'!V214","v":10.960000000000003},{"$f":"'Solar - Utility PV'!W197+'Solar - Utility PV'!W214","v":10.706666666666671},{"$f":"'Solar - Utility PV'!X197+'Solar - Utility PV'!X214","v":10.453333333333337},{"$f":"'Solar - Utility PV'!Y197+'Solar - Utility PV'!Y214","v":10.200000000000001},{"$f":"'Solar - Utility PV'!Z197+'Solar - Utility PV'!Z214","v":10.086917548238176},{"$f":"'Solar - Utility PV'!AA197+'Solar - Utility PV'!AA214","v":9.9738350964763534},{"$f":"'Solar - Utility PV'!AB197+'Solar - Utility PV'!AB214","v":9.8607526447145304},{"$f":"'Solar - Utility PV'!AC197+'Solar - Utility PV'!AC214","v":9.7476701929527074},{"$f":"'Solar - Utility PV'!AD197+'Solar - Utility PV'!AD214","v":9.6345877411908827},{"$f":"'Solar - Utility PV'!AE197+'Solar - Utility PV'!AE214","v":9.5215052894290597},{"$f":"'Solar - Utility PV'!AF197+'Solar - Utility PV'!AF214","v":9.4084228376672367},{"$f":"'Solar - Utility PV'!AG197+'Solar - Utility PV'!AG214","v":9.2953403859054138},{"$f":"'Solar - Utility PV'!AH197+'Solar - Utility PV'!AH214","v":9.1822579341435908},{"$f":"'Solar - Utility PV'!AI197+'Solar - Utility PV'!AI214","v":9.0691754823817643},{"$f":"'Solar - Utility PV'!AJ197+'Solar - Utility PV'!AJ214","v":8.9711303420316906},{"$f":"'Solar - Utility PV'!AK197+'Solar - Utility PV'!AK214","v":8.8730852016816169},{"$f":"'Solar - Utility PV'!AL197+'Solar - Utility PV'!AL214","v":8.7750400613315414},{"$f":"'Solar - Utility PV'!AM197+'Solar - Utility PV'!AM214","v":8.6769949209814694},{"$f":"'Solar - Utility PV'!AN197+'Solar - Utility PV'!AN214","v":8.5789497806313957},{"$f":"'Solar - Utility PV'!AO197+'Solar - Utility PV'!AO214","v":8.480904640281322},{"$f":"'Solar - Utility PV'!AP197+'Solar - Utility PV'!AP214","v":8.3828594999312465},{"$f":"'Solar - Utility PV'!AQ197+'Solar - Utility PV'!AQ214","v":8.2848143595811727},{"$f":"'Solar - Utility PV'!AR197+'Solar - Utility PV'!AR214","v":8.1867692192311008},{"$f":"'Solar - Utility PV'!AS197+'Solar - Utility PV'!AS214","v":8.0887240788810324}]
["RC3UtDaggett","RD","Constant",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L198+'Solar - Utility PV'!L215","v":19.867219751534215},{"$f":"'Solar - Utility PV'!M198+'Solar - Utility PV'!M215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!N198+'Solar - Utility PV'!N215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!O198+'Solar - Utility PV'!O215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!P198+'Solar - Utility PV'!P215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Q198+'Solar - Utility PV'!Q215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!R198+'Solar - Utility PV'!R215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!S198+'Solar - Utility PV'!S215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!T198+'Solar - Utility PV'!T215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!U198+'Solar - Utility PV'!U215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!V198+'Solar - Utility PV'!V215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!W198+'Solar - Utility PV'!W215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!X198+'Solar - Utility PV'!X215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Y198+'Solar - Utility PV'!Y215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!Z198+'Solar - Utility PV'!Z215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AA198+'Solar - Utility PV'!AA215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AB198+'Solar - Utility PV'!AB215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AC198+'Solar - Utility PV'!AC215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AD198+'Solar - Utility PV'!AD215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AE198+'Solar - Utility PV'!AE215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AF198+'Solar - Utility PV'!AF215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AG198+'Solar - Utility PV'!AG215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AH198+'Solar - Utility PV'!AH215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AI198+'Solar - Utility PV'!AI215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AJ198+'Solar - Utility PV'!AJ215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AK198+'Solar - Utility PV'!AK215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AL198+'Solar - Utility PV'!AL215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AM198+'Solar - Utility PV'!AM215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AN198+'Solar - Utility PV'!AN215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AO198+'Solar - Utility PV'!AO215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AP198+'Solar - Utility PV'!AP215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AQ198+'Solar - Utility PV'!AQ215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AR198+'Solar - Utility PV'!AR215","v":13.802868100052967},{"$f":"'Solar - Utility PV'!AS198+'Solar - Utility PV'!AS215","v":13.802868100052967}]
["RL3LaLTRG11","RD","Low",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L325+'Land-Based Wind'!L357","v":43.56},{"$f":"'Land-Based Wind'!M325+'Land-Based Wind'!M357","v":42.853846153846156},{"$f":"'Land-Based Wind'!N325+'Land-Based Wind'!N357","v":42.14769230769231},{"$f":"'Land-Based Wind'!O325+'Land-Based Wind'!O357","v":41.441538461538464},{"$f":"'Land-Based Wind'!P325+'Land-Based Wind'!P357","v":40.735384615384618},{"$f":"'Land-Based Wind'!Q325+'Land-Based Wind'!Q357","v":40.029230769230772},{"$f":"'Land-Based Wind'!R325+'Land-Based Wind'!R357","v":39.323076923076925},{"$f":"'Land-Based Wind'!S325+'Land-Based Wind'!S357","v":38.616923076923079},{"$f":"'Land-Based Wind'!T325+'Land-Based Wind'!T357","v":37.910769230769233},{"$f":"'Land-Based Wind'!U325+'Land-Based Wind'!U357","v":37.204615384615387},{"$f":"'Land-Based Wind'!V325+'Land-Based Wind'!V357","v":36.498461538461541},{"$f":"'Land-Based Wind'!W325+'Land-Based Wind'!W357","v":35.792307692307695},{"$f":"'Land-Based Wind'!X325+'Land-Based Wind'!X357","v":35.086153846153849},{"$f":"'Land-Based Wind'!Y325+'Land-Based Wind'!Y357","v":34.380000000000003},{"$f":"'Land-Based Wind'!Z325+'Land-Based Wind'!Z357","v":33.8643},{"$f":"'Land-Based Wind'!AA325+'Land-Based Wind'!AA357","v":33.348599999999998},{"$f":"'Land-Based Wind'!AB325+'Land-Based Wind'!AB357","v":32.832900000000002},{"$f":"'Land-Based Wind'!AC325+'Land-Based Wind'!AC357","v":32.3172},{"$f":"'Land-Based Wind'!AD325+'Land-Based Wind'!AD357","v":31.801500000000004},{"$f":"'Land-Based Wind'!AE325+'Land-Based Wind'!AE357","v":31.285800000000002},{"$f":"'Land-Based Wind'!AF325+'Land-Based Wind'!AF357","v":30.770100000000003},{"$f":"'Land-Based Wind'!AG325+'Land-Based Wind'!AG357","v":30.254400000000004},{"$f":"'Land-Based Wind'!AH325+'Land-Based Wind'!AH357","v":29.738700000000001},{"$f":"'Land-Based Wind'!AI325+'Land-Based Wind'!AI357","v":29.223000000000003},{"$f":"'Land-Based Wind'!AJ325+'Land-Based Wind'!AJ357","v":28.707299999999996},{"$f":"'Land-Based Wind'!AK325+'Land-Based Wind'!AK357","v":28.191600000000001},{"$f":"'Land-Based Wind'!AL325+'Land-Based Wind'!AL357","v":27.675900000000002},{"$f":"'Land-Based Wind'!AM325+'Land-Based Wind'!AM357","v":27.160199999999996},{"$f":"'Land-Based Wind'!AN325+'Land-Based Wind'!AN357","v":26.644500000000001},{"$f":"'Land-Based Wind'!AO325+'Land-Based Wind'!AO357","v":26.128800000000002},{"$f":"'Land-Based Wind'!AP325+'Land-Based Wind'!AP357","v":25.613099999999996},{"$f":"'Land-Based Wind'!AQ325+'Land-Based Wind'!AQ357","v":25.0974},{"$f":"'Land-Based Wind'!AR325+'Land-Based Wind'!AR357","v":24.581699999999998},{"$f":"'Land-Based Wind'!AS325+'Land-Based Wind'!AS357","v":24.065999999999999}]
["RM3LaLTRG11","RD","Mid",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L326+'Land-Based Wind'!L358","v":43.56},{"$f":"'Land-Based Wind'!M326+'Land-Based Wind'!M358","v":43.205384615384624},{"$f":"'Land-Based Wind'!N326+'Land-Based Wind'!N358","v":42.850769230769238},{"$f":"'Land-Based Wind'!O326+'Land-Based Wind'!O358","v":42.496153846153852},{"$f":"'Land-Based Wind'!P326+'Land-Based Wind'!P358","v":42.141538461538467},{"$f":"'Land-Based Wind'!Q326+'Land-Based Wind'!Q358","v":41.786923076923081},{"$f":"'Land-Based Wind'!R326+'Land-Based Wind'!R358","v":41.432307692307695},{"$f":"'Land-Based Wind'!S326+'Land-Based Wind'!S358","v":41.07769230769231},{"$f":"'Land-Based Wind'!T326+'Land-Based Wind'!T358","v":40.723076923076931},{"$f":"'Land-Based Wind'!U326+'Land-Based Wind'!U358","v":40.368461538461538},{"$f":"'Land-Based Wind'!V326+'Land-Based Wind'!V358","v":40.01384615384616},{"$f":"'Land-Based Wind'!W326+'Land-Based Wind'!W358","v":39.659230769230774},{"$f":"'Land-Based Wind'!X326+'Land-Based Wind'!X358","v":39.304615384615389},{"$f":"'Land-Based Wind'!Y326+'Land-Based Wind'!Y358","v":38.950000000000003},{"$f":"'Land-Based Wind'!Z326+'Land-Based Wind'!Z358","v":38.657875000000004},{"$f":"'Land-Based Wind'!AA326+'Land-Based Wind'!AA358","v":38.365750000000006},{"$f":"'Land-Based Wind'!AB326+'Land-Based Wind'!AB358","v":38.073625000000007},{"$f":"'Land-Based Wind'!AC326+'Land-Based Wind'!AC358","v":37.781500000000008},{"$f":"'Land-Based Wind'!AD326+'Land-Based Wind'!AD358","v":37.489375000000003},{"$f":"'Land-Based Wind'!AE326+'Land-Based Wind'!AE358","v":37.197250000000004},{"$f":"'Land-Based Wind'!AF326+'Land-Based Wind'!AF358","v":36.905124999999998},{"$f":"'Land-Based Wind'!AG326+'Land-Based Wind'!AG358","v":36.613},{"$f":"'Land-Based Wind'!AH326+'Land-Based Wind'!AH358","v":36.320875000000001},{"$f":"'Land-Based Wind'!AI326+'Land-Based Wind'!AI358","v":36.028750000000002},{"$f":"'Land-Based Wind'!AJ326+'Land-Based Wind'!AJ358","v":35.736625000000004},{"$f":"'Land-Based Wind'!AK326+'Land-Based Wind'!AK358","v":35.444500000000005},{"$f":"'Land-Based Wind'!AL326+'Land-Based Wind'!AL358","v":35.152375000000006},{"$f":"'Land-Based Wind'!AM326+'Land-Based Wind'!AM358","v":34.860250000000001},{"$f":"'Land-Based Wind'!AN326+'Land-Based Wind'!AN358","v":34.568124999999995},{"$f":"'Land-Based Wind'!AO326+'Land-Based Wind'!AO358","v":34.275999999999996},{"$f":"'Land-Based Wind'!AP326+'Land-Based Wind'!AP358","v":33.983874999999998},{"$f":"'Land-Based Wind'!AQ326+'Land-Based Wind'!AQ358","v":33.691749999999999},{"$f":"'Land-Based Wind'!AR326+'Land-Based Wind'!AR358","v":33.399625},{"$f":"'Land-Based Wind'!AS326+'Land-Based Wind'!AS358","v":33.107500000000002}]
["RC3LaLTRG11","RD","Constant",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L327+'Land-Based Wind'!L359","v":43.56},{"$f":"'Land-Based Wind'!M327+'Land-Based Wind'!M359","v":43.56},{"$f":"'Land-Based Wind'!N327+'Land-Based Wind'!N359","v":43.56},{"$f":"'Land-Based Wind'!O327+'Land-Based Wind'!O359","v":43.56},{"$f":"'Land-Based Wind'!P327+'Land-Based Wind'!P359","v":43.56},{"$f":"'Land-Based Wind'!Q327+'Land-Based Wind'!Q359","v":43.56},{"$f":"'Land-Based Wind'!R327+'Land-Based Wind'!R359","v":43.56},{"$f":"'Land-Based Wind'!S327+'Land-Based Wind'!S359","v":43.56},{"$f":"'Land-Based Wind'!T327+'Land-Based Wind'!T359","v":43.56},{"$f":"'Land-Based Wind'!U327+'Land-Based Wind'!U359","v":43.56},{"$f":"'Land-Based Wind'!V327+'Land-Based Wind'!V359","v":43.56},{"$f":"'Land-Based Wind'!W327+'Land-Based Wind'!W359","v":43.56},{"$f":"'Land-Based Wind'!X327+'Land-Based Wind'!X359","v":43.56},{"$f":"'Land-Based Wind'!Y327+'Land-Based Wind'!Y359","v":43.56},{"$f":"'Land-Based Wind'!Z327+'Land-Based Wind'!Z359","v":43.56},{"$f":"'Land-Based Wind'!AA327+'Land-Based Wind'!AA359","v":43.56},{"$f":"'Land-Based Wind'!AB327+'Land-Based Wind'!AB359","v":43.56},{"$f":"'Land-Based Wind'!AC327+'Land-Based Wind'!AC359","v":43.56},{"$f":"'Land-Based Wind'!AD327+'Land-Based Wind'!AD359","v":43.56},{"$f":"'Land-Based Wind'!AE327+'Land-Based Wind'!AE359","v":43.56},{"$f":"'Land-Based Wind'!AF327+'Land-Based Wind'!AF359","v":43.56},{"$f":"'Land-Based Wind'!AG327+'Land-Based Wind'!AG359","v":43.56},{"$f":"'Land-Based Wind'!AH327+'Land-Based Wind'!AH359","v":43.56},{"$f":"'Land-Based Wind'!AI327+'Land-Based Wind'!AI359","v":43.56},{"$f":"'Land-Based Wind'!AJ327+'Land-Based Wind'!AJ359","v":43.56},{"$f":"'Land-Based Wind'!AK327+'Land-Based Wind'!AK359","v":43.56},{"$f":"'Land-Based Wind'!AL327+'Land-Based Wind'!AL359","v":43.56},{"$f":"'Land-Based Wind'!AM327+'Land-Based Wind'!AM359","v":43.56},{"$f":"'Land-Based Wind'!AN327+'Land-Based Wind'!AN359","v":43.56},{"$f":"'Land-Based Wind'!AO327+'Land-Based Wind'!AO359","v":43.56},{"$f":"'Land-Based Wind'!AP327+'Land-Based Wind'!AP359","v":43.56},{"$f":"'Land-Based Wind'!AQ327+'Land-Based Wind'!AQ359","v":43.56},{"$f":"'Land-Based Wind'!AR327+'Land-Based Wind'!AR359","v":43.56},{"$f":"'Land-Based Wind'!AS327+'Land-Based Wind'!AS359","v":43.56}]
["RL3LaLTRG22","RD","Low",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L328+'Land-Based Wind'!L360","v":43.56},{"$f":"'Land-Based Wind'!M328+'Land-Based Wind'!M360","v":42.853846153846156},{"$f":"'Land-Based Wind'!N328+'Land-Based Wind'!N360","v":42.14769230769231},{"$f":"'Land-Based Wind'!O328+'Land-Based Wind'!O360","v":41.441538461538464},{"$f":"'Land-Based Wind'!P328+'Land-Based Wind'!P360","v":40.735384615384618},{"$f":"'Land-Based Wind'!Q328+'Land-Based Wind'!Q360","v":40.029230769230772},{"$f":"'Land-Based Wind'!R328+'Land-Based Wind'!R360","v":39.323076923076925},{"$f":"'Land-Based Wind'!S328+'Land-Based Wind'!S360","v":38.616923076923079},{"$f":"'Land-Based Wind'!T328+'Land-Based Wind'!T360","v":37.910769230769233},{"$f":"'Land-Based Wind'!U328+'Land-Based Wind'!U360","v":37.204615384615387},{"$f":"'Land-Based Wind'!V328+'Land-Based Wind'!V360","v":36.498461538461541},{"$f":"'Land-Based Wind'!W328+'Land-Based Wind'!W360","v":35.792307692307695},{"$f":"'Land-Based Wind'!X328+'Land-Based Wind'!X360","v":35.086153846153849},{"$f":"'Land-Based Wind'!Y328+'Land-Based Wind'!Y360","v":34.380000000000003},{"$f":"'Land-Based Wind'!Z328+'Land-Based Wind'!Z360","v":33.8643},{"$f":"'Land-Based Wind'!AA328+'Land-Based Wind'!AA360","v":33.348599999999998},{"$f":"'Land-Based Wind'!AB328+'Land-Based Wind'!AB360","v":32.832900000000002},{"$f":"'Land-Based Wind'!AC328+'Land-Based Wind'!AC360","v":32.3172},{"$f":"'Land-Based Wind'!AD328+'Land-Based Wind'!AD360","v":31.801500000000004},{"$f":"'Land-Based Wind'!AE328+'Land-Based Wind'!AE360","v":31.285800000000002},{"$f":"'Land-Based Wind'!AF328+'Land-Based Wind'!AF360","v":30.770100000000003},{"$f":"'Land-Based Wind'!AG328+'Land-Based Wind'!AG360","v":30.254400000000004},{"$f":"'Land-Based Wind'!AH328+'Land-Based Wind'!AH360","v":29.738700000000001},{"$f":"'Land-Based Wind'!AI328+'Land-Based Wind'!AI360","v":29.223000000000003},{"$f":"'Land-Based Wind'!AJ328+'Land-Based Wind'!AJ360","v":28.707299999999996},{"$f":"'Land-Based Wind'!AK328+'Land-Based Wind'!AK360","v":28.191600000000001},{"$f":"'Land-Based Wind'!AL328+'Land-Based Wind'!AL360","v":27.675900000000002},{"$f":"'Land-Based Wind'!AM328+'Land-Based Wind'!AM360","v":27.160199999999996},{"$f":"'Land-Based Wind'!AN328+'Land-Based Wind'!AN360","v":26.644500000000001},{"$f":"'Land-Based Wind'!AO328+'Land-Based Wind'!AO360","v":26.128800000000002},{"$f":"'Land-Based Wind'!AP328+'Land-Based Wind'!AP360","v":25.613099999999996},{"$f":"'Land-Based Wind'!AQ328+'Land-Based Wind'!AQ360","v":25.0974},{"$f":"'Land-Based Wind'!AR328+'Land-Based Wind'!AR360","v":24.581699999999998},{"$f":"'Land-Based Wind'!AS328+'Land-Based Wind'!AS360","v":24.065999999999999}]
["RM3LaLTRG22","RD","Mid",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L329+'Land-Based Wind'!L361","v":43.56},{"$f":"'Land-Based Wind'!M329+'Land-Based Wind'!M361","v":43.205384615384624},{"$f":"'Land-Based Wind'!N329+'Land-Based Wind'!N361","v":42.850769230769238},{"$f":"'Land-Based Wind'!O329+'Land-Based Wind'!O361","v":42.496153846153852},{"$f":"'Land-Based Wind'!P329+'Land-Based Wind'!P361","v":42.141538461538467},{"$f":"'Land-Based Wind'!Q329+'Land-Based Wind'!Q361","v":41.786923076923081},{"$f":"'Land-Based Wind'!R329+'Land-Based Wind'!R361","v":41.432307692307695},{"$f":"'Land-Based Wind'!S329+'Land-Based Wind'!S361","v":41.07769230769231},{"$f":"'Land-Based Wind'!T329+'Land-Based Wind'!T361","v":40.723076923076931},{"$f":"'Land-Based Wind'!U329+'Land-Based Wind'!U361","v":40.368461538461538},{"$f":"'Land-Based Wind'!V329+'Land-Based Wind'!V361","v":40.01384615384616},{"$f":"'Land-Based Wind'!W329+'Land-Based Wind'!W361","v":39.659230769230774},{"$f":"'Land-Based Wind'!X329+'Land-Based Wind'!X361","v":39.304615384615389},{"$f":"'Land-Based Wind'!Y329+'Land-Based Wind'!Y361","v":38.950000000000003},{"$f":"'Land-Based Wind'!Z329+'Land-Based Wind'!Z361","v":38.657875000000004},{"$f":"'Land-Based Wind'!AA329+'Land-Based Wind'!AA361","v":38.365750000000006},{"$f":"'Land-Based Wind'!AB329+'Land-Based Wind'!AB361","v":38.073625000000007},{"$f":"'Land-Based Wind'!AC329+'Land-Based Wind'!AC361","v":37.781500000000008},{"$f":"'Land-Based Wind'!AD329+'Land-Based Wind'!AD361","v":37.489375000000003},{"$f":"'Land-Based Wind'!AE329+'Land-Based Wind'!AE361","v":37.197250000000004},{"$f":"'Land-Based Wind'!AF329+'Land-Based Wind'!AF361","v":36.905124999999998},{"$f":"'Land-Based Wind'!AG329+'Land-Based Wind'!AG361","v":36.613},{"$f":"'Land-Based Wind'!AH329+'Land-Based Wind'!AH361","v":36.320875000000001},{"$f":"'Land-Based Wind'!AI329+'Land-Based Wind'!AI361","v":36.028750000000002},{"$f":"'Land-Based Wind'!AJ329+'Land-Based Wind'!AJ361","v":35.736625000000004},{"$f":"'Land-Based Wind'!AK329+'Land-Based Wind'!AK361","v":35.444500000000005},{"$f":"'Land-Based Wind'!AL329+'Land-Based Wind'!AL361","v":35.152375000000006},{"$f":"'Land-Based Wind'!AM329+'Land-Based Wind'!AM361","v":34.860250000000001},{"$f":"'Land-Based Wind'!AN329+'Land-Based Wind'!AN361","v":34.568124999999995},{"$f":"'Land-Based Wind'!AO329+'Land-Based Wind'!AO361","v":34.275999999999996},{"$f":"'Land-Based Wind'!AP329+'Land-Based Wind'!AP361","v":33.983874999999998},{"$f":"'Land-Based Wind'!AQ329+'Land-Based Wind'!AQ361","v":33.691749999999999},{"$f":"'Land-Based Wind'!AR329+'Land-Based Wind'!AR361","v":33.399625},{"$f":"'Land-Based Wind'!AS329+'Land-Based Wind'!AS361","v":33.107500000000002}]
["RC3LaLTRG22","RD","Constant",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L330+'Land-Based Wind'!L362","v":43.56},{"$f":"'Land-Based Wind'!M330+'Land-Based Wind'!M362","v":43.56},{"$f":"'Land-Based Wind'!N330+'Land-Based Wind'!N362","v":43.56},{"$f":"'Land-Based Wind'!O330+'Land-Based Wind'!O362","v":43.56},{"$f":"'Land-Based Wind'!P330+'Land-Based Wind'!P362","v":43.56},{"$f":"'Land-Based Wind'!Q330+'Land-Based Wind'!Q362","v":43.56},{"$f":"'Land-Based Wind'!R330+'Land-Based Wind'!R362","v":43.56},{"$f":"'Land-Based Wind'!S330+'Land-Based Wind'!S362","v":43.56},{"$f":"'Land-Based Wind'!T330+'Land-Based Wind'!T362","v":43.56},{"$f":"'Land-Based Wind'!U330+'Land-Based Wind'!U362","v":43.56},{"$f":"'Land-Based Wind'!V330+'Land-Based Wind'!V362","v":43.56},{"$f":"'Land-Based Wind'!W330+'Land-Based Wind'!W362","v":43.56},{"$f":"'Land-Based Wind'!X330+'Land-Based Wind'!X362","v":43.56},{"$f":"'Land-Based Wind'!Y330+'Land-Based Wind'!Y362","v":43.56},{"$f":"'Land-Based Wind'!Z330+'Land-Based Wind'!Z362","v":43.56},{"$f":"'Land-Based Wind'!AA330+'Land-Based Wind'!AA362","v":43.56},{"$f":"'Land-Based Wind'!AB330+'Land-Based Wind'!AB362","v":43.56},{"$f":"'Land-Based Wind'!AC330+'Land-Based Wind'!AC362","v":43.56},{"$f":"'Land-Based Wind'!AD330+'Land-Based Wind'!AD362","v":43.56},{"$f":"'Land-Based Wind'!AE330+'Land-Based Wind'!AE362","v":43.56},{"$f":"'Land-Based Wind'!AF330+'Land-Based Wind'!AF362","v":43.56},{"$f":"'Land-Based Wind'!AG330+'Land-Based Wind'!AG362","v":43.56},{"$f":"'Land-Based Wind'!AH330+'Land-Based Wind'!AH362","v":43.56},{"$f":"'Land-Based Wind'!AI330+'Land-Based Wind'!AI362","v":43.56},{"$f":"'Land-Based Wind'!AJ330+'Land-Based Wind'!AJ362","v":43.56},{"$f":"'Land-Based Wind'!AK330+'Land-Based Wind'!AK362","v":43.56},{"$f":"'Land-Based Wind'!AL330+'Land-Based Wind'!AL362","v":43.56},{"$f":"'Land-Based Wind'!AM330+'Land-Based Wind'!AM362","v":43.56},{"$f":"'Land-Based Wind'!AN330+'Land-Based Wind'!AN362","v":43.56},{"$f":"'Land-Based Wind'!AO330+'Land-Based Wind'!AO362","v":43.56},{"$f":"'Land-Based Wind'!AP330+'Land-Based Wind'!AP362","v":43.56},{"$f":"'Land-Based Wind'!AQ330+'Land-Based Wind'!AQ362","v":43.56},{"$f":"'Land-Based Wind'!AR330+'Land-Based Wind'!AR362","v":43.56},{"$f":"'Land-Based Wind'!AS330+'Land-Based Wind'!AS362","v":43.56}]
["RL3LaLTRG33","RD","Low",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L331+'Land-Based Wind'!L363","v":43.56},{"$f":"'Land-Based Wind'!M331+'Land-Based Wind'!M363","v":42.853846153846156},{"$f":"'Land-Based Wind'!N331+'Land-Based Wind'!N363","v":42.14769230769231},{"$f":"'Land-Based Wind'!O331+'Land-Based Wind'!O363","v":41.441538461538464},{"$f":"'Land-Based Wind'!P331+'Land-Based Wind'!P363","v":40.735384615384618},{"$f":"'Land-Based Wind'!Q331+'Land-Based Wind'!Q363","v":40.029230769230772},{"$f":"'Land-Based Wind'!R331+'Land-Based Wind'!R363","v":39.323076923076925},{"$f":"'Land-Based Wind'!S331+'Land-Based Wind'!S363","v":38.616923076923079},{"$f":"'Land-Based Wind'!T331+'Land-Based Wind'!T363","v":37.910769230769233},{"$f":"'Land-Based Wind'!U331+'Land-Based Wind'!U363","v":37.204615384615387},{"$f":"'Land-Based Wind'!V331+'Land-Based Wind'!V363","v":36.498461538461541},{"$f":"'Land-Based Wind'!W331+'Land-Based Wind'!W363","v":35.792307692307695},{"$f":"'Land-Based Wind'!X331+'Land-Based Wind'!X363","v":35.086153846153849},{"$f":"'Land-Based Wind'!Y331+'Land-Based Wind'!Y363","v":34.380000000000003},{"$f":"'Land-Based Wind'!Z331+'Land-Based Wind'!Z363","v":33.8643},{"$f":"'Land-Based Wind'!AA331+'Land-Based Wind'!AA363","v":33.348599999999998},{"$f":"'Land-Based Wind'!AB331+'Land-Based Wind'!AB363","v":32.832900000000002},{"$f":"'Land-Based Wind'!AC331+'Land-Based Wind'!AC363","v":32.3172},{"$f":"'Land-Based Wind'!AD331+'Land-Based Wind'!AD363","v":31.801500000000004},{"$f":"'Land-Based Wind'!AE331+'Land-Based Wind'!AE363","v":31.285800000000002},{"$f":"'Land-Based Wind'!AF331+'Land-Based Wind'!AF363","v":30.770100000000003},{"$f":"'Land-Based Wind'!AG331+'Land-Based Wind'!AG363","v":30.254400000000004},{"$f":"'Land-Based Wind'!AH331+'Land-Based Wind'!AH363","v":29.738700000000001},{"$f":"'Land-Based Wind'!AI331+'Land-Based Wind'!AI363","v":29.223000000000003},{"$f":"'Land-Based Wind'!AJ331+'Land-Based Wind'!AJ363","v":28.707299999999996},{"$f":"'Land-Based Wind'!AK331+'Land-Based Wind'!AK363","v":28.191600000000001},{"$f":"'Land-Based Wind'!AL331+'Land-Based Wind'!AL363","v":27.675900000000002},{"$f":"'Land-Based Wind'!AM331+'Land-Based Wind'!AM363","v":27.160199999999996},{"$f":"'Land-Based Wind'!AN331+'Land-Based Wind'!AN363","v":26.644500000000001},{"$f":"'Land-Based Wind'!AO331+'Land-Based Wind'!AO363","v":26.128800000000002},{"$f":"'Land-Based Wind'!AP331+'Land-Based Wind'!AP363","v":25.613099999999996},{"$f":"'Land-Based Wind'!AQ331+'Land-Based Wind'!AQ363","v":25.0974},{"$f":"'Land-Based Wind'!AR331+'Land-Based Wind'!AR363","v":24.581699999999998},{"$f":"'Land-Based Wind'!AS331+'Land-Based Wind'!AS363","v":24.065999999999999}]
["RM3LaLTRG33","RD","Mid",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L332+'Land-Based Wind'!L364","v":43.56},{"$f":"'Land-Based Wind'!M332+'Land-Based Wind'!M364","v":43.205384615384624},{"$f":"'Land-Based Wind'!N332+'Land-Based Wind'!N364","v":42.850769230769238},{"$f":"'Land-Based Wind'!O332+'Land-Based Wind'!O364","v":42.496153846153852},{"$f":"'Land-Based Wind'!P332+'Land-Based Wind'!P364","v":42.141538461538467},{"$f":"'Land-Based Wind'!Q332+'Land-Based Wind'!Q364","v":41.786923076923081},{"$f":"'Land-Based Wind'!R332+'Land-Based Wind'!R364","v":41.432307692307695},{"$f":"'Land-Based Wind'!S332+'Land-Based Wind'!S364","v":41.07769230769231},{"$f":"'Land-Based Wind'!T332+'Land-Based Wind'!T364","v":40.723076923076931},{"$f":"'Land-Based Wind'!U332+'Land-Based Wind'!U364","v":40.368461538461538},{"$f":"'Land-Based Wind'!V332+'Land-Based Wind'!V364","v":40.01384615384616},{"$f":"'Land-Based Wind'!W332+'Land-Based Wind'!W364","v":39.659230769230774},{"$f":"'Land-Based Wind'!X332+'Land-Based Wind'!X364","v":39.304615384615389},{"$f":"'Land-Based Wind'!Y332+'Land-Based Wind'!Y364","v":38.950000000000003},{"$f":"'Land-Based Wind'!Z332+'Land-Based Wind'!Z364","v":38.657875000000004},{"$f":"'Land-Based Wind'!AA332+'Land-Based Wind'!AA364","v":38.365750000000006},{"$f":"'Land-Based Wind'!AB332+'Land-Based Wind'!AB364","v":38.073625000000007},{"$f":"'Land-Based Wind'!AC332+'Land-Based Wind'!AC364","v":37.781500000000008},{"$f":"'Land-Based Wind'!AD332+'Land-Based Wind'!AD364","v":37.489375000000003},{"$f":"'Land-Based Wind'!AE332+'Land-Based Wind'!AE364","v":37.197250000000004},{"$f":"'Land-Based Wind'!AF332+'Land-Based Wind'!AF364","v":36.905124999999998},{"$f":"'Land-Based Wind'!AG332+'Land-Based Wind'!AG364","v":36.613},{"$f":"'Land-Based Wind'!AH332+'Land-Based Wind'!AH364","v":36.320875000000001},{"$f":"'Land-Based Wind'!AI332+'Land-Based Wind'!AI364","v":36.028750000000002},{"$f":"'Land-Based Wind'!AJ332+'Land-Based Wind'!AJ364","v":35.736625000000004},{"$f":"'Land-Based Wind'!AK332+'Land-Based Wind'!AK364","v":35.444500000000005},{"$f":"'Land-Based Wind'!AL332+'Land-Based Wind'!AL364","v":35.152375000000006},{"$f":"'Land-Based Wind'!AM332+'Land-Based Wind'!AM364","v":34.860250000000001},{"$f":"'Land-Based Wind'!AN332+'Land-Based Wind'!AN364","v":34.568124999999995},{"$f":"'Land-Based Wind'!AO332+'Land-Based Wind'!AO364","v":34.275999999999996},{"$f":"'Land-Based Wind'!AP332+'Land-Based Wind'!AP364","v":33.983874999999998},{"$f":"'Land-Based Wind'!AQ332+'Land-Based Wind'!AQ364","v":33.691749999999999},{"$f":"'Land-Based Wind'!AR332+'Land-Based Wind'!AR364","v":33.399625},{"$f":"'Land-Based Wind'!AS332+'Land-Based Wind'!AS364","v":33.107500000000002}]
["RC3LaLTRG33","RD","Constant",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L333+'Land-Based Wind'!L365","v":43.56},{"$f":"'Land-Based Wind'!M333+'Land-Based Wind'!M365","v":43.56},{"$f":"'Land-Based Wind'!N333+'Land-Based Wind'!N365","v":43.56},{"$f":"'Land-Based Wind'!O333+'Land-Based Wind'!O365","v":43.56},{"$f":"'Land-Based Wind'!P333+'Land-Based Wind'!P365","v":43.56},{"$f":"'Land-Based Wind'!Q333+'Land-Based Wind'!Q365","v":43.56},{"$f":"'Land-Based Wind'!R333+'Land-Based Wind'!R365","v":43.56},{"$f":"'Land-Based Wind'!S333+'Land-Based Wind'!S365","v":43.56},{"$f":"'Land-Based Wind'!T333+'Land-Based Wind'!T365","v":43.56},{"$f":"'Land-Based Wind'!U333+'Land-Based Wind'!U365","v":43.56},{"$f":"'Land-Based Wind'!V333+'Land-Based Wind'!V365","v":43.56},{"$f":"'Land-Based Wind'!W333+'Land-Based Wind'!W365","v":43.56},{"$f":"'Land-Based Wind'!X333+'Land-Based Wind'!X365","v":43.56},{"$f":"'Land-Based Wind'!Y333+'Land-Based Wind'!Y365","v":43.56},{"$f":"'Land-Based Wind'!Z333+'Land-Based Wind'!Z365","v":43.56},{"$f":"'Land-Based Wind'!AA333+'Land-Based Wind'!AA365","v":43.56},{"$f":"'Land-Based Wind'!AB333+'Land-Based Wind'!AB365","v":43.56},{"$f":"'Land-Based Wind'!AC333+'Land-Based Wind'!AC365","v":43.56},{"$f":"'Land-Based Wind'!AD333+'Land-Based Wind'!AD365","v":43.56},{"$f":"'Land-Based Wind'!AE333+'Land-Based Wind'!AE365","v":43.56},{"$f":"'Land-Based Wind'!AF333+'Land-Based Wind'!AF365","v":43.56},{"$f":"'Land-Based Wind'!AG333+'Land-Based Wind'!AG365","v":43.56},{"$f":"'Land-Based Wind'!AH333+'Land-Based Wind'!AH365","v":43.56},{"$f":"'Land-Based Wind'!AI333+'Land-Based Wind'!AI365","v":43.56},{"$f":"'Land-Based Wind'!AJ333+'Land-Based Wind'!AJ365","v":43.56},{"$f":"'Land-Based Wind'!AK333+'Land-Based Wind'!AK365","v":43.56},{"$f":"'Land-Based Wind'!AL333+'Land-Based Wind'!AL365","v":43.56},{"$f":"'Land-Based Wind'!AM333+'Land-Based Wind'!AM365","v":43.56},{"$f":"'Land-Based Wind'!AN333+'Land-Based Wind'!AN365","v":43.56},{"$f":"'Land-Based Wind'!AO333+'Land-Based Wind'!AO365","v":43.56},{"$f":"'Land-Based Wind'!AP333+'Land-Based Wind'!AP365","v":43.56},{"$f":"'Land-Based Wind'!AQ333+'Land-Based Wind'!AQ365","v":43.56},{"$f":"'Land-Based Wind'!AR333+'Land-Based Wind'!AR365","v":43.56},{"$f":"'Land-Based Wind'!AS333+'Land-Based Wind'!AS365","v":43.56}]
["RL3LaLTRG44","RD","Low",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L334+'Land-Based Wind'!L366","v":43.56},{"$f":"'Land-Based Wind'!M334+'Land-Based Wind'!M366","v":42.853846153846156},{"$f":"'Land-Based Wind'!N334+'Land-Based Wind'!N366","v":42.14769230769231},{"$f":"'Land-Based Wind'!O334+'Land-Based Wind'!O366","v":41.441538461538464},{"$f":"'Land-Based Wind'!P334+'Land-Based Wind'!P366","v":40.735384615384618},{"$f":"'Land-Based Wind'!Q334+'Land-Based Wind'!Q366","v":40.029230769230772},{"$f":"'Land-Based Wind'!R334+'Land-Based Wind'!R366","v":39.323076923076925},{"$f":"'Land-Based Wind'!S334+'Land-Based Wind'!S366","v":38.616923076923079},{"$f":"'Land-Based Wind'!T334+'Land-Based Wind'!T366","v":37.910769230769233},{"$f":"'Land-Based Wind'!U334+'Land-Based Wind'!U366","v":37.204615384615387},{"$f":"'Land-Based Wind'!V334+'Land-Based Wind'!V366","v":36.498461538461541},{"$f":"'Land-Based Wind'!W334+'Land-Based Wind'!W366","v":35.792307692307695},{"$f":"'Land-Based Wind'!X334+'Land-Based Wind'!X366","v":35.086153846153849},{"$f":"'Land-Based Wind'!Y334+'Land-Based Wind'!Y366","v":34.380000000000003},{"$f":"'Land-Based Wind'!Z334+'Land-Based Wind'!Z366","v":33.8643},{"$f":"'Land-Based Wind'!AA334+'Land-Based Wind'!AA366","v":33.348599999999998},{"$f":"'Land-Based Wind'!AB334+'Land-Based Wind'!AB366","v":32.832900000000002},{"$f":"'Land-Based Wind'!AC334+'Land-Based Wind'!AC366","v":32.3172},{"$f":"'Land-Based Wind'!AD334+'Land-Based Wind'!AD366","v":31.801500000000004},{"$f":"'Land-Based Wind'!AE334+'Land-Based Wind'!AE366","v":31.285800000000002},{"$f":"'Land-Based Wind'!AF334+'Land-Based Wind'!AF366","v":30.770100000000003},{"$f":"'Land-Based Wind'!AG334+'Land-Based Wind'!AG366","v":30.254400000000004},{"$f":"'Land-Based Wind'!AH334+'Land-Based Wind'!AH366","v":29.738700000000001},{"$f":"'Land-Based Wind'!AI334+'Land-Based Wind'!AI366","v":29.223000000000003},{"$f":"'Land-Based Wind'!AJ334+'Land-Based Wind'!AJ366","v":28.707299999999996},{"$f":"'Land-Based Wind'!AK334+'Land-Based Wind'!AK366","v":28.191600000000001},{"$f":"'Land-Based Wind'!AL334+'Land-Based Wind'!AL366","v":27.675900000000002},{"$f":"'Land-Based Wind'!AM334+'Land-Based Wind'!AM366","v":27.160199999999996},{"$f":"'Land-Based Wind'!AN334+'Land-Based Wind'!AN366","v":26.644500000000001},{"$f":"'Land-Based Wind'!AO334+'Land-Based Wind'!AO366","v":26.128800000000002},{"$f":"'Land-Based Wind'!AP334+'Land-Based Wind'!AP366","v":25.613099999999996},{"$f":"'Land-Based Wind'!AQ334+'Land-Based Wind'!AQ366","v":25.0974},{"$f":"'Land-Based Wind'!AR334+'Land-Based Wind'!AR366","v":24.581699999999998},{"$f":"'Land-Based Wind'!AS334+'Land-Based Wind'!AS366","v":24.065999999999999}]
["RM3LaLTRG44","RD","Mid",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L335+'Land-Based Wind'!L367","v":43.56},{"$f":"'Land-Based Wind'!M335+'Land-Based Wind'!M367","v":43.205384615384624},{"$f":"'Land-Based Wind'!N335+'Land-Based Wind'!N367","v":42.850769230769238},{"$f":"'Land-Based Wind'!O335+'Land-Based Wind'!O367","v":42.496153846153852},{"$f":"'Land-Based Wind'!P335+'Land-Based Wind'!P367","v":42.141538461538467},{"$f":"'Land-Based Wind'!Q335+'Land-Based Wind'!Q367","v":41.786923076923081},{"$f":"'Land-Based Wind'!R335+'Land-Based Wind'!R367","v":41.432307692307695},{"$f":"'Land-Based Wind'!S335+'Land-Based Wind'!S367","v":41.07769230769231},{"$f":"'Land-Based Wind'!T335+'Land-Based Wind'!T367","v":40.723076923076931},{"$f":"'Land-Based Wind'!U335+'Land-Based Wind'!U367","v":40.368461538461538},{"$f":"'Land-Based Wind'!V335+'Land-Based Wind'!V367","v":40.01384615384616},{"$f":"'Land-Based Wind'!W335+'Land-Based Wind'!W367","v":39.659230769230774},{"$f":"'Land-Based Wind'!X335+'Land-Based Wind'!X367","v":39.304615384615389},{"$f":"'Land-Based Wind'!Y335+'Land-Based Wind'!Y367","v":38.950000000000003},{"$f":"'Land-Based Wind'!Z335+'Land-Based Wind'!Z367","v":38.657875000000004},{"$f":"'Land-Based Wind'!AA335+'Land-Based Wind'!AA367","v":38.365750000000006},{"$f":"'Land-Based Wind'!AB335+'Land-Based Wind'!AB367","v":38.073625000000007},{"$f":"'Land-Based Wind'!AC335+'Land-Based Wind'!AC367","v":37.781500000000008},{"$f":"'Land-Based Wind'!AD335+'Land-Based Wind'!AD367","v":37.489375000000003},{"$f":"'Land-Based Wind'!AE335+'Land-Based Wind'!AE367","v":37.197250000000004},{"$f":"'Land-Based Wind'!AF335+'Land-Based Wind'!AF367","v":36.905124999999998},{"$f":"'Land-Based Wind'!AG335+'Land-Based Wind'!AG367","v":36.613},{"$f":"'Land-Based Wind'!AH335+'Land-Based Wind'!AH367","v":36.320875000000001},{"$f":"'Land-Based Wind'!AI335+'Land-Based Wind'!AI367","v":36.028750000000002},{"$f":"'Land-Based Wind'!AJ335+'Land-Based Wind'!AJ367","v":35.736625000000004},{"$f":"'Land-Based Wind'!AK335+'Land-Based Wind'!AK367","v":35.444500000000005},{"$f":"'Land-Based Wind'!AL335+'Land-Based Wind'!AL367","v":35.152375000000006},{"$f":"'Land-Based Wind'!AM335+'Land-Based Wind'!AM367","v":34.860250000000001},{"$f":"'Land-Based Wind'!AN335+'Land-Based Wind'!AN367","v":34.568124999999995},{"$f":"'Land-Based Wind'!AO335+'Land-Based Wind'!AO367","v":34.275999999999996},{"$f":"'Land-Based Wind'!AP335+'Land-Based Wind'!AP367","v":33.983874999999998},{"$f":"'Land-Based Wind'!AQ335+'Land-Based Wind'!AQ367","v":33.691749999999999},{"$f":"'Land-Based Wind'!AR335+'Land-Based Wind'!AR367","v":33.399625},{"$f":"'Land-Based Wind'!AS335+'Land-Based Wind'!AS367","v":33.107500000000002}]
["RC3LaLTRG44","RD","Constant",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L336+'Land-Based Wind'!L368","v":43.56},{"$f":"'Land-Based Wind'!M336+'Land-Based Wind'!M368","v":43.56},{"$f":"'Land-Based Wind'!N336+'Land-Based Wind'!N368","v":43.56},{"$f":"'Land-Based Wind'!O336+'Land-Based Wind'!O368","v":43.56},{"$f":"'Land-Based Wind'!P336+'Land-Based Wind'!P368","v":43.56},{"$f":"'Land-Based Wind'!Q336+'Land-Based Wind'!Q368","v":43.56},{"$f":"'Land-Based Wind'!R336+'Land-Based Wind'!R368","v":43.56},{"$f":"'Land-Based Wind'!S336+'Land-Based Wind'!S368","v":43.56},{"$f":"'Land-Based Wind'!T336+'Land-Based Wind'!T368","v":43.56},{"$f":"'Land-Based Wind'!U336+'Land-Based Wind'!U368","v":43.56},{"$f":"'Land-Based Wind'!V336+'Land-Based Wind'!V368","v":43.56},{"$f":"'Land-Based Wind'!W336+'Land-Based Wind'!W368","v":43.56},{"$f":"'Land-Based Wind'!X336+'Land-Based Wind'!X368","v":43.56},{"$f":"'Land-Based Wind'!Y336+'Land-Based Wind'!Y368","v":43.56},{"$f":"'Land-Based Wind'!Z336+'Land-Based Wind'!Z368","v":43.56},{"$f":"'Land-Based Wind'!AA336+'Land-Based Wind'!AA368","v":43.56},{"$f":"'Land-Based Wind'!AB336+'Land-Based Wind'!AB368","v":43.56},{"$f":"'Land-Based Wind'!AC336+'Land-Based Wind'!AC368","v":43.56},{"$f":"'Land-Based Wind'!AD336+'Land-Based Wind'!AD368","v":43.56},{"$f":"'Land-Based Wind'!AE336+'Land-Based Wind'!AE368","v":43.56},{"$f":"'Land-Based Wind'!AF336+'Land-Based Wind'!AF368","v":43.56},{"$f":"'Land-Based Wind'!AG336+'Land-Based Wind'!AG368","v":43.56},{"$f":"'Land-Based Wind'!AH336+'Land-Based Wind'!AH368","v":43.56},{"$f":"'Land-Based Wind'!AI336+'Land-Based Wind'!AI368","v":43.56},{"$f":"'Land-Based Wind'!AJ336+'Land-Based Wind'!AJ368","v":43.56},{"$f":"'Land-Based Wind'!AK336+'Land-Based Wind'!AK368","v":43.56},{"$f":"'Land-Based Wind'!AL336+'Land-Based Wind'!AL368","v":43.56},{"$f":"'Land-Based Wind'!AM336+'Land-Based Wind'!AM368","v":43.56},{"$f":"'Land-Based Wind'!AN336+'Land-Based Wind'!AN368","v":43.56},{"$f":"'Land-Based Wind'!AO336+'Land-Based Wind'!AO368","v":43.56},{"$f":"'Land-Based Wind'!AP336+'Land-Based Wind'!AP368","v":43.56},{"$f":"'Land-Based Wind'!AQ336+'Land-Based Wind'!AQ368","v":43.56},{"$f":"'Land-Based Wind'!AR336+'Land-Based Wind'!AR368","v":43.56},{"$f":"'Land-Based Wind'!AS336+'Land-Based Wind'!AS368","v":43.56}]
["RL3LaLTRG55","RD","Low",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L337+'Land-Based Wind'!L369","v":43.56},{"$f":"'Land-Based Wind'!M337+'Land-Based Wind'!M369","v":42.853846153846156},{"$f":"'Land-Based Wind'!N337+'Land-Based Wind'!N369","v":42.14769230769231},{"$f":"'Land-Based Wind'!O337+'Land-Based Wind'!O369","v":41.441538461538464},{"$f":"'Land-Based Wind'!P337+'Land-Based Wind'!P369","v":40.735384615384618},{"$f":"'Land-Based Wind'!Q337+'Land-Based Wind'!Q369","v":40.029230769230772},{"$f":"'Land-Based Wind'!R337+'Land-Based Wind'!R369","v":39.323076923076925},{"$f":"'Land-Based Wind'!S337+'Land-Based Wind'!S369","v":38.616923076923079},{"$f":"'Land-Based Wind'!T337+'Land-Based Wind'!T369","v":37.910769230769233},{"$f":"'Land-Based Wind'!U337+'Land-Based Wind'!U369","v":37.204615384615387},{"$f":"'Land-Based Wind'!V337+'Land-Based Wind'!V369","v":36.498461538461541},{"$f":"'Land-Based Wind'!W337+'Land-Based Wind'!W369","v":35.792307692307695},{"$f":"'Land-Based Wind'!X337+'Land-Based Wind'!X369","v":35.086153846153849},{"$f":"'Land-Based Wind'!Y337+'Land-Based Wind'!Y369","v":34.380000000000003},{"$f":"'Land-Based Wind'!Z337+'Land-Based Wind'!Z369","v":33.8643},{"$f":"'Land-Based Wind'!AA337+'Land-Based Wind'!AA369","v":33.348599999999998},{"$f":"'Land-Based Wind'!AB337+'Land-Based Wind'!AB369","v":32.832900000000002},{"$f":"'Land-Based Wind'!AC337+'Land-Based Wind'!AC369","v":32.3172},{"$f":"'Land-Based Wind'!AD337+'Land-Based Wind'!AD369","v":31.801500000000004},{"$f":"'Land-Based Wind'!AE337+'Land-Based Wind'!AE369","v":31.285800000000002},{"$f":"'Land-Based Wind'!AF337+'Land-Based Wind'!AF369","v":30.770100000000003},{"$f":"'Land-Based Wind'!AG337+'Land-Based Wind'!AG369","v":30.254400000000004},{"$f":"'Land-Based Wind'!AH337+'Land-Based Wind'!AH369","v":29.738700000000001},{"$f":"'Land-Based Wind'!AI337+'Land-Based Wind'!AI369","v":29.223000000000003},{"$f":"'Land-Based Wind'!AJ337+'Land-Based Wind'!AJ369","v":28.707299999999996},{"$f":"'Land-Based Wind'!AK337+'Land-Based Wind'!AK369","v":28.191600000000001},{"$f":"'Land-Based Wind'!AL337+'Land-Based Wind'!AL369","v":27.675900000000002},{"$f":"'Land-Based Wind'!AM337+'Land-Based Wind'!AM369","v":27.160199999999996},{"$f":"'Land-Based Wind'!AN337+'Land-Based Wind'!AN369","v":26.644500000000001},{"$f":"'Land-Based Wind'!AO337+'Land-Based Wind'!AO369","v":26.128800000000002},{"$f":"'Land-Based Wind'!AP337+'Land-Based Wind'!AP369","v":25.613099999999996},{"$f":"'Land-Based Wind'!AQ337+'Land-Based Wind'!AQ369","v":25.0974},{"$f":"'Land-Based Wind'!AR337+'Land-Based Wind'!AR369","v":24.581699999999998},{"$f":"'Land-Based Wind'!AS337+'Land-Based Wind'!AS369","v":24.065999999999999}]
["RM3LaLTRG55","RD","Mid",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L338+'Land-Based Wind'!L370","v":43.56},{"$f":"'Land-Based Wind'!M338+'Land-Based Wind'!M370","v":43.205384615384624},{"$f":"'Land-Based Wind'!N338+'Land-Based Wind'!N370","v":42.850769230769238},{"$f":"'Land-Based Wind'!O338+'Land-Based Wind'!O370","v":42.496153846153852},{"$f":"'Land-Based Wind'!P338+'Land-Based Wind'!P370","v":42.141538461538467},{"$f":"'Land-Based Wind'!Q338+'Land-Based Wind'!Q370","v":41.786923076923081},{"$f":"'Land-Based Wind'!R338+'Land-Based Wind'!R370","v":41.432307692307695},{"$f":"'Land-Based Wind'!S338+'Land-Based Wind'!S370","v":41.07769230769231},{"$f":"'Land-Based Wind'!T338+'Land-Based Wind'!T370","v":40.723076923076931},{"$f":"'Land-Based Wind'!U338+'Land-Based Wind'!U370","v":40.368461538461538},{"$f":"'Land-Based Wind'!V338+'Land-Based Wind'!V370","v":40.01384615384616},{"$f":"'Land-Based Wind'!W338+'Land-Based Wind'!W370","v":39.659230769230774},{"$f":"'Land-Based Wind'!X338+'Land-Based Wind'!X370","v":39.304615384615389},{"$f":"'Land-Based Wind'!Y338+'Land-Based Wind'!Y370","v":38.950000000000003},{"$f":"'Land-Based Wind'!Z338+'Land-Based Wind'!Z370","v":38.657875000000004},{"$f":"'Land-Based Wind'!AA338+'Land-Based Wind'!AA370","v":38.365750000000006},{"$f":"'Land-Based Wind'!AB338+'Land-Based Wind'!AB370","v":38.073625000000007},{"$f":"'Land-Based Wind'!AC338+'Land-Based Wind'!AC370","v":37.781500000000008},{"$f":"'Land-Based Wind'!AD338+'Land-Based Wind'!AD370","v":37.489375000000003},{"$f":"'Land-Based Wind'!AE338+'Land-Based Wind'!AE370","v":37.197250000000004},{"$f":"'Land-Based Wind'!AF338+'Land-Based Wind'!AF370","v":36.905124999999998},{"$f":"'Land-Based Wind'!AG338+'Land-Based Wind'!AG370","v":36.613},{"$f":"'Land-Based Wind'!AH338+'Land-Based Wind'!AH370","v":36.320875000000001},{"$f":"'Land-Based Wind'!AI338+'Land-Based Wind'!AI370","v":36.028750000000002},{"$f":"'Land-Based Wind'!AJ338+'Land-Based Wind'!AJ370","v":35.736625000000004},{"$f":"'Land-Based Wind'!AK338+'Land-Based Wind'!AK370","v":35.444500000000005},{"$f":"'Land-Based Wind'!AL338+'Land-Based Wind'!AL370","v":35.152375000000006},{"$f":"'Land-Based Wind'!AM338+'Land-Based Wind'!AM370","v":34.860250000000001},{"$f":"'Land-Based Wind'!AN338+'Land-Based Wind'!AN370","v":34.568124999999995},{"$f":"'Land-Based Wind'!AO338+'Land-Based Wind'!AO370","v":34.275999999999996},{"$f":"'Land-Based Wind'!AP338+'Land-Based Wind'!AP370","v":33.983874999999998},{"$f":"'Land-Based Wind'!AQ338+'Land-Based Wind'!AQ370","v":33.691749999999999},{"$f":"'Land-Based Wind'!AR338+'Land-Based Wind'!AR370","v":33.399625},{"$f":"'Land-Based Wind'!AS338+'Land-Based Wind'!AS370","v":33.107500000000002}]
["RC3LaLTRG55","RD","Constant",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L339+'Land-Based Wind'!L371","v":43.56},{"$f":"'Land-Based Wind'!M339+'Land-Based Wind'!M371","v":43.56},{"$f":"'Land-Based Wind'!N339+'Land-Based Wind'!N371","v":43.56},{"$f":"'Land-Based Wind'!O339+'Land-Based Wind'!O371","v":43.56},{"$f":"'Land-Based Wind'!P339+'Land-Based Wind'!P371","v":43.56},{"$f":"'Land-Based Wind'!Q339+'Land-Based Wind'!Q371","v":43.56},{"$f":"'Land-Based Wind'!R339+'Land-Based Wind'!R371","v":43.56},{"$f":"'Land-Based Wind'!S339+'Land-Based Wind'!S371","v":43.56},{"$f":"'Land-Based Wind'!T339+'Land-Based Wind'!T371","v":43.56},{"$f":"'Land-Based Wind'!U339+'Land-Based Wind'!U371","v":43.56},{"$f":"'Land-Based Wind'!V339+'Land-Based Wind'!V371","v":43.56},{"$f":"'Land-Based Wind'!W339+'Land-Based Wind'!W371","v":43.56},{"$f":"'Land-Based Wind'!X339+'Land-Based Wind'!X371","v":43.56},{"$f":"'Land-Based Wind'!Y339+'Land-Based Wind'!Y371","v":43.56},{"$f":"'Land-Based Wind'!Z339+'Land-Based Wind'!Z371","v":43.56},{"$f":"'Land-Based Wind'!AA339+'Land-Based Wind'!AA371","v":43.56},{"$f":"'Land-Based Wind'!AB339+'Land-Based Wind'!AB371","v":43.56},{"$f":"'Land-Based Wind'!AC339+'Land-Based Wind'!AC371","v":43.56},{"$f":"'Land-Based Wind'!AD339+'Land-Based Wind'!AD371","v":43.56},{"$f":"'Land-Based Wind'!AE339+'Land-Based Wind'!AE371","v":43.56},{"$f":"'Land-Based Wind'!AF339+'Land-Based Wind'!AF371","v":43.56},{"$f":"'Land-Based Wind'!AG339+'Land-Based Wind'!AG371","v":43.56},{"$f":"'Land-Based Wind'!AH339+'Land-Based Wind'!AH371","v":43.56},{"$f":"'Land-Based Wind'!AI339+'Land-Based Wind'!AI371","v":43.56},{"$f":"'Land-Based Wind'!AJ339+'Land-Based Wind'!AJ371","v":43.56},{"$f":"'Land-Based Wind'!AK339+'Land-Based Wind'!AK371","v":43.56},{"$f":"'Land-Based Wind'!AL339+'Land-Based Wind'!AL371","v":43.56},{"$f":"'Land-Based Wind'!AM339+'Land-Based Wind'!AM371","v":43.56},{"$f":"'Land-Based Wind'!AN339+'Land-Based Wind'!AN371","v":43.56},{"$f":"'Land-Based Wind'!AO339+'Land-Based Wind'!AO371","v":43.56},{"$f":"'Land-Based Wind'!AP339+'Land-Based Wind'!AP371","v":43.56},{"$f":"'Land-Based Wind'!AQ339+'Land-Based Wind'!AQ371","v":43.56},{"$f":"'Land-Based Wind'!AR339+'Land-Based Wind'!AR371","v":43.56},{"$f":"'Land-Based Wind'!AS339+'Land-Based Wind'!AS371","v":43.56}]
["RL3LaLTRG66","RD","Low",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L340+'Land-Based Wind'!L372","v":43.56},{"$f":"'Land-Based Wind'!M340+'Land-Based Wind'!M372","v":42.853846153846156},{"$f":"'Land-Based Wind'!N340+'Land-Based Wind'!N372","v":42.14769230769231},{"$f":"'Land-Based Wind'!O340+'Land-Based Wind'!O372","v":41.441538461538464},{"$f":"'Land-Based Wind'!P340+'Land-Based Wind'!P372","v":40.735384615384618},{"$f":"'Land-Based Wind'!Q340+'Land-Based Wind'!Q372","v":40.029230769230772},{"$f":"'Land-Based Wind'!R340+'Land-Based Wind'!R372","v":39.323076923076925},{"$f":"'Land-Based Wind'!S340+'Land-Based Wind'!S372","v":38.616923076923079},{"$f":"'Land-Based Wind'!T340+'Land-Based Wind'!T372","v":37.910769230769233},{"$f":"'Land-Based Wind'!U340+'Land-Based Wind'!U372","v":37.204615384615387},{"$f":"'Land-Based Wind'!V340+'Land-Based Wind'!V372","v":36.498461538461541},{"$f":"'Land-Based Wind'!W340+'Land-Based Wind'!W372","v":35.792307692307695},{"$f":"'Land-Based Wind'!X340+'Land-Based Wind'!X372","v":35.086153846153849},{"$f":"'Land-Based Wind'!Y340+'Land-Based Wind'!Y372","v":34.380000000000003},{"$f":"'Land-Based Wind'!Z340+'Land-Based Wind'!Z372","v":33.8643},{"$f":"'Land-Based Wind'!AA340+'Land-Based Wind'!AA372","v":33.348599999999998},{"$f":"'Land-Based Wind'!AB340+'Land-Based Wind'!AB372","v":32.832900000000002},{"$f":"'Land-Based Wind'!AC340+'Land-Based Wind'!AC372","v":32.3172},{"$f":"'Land-Based Wind'!AD340+'Land-Based Wind'!AD372","v":31.801500000000004},{"$f":"'Land-Based Wind'!AE340+'Land-Based Wind'!AE372","v":31.285800000000002},{"$f":"'Land-Based Wind'!AF340+'Land-Based Wind'!AF372","v":30.770100000000003},{"$f":"'Land-Based Wind'!AG340+'Land-Based Wind'!AG372","v":30.254400000000004},{"$f":"'Land-Based Wind'!AH340+'Land-Based Wind'!AH372","v":29.738700000000001},{"$f":"'Land-Based Wind'!AI340+'Land-Based Wind'!AI372","v":29.223000000000003},{"$f":"'Land-Based Wind'!AJ340+'Land-Based Wind'!AJ372","v":28.707299999999996},{"$f":"'Land-Based Wind'!AK340+'Land-Based Wind'!AK372","v":28.191600000000001},{"$f":"'Land-Based Wind'!AL340+'Land-Based Wind'!AL372","v":27.675900000000002},{"$f":"'Land-Based Wind'!AM340+'Land-Based Wind'!AM372","v":27.160199999999996},{"$f":"'Land-Based Wind'!AN340+'Land-Based Wind'!AN372","v":26.644500000000001},{"$f":"'Land-Based Wind'!AO340+'Land-Based Wind'!AO372","v":26.128800000000002},{"$f":"'Land-Based Wind'!AP340+'Land-Based Wind'!AP372","v":25.613099999999996},{"$f":"'Land-Based Wind'!AQ340+'Land-Based Wind'!AQ372","v":25.0974},{"$f":"'Land-Based Wind'!AR340+'Land-Based Wind'!AR372","v":24.581699999999998},{"$f":"'Land-Based Wind'!AS340+'Land-Based Wind'!AS372","v":24.065999999999999}]
["RM3LaLTRG66","RD","Mid",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L341+'Land-Based Wind'!L373","v":43.56},{"$f":"'Land-Based Wind'!M341+'Land-Based Wind'!M373","v":43.205384615384624},{"$f":"'Land-Based Wind'!N341+'Land-Based Wind'!N373","v":42.850769230769238},{"$f":"'Land-Based Wind'!O341+'Land-Based Wind'!O373","v":42.496153846153852},{"$f":"'Land-Based Wind'!P341+'Land-Based Wind'!P373","v":42.141538461538467},{"$f":"'Land-Based Wind'!Q341+'Land-Based Wind'!Q373","v":41.786923076923081},{"$f":"'Land-Based Wind'!R341+'Land-Based Wind'!R373","v":41.432307692307695},{"$f":"'Land-Based Wind'!S341+'Land-Based Wind'!S373","v":41.07769230769231},{"$f":"'Land-Based Wind'!T341+'Land-Based Wind'!T373","v":40.723076923076931},{"$f":"'Land-Based Wind'!U341+'Land-Based Wind'!U373","v":40.368461538461538},{"$f":"'Land-Based Wind'!V341+'Land-Based Wind'!V373","v":40.01384615384616},{"$f":"'Land-Based Wind'!W341+'Land-Based Wind'!W373","v":39.659230769230774},{"$f":"'Land-Based Wind'!X341+'Land-Based Wind'!X373","v":39.304615384615389},{"$f":"'Land-Based Wind'!Y341+'Land-Based Wind'!Y373","v":38.950000000000003},{"$f":"'Land-Based Wind'!Z341+'Land-Based Wind'!Z373","v":38.657875000000004},{"$f":"'Land-Based Wind'!AA341+'Land-Based Wind'!AA373","v":38.365750000000006},{"$f":"'Land-Based Wind'!AB341+'Land-Based Wind'!AB373","v":38.073625000000007},{"$f":"'Land-Based Wind'!AC341+'Land-Based Wind'!AC373","v":37.781500000000008},{"$f":"'Land-Based Wind'!AD341+'Land-Based Wind'!AD373","v":37.489375000000003},{"$f":"'Land-Based Wind'!AE341+'Land-Based Wind'!AE373","v":37.197250000000004},{"$f":"'Land-Based Wind'!AF341+'Land-Based Wind'!AF373","v":36.905124999999998},{"$f":"'Land-Based Wind'!AG341+'Land-Based Wind'!AG373","v":36.613},{"$f":"'Land-Based Wind'!AH341+'Land-Based Wind'!AH373","v":36.320875000000001},{"$f":"'Land-Based Wind'!AI341+'Land-Based Wind'!AI373","v":36.028750000000002},{"$f":"'Land-Based Wind'!AJ341+'Land-Based Wind'!AJ373","v":35.736625000000004},{"$f":"'Land-Based Wind'!AK341+'Land-Based Wind'!AK373","v":35.444500000000005},{"$f":"'Land-Based Wind'!AL341+'Land-Based Wind'!AL373","v":35.152375000000006},{"$f":"'Land-Based Wind'!AM341+'Land-Based Wind'!AM373","v":34.860250000000001},{"$f":"'Land-Based Wind'!AN341+'Land-Based Wind'!AN373","v":34.568124999999995},{"$f":"'Land-Based Wind'!AO341+'Land-Based Wind'!AO373","v":34.275999999999996},{"$f":"'Land-Based Wind'!AP341+'Land-Based Wind'!AP373","v":33.983874999999998},{"$f":"'Land-Based Wind'!AQ341+'Land-Based Wind'!AQ373","v":33.691749999999999},{"$f":"'Land-Based Wind'!AR341+'Land-Based Wind'!AR373","v":33.399625},{"$f":"'Land-Based Wind'!AS341+'Land-Based Wind'!AS373","v":33.107500000000002}]
["RC3LaLTRG66","RD","Constant",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L342+'Land-Based Wind'!L374","v":43.56},{"$f":"'Land-Based Wind'!M342+'Land-Based Wind'!M374","v":43.56},{"$f":"'Land-Based Wind'!N342+'Land-Based Wind'!N374","v":43.56},{"$f":"'Land-Based Wind'!O342+'Land-Based Wind'!O374","v":43.56},{"$f":"'Land-Based Wind'!P342+'Land-Based Wind'!P374","v":43.56},{"$f":"'Land-Based Wind'!Q342+'Land-Based Wind'!Q374","v":43.56},{"$f":"'Land-Based Wind'!R342+'Land-Based Wind'!R374","v":43.56},{"$f":"'Land-Based Wind'!S342+'Land-Based Wind'!S374","v":43.56},{"$f":"'Land-Based Wind'!T342+'Land-Based Wind'!T374","v":43.56},{"$f":"'Land-Based Wind'!U342+'Land-Based Wind'!U374","v":43.56},{"$f":"'Land-Based Wind'!V342+'Land-Based Wind'!V374","v":43.56},{"$f":"'Land-Based Wind'!W342+'Land-Based Wind'!W374","v":43.56},{"$f":"'Land-Based Wind'!X342+'Land-Based Wind'!X374","v":43.56},{"$f":"'Land-Based Wind'!Y342+'Land-Based Wind'!Y374","v":43.56},{"$f":"'Land-Based Wind'!Z342+'Land-Based Wind'!Z374","v":43.56},{"$f":"'Land-Based Wind'!AA342+'Land-Based Wind'!AA374","v":43.56},{"$f":"'Land-Based Wind'!AB342+'Land-Based Wind'!AB374","v":43.56},{"$f":"'Land-Based Wind'!AC342+'Land-Based Wind'!AC374","v":43.56},{"$f":"'Land-Based Wind'!AD342+'Land-Based Wind'!AD374","v":43.56},{"$f":"'Land-Based Wind'!AE342+'Land-Based Wind'!AE374","v":43.56},{"$f":"'Land-Based Wind'!AF342+'Land-Based Wind'!AF374","v":43.56},{"$f":"'Land-Based Wind'!AG342+'Land-Based Wind'!AG374","v":43.56},{"$f":"'Land-Based Wind'!AH342+'Land-Based Wind'!AH374","v":43.56},{"$f":"'Land-Based Wind'!AI342+'Land-Based Wind'!AI374","v":43.56},{"$f":"'Land-Based Wind'!AJ342+'Land-Based Wind'!AJ374","v":43.56},{"$f":"'Land-Based Wind'!AK342+'Land-Based Wind'!AK374","v":43.56},{"$f":"'Land-Based Wind'!AL342+'Land-Based Wind'!AL374","v":43.56},{"$f":"'Land-Based Wind'!AM342+'Land-Based Wind'!AM374","v":43.56},{"$f":"'Land-Based Wind'!AN342+'Land-Based Wind'!AN374","v":43.56},{"$f":"'Land-Based Wind'!AO342+'Land-Based Wind'!AO374","v":43.56},{"$f":"'Land-Based Wind'!AP342+'Land-Based Wind'!AP374","v":43.56},{"$f":"'Land-Based Wind'!AQ342+'Land-Based Wind'!AQ374","v":43.56},{"$f":"'Land-Based Wind'!AR342+'Land-Based Wind'!AR374","v":43.56},{"$f":"'Land-Based Wind'!AS342+'Land-Based Wind'!AS374","v":43.56}]
["RL3LaLTRG77","RD","Low",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L343+'Land-Based Wind'!L375","v":43.56},{"$f":"'Land-Based Wind'!M343+'Land-Based Wind'!M375","v":42.853846153846156},{"$f":"'Land-Based Wind'!N343+'Land-Based Wind'!N375","v":42.14769230769231},{"$f":"'Land-Based Wind'!O343+'Land-Based Wind'!O375","v":41.441538461538464},{"$f":"'Land-Based Wind'!P343+'Land-Based Wind'!P375","v":40.735384615384618},{"$f":"'Land-Based Wind'!Q343+'Land-Based Wind'!Q375","v":40.029230769230772},{"$f":"'Land-Based Wind'!R343+'Land-Based Wind'!R375","v":39.323076923076925},{"$f":"'Land-Based Wind'!S343+'Land-Based Wind'!S375","v":38.616923076923079},{"$f":"'Land-Based Wind'!T343+'Land-Based Wind'!T375","v":37.910769230769233},{"$f":"'Land-Based Wind'!U343+'Land-Based Wind'!U375","v":37.204615384615387},{"$f":"'Land-Based Wind'!V343+'Land-Based Wind'!V375","v":36.498461538461541},{"$f":"'Land-Based Wind'!W343+'Land-Based Wind'!W375","v":35.792307692307695},{"$f":"'Land-Based Wind'!X343+'Land-Based Wind'!X375","v":35.086153846153849},{"$f":"'Land-Based Wind'!Y343+'Land-Based Wind'!Y375","v":34.380000000000003},{"$f":"'Land-Based Wind'!Z343+'Land-Based Wind'!Z375","v":33.8643},{"$f":"'Land-Based Wind'!AA343+'Land-Based Wind'!AA375","v":33.348599999999998},{"$f":"'Land-Based Wind'!AB343+'Land-Based Wind'!AB375","v":32.832900000000002},{"$f":"'Land-Based Wind'!AC343+'Land-Based Wind'!AC375","v":32.3172},{"$f":"'Land-Based Wind'!AD343+'Land-Based Wind'!AD375","v":31.801500000000004},{"$f":"'Land-Based Wind'!AE343+'Land-Based Wind'!AE375","v":31.285800000000002},{"$f":"'Land-Based Wind'!AF343+'Land-Based Wind'!AF375","v":30.770100000000003},{"$f":"'Land-Based Wind'!AG343+'Land-Based Wind'!AG375","v":30.254400000000004},{"$f":"'Land-Based Wind'!AH343+'Land-Based Wind'!AH375","v":29.738700000000001},{"$f":"'Land-Based Wind'!AI343+'Land-Based Wind'!AI375","v":29.223000000000003},{"$f":"'Land-Based Wind'!AJ343+'Land-Based Wind'!AJ375","v":28.707299999999996},{"$f":"'Land-Based Wind'!AK343+'Land-Based Wind'!AK375","v":28.191600000000001},{"$f":"'Land-Based Wind'!AL343+'Land-Based Wind'!AL375","v":27.675900000000002},{"$f":"'Land-Based Wind'!AM343+'Land-Based Wind'!AM375","v":27.160199999999996},{"$f":"'Land-Based Wind'!AN343+'Land-Based Wind'!AN375","v":26.644500000000001},{"$f":"'Land-Based Wind'!AO343+'Land-Based Wind'!AO375","v":26.128800000000002},{"$f":"'Land-Based Wind'!AP343+'Land-Based Wind'!AP375","v":25.613099999999996},{"$f":"'Land-Based Wind'!AQ343+'Land-Based Wind'!AQ375","v":25.0974},{"$f":"'Land-Based Wind'!AR343+'Land-Based Wind'!AR375","v":24.581699999999998},{"$f":"'Land-Based Wind'!AS343+'Land-Based Wind'!AS375","v":24.065999999999999}]
["RM3LaLTRG77","RD","Mid",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L344+'Land-Based Wind'!L376","v":43.56},{"$f":"'Land-Based Wind'!M344+'Land-Based Wind'!M376","v":43.205384615384624},{"$f":"'Land-Based Wind'!N344+'Land-Based Wind'!N376","v":42.850769230769238},{"$f":"'Land-Based Wind'!O344+'Land-Based Wind'!O376","v":42.496153846153852},{"$f":"'Land-Based Wind'!P344+'Land-Based Wind'!P376","v":42.141538461538467},{"$f":"'Land-Based Wind'!Q344+'Land-Based Wind'!Q376","v":41.786923076923081},{"$f":"'Land-Based Wind'!R344+'Land-Based Wind'!R376","v":41.432307692307695},{"$f":"'Land-Based Wind'!S344+'Land-Based Wind'!S376","v":41.07769230769231},{"$f":"'Land-Based Wind'!T344+'Land-Based Wind'!T376","v":40.723076923076931},{"$f":"'Land-Based Wind'!U344+'Land-Based Wind'!U376","v":40.368461538461538},{"$f":"'Land-Based Wind'!V344+'Land-Based Wind'!V376","v":40.01384615384616},{"$f":"'Land-Based Wind'!W344+'Land-Based Wind'!W376","v":39.659230769230774},{"$f":"'Land-Based Wind'!X344+'Land-Based Wind'!X376","v":39.304615384615389},{"$f":"'Land-Based Wind'!Y344+'Land-Based Wind'!Y376","v":38.950000000000003},{"$f":"'Land-Based Wind'!Z344+'Land-Based Wind'!Z376","v":38.657875000000004},{"$f":"'Land-Based Wind'!AA344+'Land-Based Wind'!AA376","v":38.365750000000006},{"$f":"'Land-Based Wind'!AB344+'Land-Based Wind'!AB376","v":38.073625000000007},{"$f":"'Land-Based Wind'!AC344+'Land-Based Wind'!AC376","v":37.781500000000008},{"$f":"'Land-Based Wind'!AD344+'Land-Based Wind'!AD376","v":37.489375000000003},{"$f":"'Land-Based Wind'!AE344+'Land-Based Wind'!AE376","v":37.197250000000004},{"$f":"'Land-Based Wind'!AF344+'Land-Based Wind'!AF376","v":36.905124999999998},{"$f":"'Land-Based Wind'!AG344+'Land-Based Wind'!AG376","v":36.613},{"$f":"'Land-Based Wind'!AH344+'Land-Based Wind'!AH376","v":36.320875000000001},{"$f":"'Land-Based Wind'!AI344+'Land-Based Wind'!AI376","v":36.028750000000002},{"$f":"'Land-Based Wind'!AJ344+'Land-Based Wind'!AJ376","v":35.736625000000004},{"$f":"'Land-Based Wind'!AK344+'Land-Based Wind'!AK376","v":35.444500000000005},{"$f":"'Land-Based Wind'!AL344+'Land-Based Wind'!AL376","v":35.152375000000006},{"$f":"'Land-Based Wind'!AM344+'Land-Based Wind'!AM376","v":34.860250000000001},{"$f":"'Land-Based Wind'!AN344+'Land-Based Wind'!AN376","v":34.568124999999995},{"$f":"'Land-Based Wind'!AO344+'Land-Based Wind'!AO376","v":34.275999999999996},{"$f":"'Land-Based Wind'!AP344+'Land-Based Wind'!AP376","v":33.983874999999998},{"$f":"'Land-Based Wind'!AQ344+'Land-Based Wind'!AQ376","v":33.691749999999999},{"$f":"'Land-Based Wind'!AR344+'Land-Based Wind'!AR376","v":33.399625},{"$f":"'Land-Based Wind'!AS344+'Land-Based Wind'!AS376","v":33.107500000000002}]
["RC3LaLTRG77","RD","Constant",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L345+'Land-Based Wind'!L377","v":43.56},{"$f":"'Land-Based Wind'!M345+'Land-Based Wind'!M377","v":43.56},{"$f":"'Land-Based Wind'!N345+'Land-Based Wind'!N377","v":43.56},{"$f":"'Land-Based Wind'!O345+'Land-Based Wind'!O377","v":43.56},{"$f":"'Land-Based Wind'!P345+'Land-Based Wind'!P377","v":43.56},{"$f":"'Land-Based Wind'!Q345+'Land-Based Wind'!Q377","v":43.56},{"$f":"'Land-Based Wind'!R345+'Land-Based Wind'!R377","v":43.56},{"$f":"'Land-Based Wind'!S345+'Land-Based Wind'!S377","v":43.56},{"$f":"'Land-Based Wind'!T345+'Land-Based Wind'!T377","v":43.56},{"$f":"'Land-Based Wind'!U345+'Land-Based Wind'!U377","v":43.56},{"$f":"'Land-Based Wind'!V345+'Land-Based Wind'!V377","v":43.56},{"$f":"'Land-Based Wind'!W345+'Land-Based Wind'!W377","v":43.56},{"$f":"'Land-Based Wind'!X345+'Land-Based Wind'!X377","v":43.56},{"$f":"'Land-Based Wind'!Y345+'Land-Based Wind'!Y377","v":43.56},{"$f":"'Land-Based Wind'!Z345+'Land-Based Wind'!Z377","v":43.56},{"$f":"'Land-Based Wind'!AA345+'Land-Based Wind'!AA377","v":43.56},{"$f":"'Land-Based Wind'!AB345+'Land-Based Wind'!AB377","v":43.56},{"$f":"'Land-Based Wind'!AC345+'Land-Based Wind'!AC377","v":43.56},{"$f":"'Land-Based Wind'!AD345+'Land-Based Wind'!AD377","v":43.56},{"$f":"'Land-Based Wind'!AE345+'Land-Based Wind'!AE377","v":43.56},{"$f":"'Land-Based Wind'!AF345+'Land-Based Wind'!AF377","v":43.56},{"$f":"'Land-Based Wind'!AG345+'Land-Based Wind'!AG377","v":43.56},{"$f":"'Land-Based Wind'!AH345+'Land-Based Wind'!AH377","v":43.56},{"$f":"'Land-Based Wind'!AI345+'Land-Based Wind'!AI377","v":43.56},{"$f":"'Land-Based Wind'!AJ345+'Land-Based Wind'!AJ377","v":43.56},{"$f":"'Land-Based Wind'!AK345+'Land-Based Wind'!AK377","v":43.56},{"$f":"'Land-Based Wind'!AL345+'Land-Based Wind'!AL377","v":43.56},{"$f":"'Land-Based Wind'!AM345+'Land-Based Wind'!AM377","v":43.56},{"$f":"'Land-Based Wind'!AN345+'Land-Based Wind'!AN377","v":43.56},{"$f":"'Land-Based Wind'!AO345+'Land-Based Wind'!AO377","v":43.56},{"$f":"'Land-Based Wind'!AP345+'Land-Based Wind'!AP377","v":43.56},{"$f":"'Land-Based Wind'!AQ345+'Land-Based Wind'!AQ377","v":43.56},{"$f":"'Land-Based Wind'!AR345+'Land-Based Wind'!AR377","v":43.56},{"$f":"'Land-Based Wind'!AS345+'Land-Based Wind'!AS377","v":43.56}]
["RL3LaLTRG88","RD","Low",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L346+'Land-Based Wind'!L378","v":43.56},{"$f":"'Land-Based Wind'!M346+'Land-Based Wind'!M378","v":42.853846153846156},{"$f":"'Land-Based Wind'!N346+'Land-Based Wind'!N378","v":42.14769230769231},{"$f":"'Land-Based Wind'!O346+'Land-Based Wind'!O378","v":41.441538461538464},{"$f":"'Land-Based Wind'!P346+'Land-Based Wind'!P378","v":40.735384615384618},{"$f":"'Land-Based Wind'!Q346+'Land-Based Wind'!Q378","v":40.029230769230772},{"$f":"'Land-Based Wind'!R346+'Land-Based Wind'!R378","v":39.323076923076925},{"$f":"'Land-Based Wind'!S346+'Land-Based Wind'!S378","v":38.616923076923079},{"$f":"'Land-Based Wind'!T346+'Land-Based Wind'!T378","v":37.910769230769233},{"$f":"'Land-Based Wind'!U346+'Land-Based Wind'!U378","v":37.204615384615387},{"$f":"'Land-Based Wind'!V346+'Land-Based Wind'!V378","v":36.498461538461541},{"$f":"'Land-Based Wind'!W346+'Land-Based Wind'!W378","v":35.792307692307695},{"$f":"'Land-Based Wind'!X346+'Land-Based Wind'!X378","v":35.086153846153849},{"$f":"'Land-Based Wind'!Y346+'Land-Based Wind'!Y378","v":34.380000000000003},{"$f":"'Land-Based Wind'!Z346+'Land-Based Wind'!Z378","v":33.8643},{"$f":"'Land-Based Wind'!AA346+'Land-Based Wind'!AA378","v":33.348599999999998},{"$f":"'Land-Based Wind'!AB346+'Land-Based Wind'!AB378","v":32.832900000000002},{"$f":"'Land-Based Wind'!AC346+'Land-Based Wind'!AC378","v":32.3172},{"$f":"'Land-Based Wind'!AD346+'Land-Based Wind'!AD378","v":31.801500000000004},{"$f":"'Land-Based Wind'!AE346+'Land-Based Wind'!AE378","v":31.285800000000002},{"$f":"'Land-Based Wind'!AF346+'Land-Based Wind'!AF378","v":30.770100000000003},{"$f":"'Land-Based Wind'!AG346+'Land-Based Wind'!AG378","v":30.254400000000004},{"$f":"'Land-Based Wind'!AH346+'Land-Based Wind'!AH378","v":29.738700000000001},{"$f":"'Land-Based Wind'!AI346+'Land-Based Wind'!AI378","v":29.223000000000003},{"$f":"'Land-Based Wind'!AJ346+'Land-Based Wind'!AJ378","v":28.707299999999996},{"$f":"'Land-Based Wind'!AK346+'Land-Based Wind'!AK378","v":28.191600000000001},{"$f":"'Land-Based Wind'!AL346+'Land-Based Wind'!AL378","v":27.675900000000002},{"$f":"'Land-Based Wind'!AM346+'Land-Based Wind'!AM378","v":27.160199999999996},{"$f":"'Land-Based Wind'!AN346+'Land-Based Wind'!AN378","v":26.644500000000001},{"$f":"'Land-Based Wind'!AO346+'Land-Based Wind'!AO378","v":26.128800000000002},{"$f":"'Land-Based Wind'!AP346+'Land-Based Wind'!AP378","v":25.613099999999996},{"$f":"'Land-Based Wind'!AQ346+'Land-Based Wind'!AQ378","v":25.0974},{"$f":"'Land-Based Wind'!AR346+'Land-Based Wind'!AR378","v":24.581699999999998},{"$f":"'Land-Based Wind'!AS346+'Land-Based Wind'!AS378","v":24.065999999999999}]
["RM3LaLTRG88","RD","Mid",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L347+'Land-Based Wind'!L379","v":43.56},{"$f":"'Land-Based Wind'!M347+'Land-Based Wind'!M379","v":43.205384615384624},{"$f":"'Land-Based Wind'!N347+'Land-Based Wind'!N379","v":42.850769230769238},{"$f":"'Land-Based Wind'!O347+'Land-Based Wind'!O379","v":42.496153846153852},{"$f":"'Land-Based Wind'!P347+'Land-Based Wind'!P379","v":42.141538461538467},{"$f":"'Land-Based Wind'!Q347+'Land-Based Wind'!Q379","v":41.786923076923081},{"$f":"'Land-Based Wind'!R347+'Land-Based Wind'!R379","v":41.432307692307695},{"$f":"'Land-Based Wind'!S347+'Land-Based Wind'!S379","v":41.07769230769231},{"$f":"'Land-Based Wind'!T347+'Land-Based Wind'!T379","v":40.723076923076931},{"$f":"'Land-Based Wind'!U347+'Land-Based Wind'!U379","v":40.368461538461538},{"$f":"'Land-Based Wind'!V347+'Land-Based Wind'!V379","v":40.01384615384616},{"$f":"'Land-Based Wind'!W347+'Land-Based Wind'!W379","v":39.659230769230774},{"$f":"'Land-Based Wind'!X347+'Land-Based Wind'!X379","v":39.304615384615389},{"$f":"'Land-Based Wind'!Y347+'Land-Based Wind'!Y379","v":38.950000000000003},{"$f":"'Land-Based Wind'!Z347+'Land-Based Wind'!Z379","v":38.657875000000004},{"$f":"'Land-Based Wind'!AA347+'Land-Based Wind'!AA379","v":38.365750000000006},{"$f":"'Land-Based Wind'!AB347+'Land-Based Wind'!AB379","v":38.073625000000007},{"$f":"'Land-Based Wind'!AC347+'Land-Based Wind'!AC379","v":37.781500000000008},{"$f":"'Land-Based Wind'!AD347+'Land-Based Wind'!AD379","v":37.489375000000003},{"$f":"'Land-Based Wind'!AE347+'Land-Based Wind'!AE379","v":37.197250000000004},{"$f":"'Land-Based Wind'!AF347+'Land-Based Wind'!AF379","v":36.905124999999998},{"$f":"'Land-Based Wind'!AG347+'Land-Based Wind'!AG379","v":36.613},{"$f":"'Land-Based Wind'!AH347+'Land-Based Wind'!AH379","v":36.320875000000001},{"$f":"'Land-Based Wind'!AI347+'Land-Based Wind'!AI379","v":36.028750000000002},{"$f":"'Land-Based Wind'!AJ347+'Land-Based Wind'!AJ379","v":35.736625000000004},{"$f":"'Land-Based Wind'!AK347+'Land-Based Wind'!AK379","v":35.444500000000005},{"$f":"'Land-Based Wind'!AL347+'Land-Based Wind'!AL379","v":35.152375000000006},{"$f":"'Land-Based Wind'!AM347+'Land-Based Wind'!AM379","v":34.860250000000001},{"$f":"'Land-Based Wind'!AN347+'Land-Based Wind'!AN379","v":34.568124999999995},{"$f":"'Land-Based Wind'!AO347+'Land-Based Wind'!AO379","v":34.275999999999996},{"$f":"'Land-Based Wind'!AP347+'Land-Based Wind'!AP379","v":33.983874999999998},{"$f":"'Land-Based Wind'!AQ347+'Land-Based Wind'!AQ379","v":33.691749999999999},{"$f":"'Land-Based Wind'!AR347+'Land-Based Wind'!AR379","v":33.399625},{"$f":"'Land-Based Wind'!AS347+'Land-Based Wind'!AS379","v":33.107500000000002}]
["RC3LaLTRG88","RD","Constant",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L348+'Land-Based Wind'!L380","v":43.56},{"$f":"'Land-Based Wind'!M348+'Land-Based Wind'!M380","v":43.56},{"$f":"'Land-Based Wind'!N348+'Land-Based Wind'!N380","v":43.56},{"$f":"'Land-Based Wind'!O348+'Land-Based Wind'!O380","v":43.56},{"$f":"'Land-Based Wind'!P348+'Land-Based Wind'!P380","v":43.56},{"$f":"'Land-Based Wind'!Q348+'Land-Based Wind'!Q380","v":43.56},{"$f":"'Land-Based Wind'!R348+'Land-Based Wind'!R380","v":43.56},{"$f":"'Land-Based Wind'!S348+'Land-Based Wind'!S380","v":43.56},{"$f":"'Land-Based Wind'!T348+'Land-Based Wind'!T380","v":43.56},{"$f":"'Land-Based Wind'!U348+'Land-Based Wind'!U380","v":43.56},{"$f":"'Land-Based Wind'!V348+'Land-Based Wind'!V380","v":43.56},{"$f":"'Land-Based Wind'!W348+'Land-Based Wind'!W380","v":43.56},{"$f":"'Land-Based Wind'!X348+'Land-Based Wind'!X380","v":43.56},{"$f":"'Land-Based Wind'!Y348+'Land-Based Wind'!Y380","v":43.56},{"$f":"'Land-Based Wind'!Z348+'Land-Based Wind'!Z380","v":43.56},{"$f":"'Land-Based Wind'!AA348+'Land-Based Wind'!AA380","v":43.56},{"$f":"'Land-Based Wind'!AB348+'Land-Based Wind'!AB380","v":43.56},{"$f":"'Land-Based Wind'!AC348+'Land-Based Wind'!AC380","v":43.56},{"$f":"'Land-Based Wind'!AD348+'Land-Based Wind'!AD380","v":43.56},{"$f":"'Land-Based Wind'!AE348+'Land-Based Wind'!AE380","v":43.56},{"$f":"'Land-Based Wind'!AF348+'Land-Based Wind'!AF380","v":43.56},{"$f":"'Land-Based Wind'!AG348+'Land-Based Wind'!AG380","v":43.56},{"$f":"'Land-Based Wind'!AH348+'Land-Based Wind'!AH380","v":43.56},{"$f":"'Land-Based Wind'!AI348+'Land-Based Wind'!AI380","v":43.56},{"$f":"'Land-Based Wind'!AJ348+'Land-Based Wind'!AJ380","v":43.56},{"$f":"'Land-Based Wind'!AK348+'Land-Based Wind'!AK380","v":43.56},{"$f":"'Land-Based Wind'!AL348+'Land-Based Wind'!AL380","v":43.56},{"$f":"'Land-Based Wind'!AM348+'Land-Based Wind'!AM380","v":43.56},{"$f":"'Land-Based Wind'!AN348+'Land-Based Wind'!AN380","v":43.56},{"$f":"'Land-Based Wind'!AO348+'Land-Based Wind'!AO380","v":43.56},{"$f":"'Land-Based Wind'!AP348+'Land-Based Wind'!AP380","v":43.56},{"$f":"'Land-Based Wind'!AQ348+'Land-Based Wind'!AQ380","v":43.56},{"$f":"'Land-Based Wind'!AR348+'Land-Based Wind'!AR380","v":43.56},{"$f":"'Land-Based Wind'!AS348+'Land-Based Wind'!AS380","v":43.56}]
["RL3LaLTRG99","RD","Low",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L349+'Land-Based Wind'!L381","v":43.56},{"$f":"'Land-Based Wind'!M349+'Land-Based Wind'!M381","v":42.853846153846156},{"$f":"'Land-Based Wind'!N349+'Land-Based Wind'!N381","v":42.14769230769231},{"$f":"'Land-Based Wind'!O349+'Land-Based Wind'!O381","v":41.441538461538464},{"$f":"'Land-Based Wind'!P349+'Land-Based Wind'!P381","v":40.735384615384618},{"$f":"'Land-Based Wind'!Q349+'Land-Based Wind'!Q381","v":40.029230769230772},{"$f":"'Land-Based Wind'!R349+'Land-Based Wind'!R381","v":39.323076923076925},{"$f":"'Land-Based Wind'!S349+'Land-Based Wind'!S381","v":38.616923076923079},{"$f":"'Land-Based Wind'!T349+'Land-Based Wind'!T381","v":37.910769230769233},{"$f":"'Land-Based Wind'!U349+'Land-Based Wind'!U381","v":37.204615384615387},{"$f":"'Land-Based Wind'!V349+'Land-Based Wind'!V381","v":36.498461538461541},{"$f":"'Land-Based Wind'!W349+'Land-Based Wind'!W381","v":35.792307692307695},{"$f":"'Land-Based Wind'!X349+'Land-Based Wind'!X381","v":35.086153846153849},{"$f":"'Land-Based Wind'!Y349+'Land-Based Wind'!Y381","v":34.380000000000003},{"$f":"'Land-Based Wind'!Z349+'Land-Based Wind'!Z381","v":33.8643},{"$f":"'Land-Based Wind'!AA349+'Land-Based Wind'!AA381","v":33.348599999999998},{"$f":"'Land-Based Wind'!AB349+'Land-Based Wind'!AB381","v":32.832900000000002},{"$f":"'Land-Based Wind'!AC349+'Land-Based Wind'!AC381","v":32.3172},{"$f":"'Land-Based Wind'!AD349+'Land-Based Wind'!AD381","v":31.801500000000004},{"$f":"'Land-Based Wind'!AE349+'Land-Based Wind'!AE381","v":31.285800000000002},{"$f":"'Land-Based Wind'!AF349+'Land-Based Wind'!AF381","v":30.770100000000003},{"$f":"'Land-Based Wind'!AG349+'Land-Based Wind'!AG381","v":30.254400000000004},{"$f":"'Land-Based Wind'!AH349+'Land-Based Wind'!AH381","v":29.738700000000001},{"$f":"'Land-Based Wind'!AI349+'Land-Based Wind'!AI381","v":29.223000000000003},{"$f":"'Land-Based Wind'!AJ349+'Land-Based Wind'!AJ381","v":28.707299999999996},{"$f":"'Land-Based Wind'!AK349+'Land-Based Wind'!AK381","v":28.191600000000001},{"$f":"'Land-Based Wind'!AL349+'Land-Based Wind'!AL381","v":27.675900000000002},{"$f":"'Land-Based Wind'!AM349+'Land-Based Wind'!AM381","v":27.160199999999996},{"$f":"'Land-Based Wind'!AN349+'Land-Based Wind'!AN381","v":26.644500000000001},{"$f":"'Land-Based Wind'!AO349+'Land-Based Wind'!AO381","v":26.128800000000002},{"$f":"'Land-Based Wind'!AP349+'Land-Based Wind'!AP381","v":25.613099999999996},{"$f":"'Land-Based Wind'!AQ349+'Land-Based Wind'!AQ381","v":25.0974},{"$f":"'Land-Based Wind'!AR349+'Land-Based Wind'!AR381","v":24.581699999999998},{"$f":"'Land-Based Wind'!AS349+'Land-Based Wind'!AS381","v":24.065999999999999}]
["RM3LaLTRG99","RD","Mid",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L350+'Land-Based Wind'!L382","v":43.56},{"$f":"'Land-Based Wind'!M350+'Land-Based Wind'!M382","v":43.205384615384624},{"$f":"'Land-Based Wind'!N350+'Land-Based Wind'!N382","v":42.850769230769238},{"$f":"'Land-Based Wind'!O350+'Land-Based Wind'!O382","v":42.496153846153852},{"$f":"'Land-Based Wind'!P350+'Land-Based Wind'!P382","v":42.141538461538467},{"$f":"'Land-Based Wind'!Q350+'Land-Based Wind'!Q382","v":41.786923076923081},{"$f":"'Land-Based Wind'!R350+'Land-Based Wind'!R382","v":41.432307692307695},{"$f":"'Land-Based Wind'!S350+'Land-Based Wind'!S382","v":41.07769230769231},{"$f":"'Land-Based Wind'!T350+'Land-Based Wind'!T382","v":40.723076923076931},{"$f":"'Land-Based Wind'!U350+'Land-Based Wind'!U382","v":40.368461538461538},{"$f":"'Land-Based Wind'!V350+'Land-Based Wind'!V382","v":40.01384615384616},{"$f":"'Land-Based Wind'!W350+'Land-Based Wind'!W382","v":39.659230769230774},{"$f":"'Land-Based Wind'!X350+'Land-Based Wind'!X382","v":39.304615384615389},{"$f":"'Land-Based Wind'!Y350+'Land-Based Wind'!Y382","v":38.950000000000003},{"$f":"'Land-Based Wind'!Z350+'Land-Based Wind'!Z382","v":38.657875000000004},{"$f":"'Land-Based Wind'!AA350+'Land-Based Wind'!AA382","v":38.365750000000006},{"$f":"'Land-Based Wind'!AB350+'Land-Based Wind'!AB382","v":38.073625000000007},{"$f":"'Land-Based Wind'!AC350+'Land-Based Wind'!AC382","v":37.781500000000008},{"$f":"'Land-Based Wind'!AD350+'Land-Based Wind'!AD382","v":37.489375000000003},{"$f":"'Land-Based Wind'!AE350+'Land-Based Wind'!AE382","v":37.197250000000004},{"$f":"'Land-Based Wind'!AF350+'Land-Based Wind'!AF382","v":36.905124999999998},{"$f":"'Land-Based Wind'!AG350+'Land-Based Wind'!AG382","v":36.613},{"$f":"'Land-Based Wind'!AH350+'Land-Based Wind'!AH382","v":36.320875000000001},{"$f":"'Land-Based Wind'!AI350+'Land-Based Wind'!AI382","v":36.028750000000002},{"$f":"'Land-Based Wind'!AJ350+'Land-Based Wind'!AJ382","v":35.736625000000004},{"$f":"'Land-Based Wind'!AK350+'Land-Based Wind'!AK382","v":35.444500000000005},{"$f":"'Land-Based Wind'!AL350+'Land-Based Wind'!AL382","v":35.152375000000006},{"$f":"'Land-Based Wind'!AM350+'Land-Based Wind'!AM382","v":34.860250000000001},{"$f":"'Land-Based Wind'!AN350+'Land-Based Wind'!AN382","v":34.568124999999995},{"$f":"'Land-Based Wind'!AO350+'Land-Based Wind'!AO382","v":34.275999999999996},{"$f":"'Land-Based Wind'!AP350+'Land-Based Wind'!AP382","v":33.983874999999998},{"$f":"'Land-Based Wind'!AQ350+'Land-Based Wind'!AQ382","v":33.691749999999999},{"$f":"'Land-Based Wind'!AR350+'Land-Based Wind'!AR382","v":33.399625},{"$f":"'Land-Based Wind'!AS350+'Land-Based Wind'!AS382","v":33.107500000000002}]
["RC3LaLTRG99","RD","Constant",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L351+'Land-Based Wind'!L383","v":43.56},{"$f":"'Land-Based Wind'!M351+'Land-Based Wind'!M383","v":43.56},{"$f":"'Land-Based Wind'!N351+'Land-Based Wind'!N383","v":43.56},{"$f":"'Land-Based Wind'!O351+'Land-Based Wind'!O383","v":43.56},{"$f":"'Land-Based Wind'!P351+'Land-Based Wind'!P383","v":43.56},{"$f":"'Land-Based Wind'!Q351+'Land-Based Wind'!Q383","v":43.56},{"$f":"'Land-Based Wind'!R351+'Land-Based Wind'!R383","v":43.56},{"$f":"'Land-Based Wind'!S351+'Land-Based Wind'!S383","v":43.56},{"$f":"'Land-Based Wind'!T351+'Land-Based Wind'!T383","v":43.56},{"$f":"'Land-Based Wind'!U351+'Land-Based Wind'!U383","v":43.56},{"$f":"'Land-Based Wind'!V351+'Land-Based Wind'!V383","v":43.56},{"$f":"'Land-Based Wind'!W351+'Land-Based Wind'!W383","v":43.56},{"$f":"'Land-Based Wind'!X351+'Land-Based Wind'!X383","v":43.56},{"$f":"'Land-Based Wind'!Y351+'Land-Based Wind'!Y383","v":43.56},{"$f":"'Land-Based Wind'!Z351+'Land-Based Wind'!Z383","v":43.56},{"$f":"'Land-Based Wind'!AA351+'Land-Based Wind'!AA383","v":43.56},{"$f":"'Land-Based Wind'!AB351+'Land-Based Wind'!AB383","v":43.56},{"$f":"'Land-Based Wind'!AC351+'Land-Based Wind'!AC383","v":43.56},{"$f":"'Land-Based Wind'!AD351+'Land-Based Wind'!AD383","v":43.56},{"$f":"'Land-Based Wind'!AE351+'Land-Based Wind'!AE383","v":43.56},{"$f":"'Land-Based Wind'!AF351+'Land-Based Wind'!AF383","v":43.56},{"$f":"'Land-Based Wind'!AG351+'Land-Based Wind'!AG383","v":43.56},{"$f":"'Land-Based Wind'!AH351+'Land-Based Wind'!AH383","v":43.56},{"$f":"'Land-Based Wind'!AI351+'Land-Based Wind'!AI383","v":43.56},{"$f":"'Land-Based Wind'!AJ351+'Land-Based Wind'!AJ383","v":43.56},{"$f":"'Land-Based Wind'!AK351+'Land-Based Wind'!AK383","v":43.56},{"$f":"'Land-Based Wind'!AL351+'Land-Based Wind'!AL383","v":43.56},{"$f":"'Land-Based Wind'!AM351+'Land-Based Wind'!AM383","v":43.56},{"$f":"'Land-Based Wind'!AN351+'Land-Based Wind'!AN383","v":43.56},{"$f":"'Land-Based Wind'!AO351+'Land-Based Wind'!AO383","v":43.56},{"$f":"'Land-Based Wind'!AP351+'Land-Based Wind'!AP383","v":43.56},{"$f":"'Land-Based Wind'!AQ351+'Land-Based Wind'!AQ383","v":43.56},{"$f":"'Land-Based Wind'!AR351+'Land-Based Wind'!AR383","v":43.56},{"$f":"'Land-Based Wind'!AS351+'Land-Based Wind'!AS383","v":43.56}]
["RL3LaLTRG100","RD","Low",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L352+'Land-Based Wind'!L384","v":43.56},{"$f":"'Land-Based Wind'!M352+'Land-Based Wind'!M384","v":42.853846153846156},{"$f":"'Land-Based Wind'!N352+'Land-Based Wind'!N384","v":42.14769230769231},{"$f":"'Land-Based Wind'!O352+'Land-Based Wind'!O384","v":41.441538461538464},{"$f":"'Land-Based Wind'!P352+'Land-Based Wind'!P384","v":40.735384615384618},{"$f":"'Land-Based Wind'!Q352+'Land-Based Wind'!Q384","v":40.029230769230772},{"$f":"'Land-Based Wind'!R352+'Land-Based Wind'!R384","v":39.323076923076925},{"$f":"'Land-Based Wind'!S352+'Land-Based Wind'!S384","v":38.616923076923079},{"$f":"'Land-Based Wind'!T352+'Land-Based Wind'!T384","v":37.910769230769233},{"$f":"'Land-Based Wind'!U352+'Land-Based Wind'!U384","v":37.204615384615387},{"$f":"'Land-Based Wind'!V352+'Land-Based Wind'!V384","v":36.498461538461541},{"$f":"'Land-Based Wind'!W352+'Land-Based Wind'!W384","v":35.792307692307695},{"$f":"'Land-Based Wind'!X352+'Land-Based Wind'!X384","v":35.086153846153849},{"$f":"'Land-Based Wind'!Y352+'Land-Based Wind'!Y384","v":34.380000000000003},{"$f":"'Land-Based Wind'!Z352+'Land-Based Wind'!Z384","v":33.8643},{"$f":"'Land-Based Wind'!AA352+'Land-Based Wind'!AA384","v":33.348599999999998},{"$f":"'Land-Based Wind'!AB352+'Land-Based Wind'!AB384","v":32.832900000000002},{"$f":"'Land-Based Wind'!AC352+'Land-Based Wind'!AC384","v":32.3172},{"$f":"'Land-Based Wind'!AD352+'Land-Based Wind'!AD384","v":31.801500000000004},{"$f":"'Land-Based Wind'!AE352+'Land-Based Wind'!AE384","v":31.285800000000002},{"$f":"'Land-Based Wind'!AF352+'Land-Based Wind'!AF384","v":30.770100000000003},{"$f":"'Land-Based Wind'!AG352+'Land-Based Wind'!AG384","v":30.254400000000004},{"$f":"'Land-Based Wind'!AH352+'Land-Based Wind'!AH384","v":29.738700000000001},{"$f":"'Land-Based Wind'!AI352+'Land-Based Wind'!AI384","v":29.223000000000003},{"$f":"'Land-Based Wind'!AJ352+'Land-Based Wind'!AJ384","v":28.707299999999996},{"$f":"'Land-Based Wind'!AK352+'Land-Based Wind'!AK384","v":28.191600000000001},{"$f":"'Land-Based Wind'!AL352+'Land-Based Wind'!AL384","v":27.675900000000002},{"$f":"'Land-Based Wind'!AM352+'Land-Based Wind'!AM384","v":27.160199999999996},{"$f":"'Land-Based Wind'!AN352+'Land-Based Wind'!AN384","v":26.644500000000001},{"$f":"'Land-Based Wind'!AO352+'Land-Based Wind'!AO384","v":26.128800000000002},{"$f":"'Land-Based Wind'!AP352+'Land-Based Wind'!AP384","v":25.613099999999996},{"$f":"'Land-Based Wind'!AQ352+'Land-Based Wind'!AQ384","v":25.0974},{"$f":"'Land-Based Wind'!AR352+'Land-Based Wind'!AR384","v":24.581699999999998},{"$f":"'Land-Based Wind'!AS352+'Land-Based Wind'!AS384","v":24.065999999999999}]
["RM3LaLTRG100","RD","Mid",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L353+'Land-Based Wind'!L385","v":43.56},{"$f":"'Land-Based Wind'!M353+'Land-Based Wind'!M385","v":43.205384615384624},{"$f":"'Land-Based Wind'!N353+'Land-Based Wind'!N385","v":42.850769230769238},{"$f":"'Land-Based Wind'!O353+'Land-Based Wind'!O385","v":42.496153846153852},{"$f":"'Land-Based Wind'!P353+'Land-Based Wind'!P385","v":42.141538461538467},{"$f":"'Land-Based Wind'!Q353+'Land-Based Wind'!Q385","v":41.786923076923081},{"$f":"'Land-Based Wind'!R353+'Land-Based Wind'!R385","v":41.432307692307695},{"$f":"'Land-Based Wind'!S353+'Land-Based Wind'!S385","v":41.07769230769231},{"$f":"'Land-Based Wind'!T353+'Land-Based Wind'!T385","v":40.723076923076931},{"$f":"'Land-Based Wind'!U353+'Land-Based Wind'!U385","v":40.368461538461538},{"$f":"'Land-Based Wind'!V353+'Land-Based Wind'!V385","v":40.01384615384616},{"$f":"'Land-Based Wind'!W353+'Land-Based Wind'!W385","v":39.659230769230774},{"$f":"'Land-Based Wind'!X353+'Land-Based Wind'!X385","v":39.304615384615389},{"$f":"'Land-Based Wind'!Y353+'Land-Based Wind'!Y385","v":38.950000000000003},{"$f":"'Land-Based Wind'!Z353+'Land-Based Wind'!Z385","v":38.657875000000004},{"$f":"'Land-Based Wind'!AA353+'Land-Based Wind'!AA385","v":38.365750000000006},{"$f":"'Land-Based Wind'!AB353+'Land-Based Wind'!AB385","v":38.073625000000007},{"$f":"'Land-Based Wind'!AC353+'Land-Based Wind'!AC385","v":37.781500000000008},{"$f":"'Land-Based Wind'!AD353+'Land-Based Wind'!AD385","v":37.489375000000003},{"$f":"'Land-Based Wind'!AE353+'Land-Based Wind'!AE385","v":37.197250000000004},{"$f":"'Land-Based Wind'!AF353+'Land-Based Wind'!AF385","v":36.905124999999998},{"$f":"'Land-Based Wind'!AG353+'Land-Based Wind'!AG385","v":36.613},{"$f":"'Land-Based Wind'!AH353+'Land-Based Wind'!AH385","v":36.320875000000001},{"$f":"'Land-Based Wind'!AI353+'Land-Based Wind'!AI385","v":36.028750000000002},{"$f":"'Land-Based Wind'!AJ353+'Land-Based Wind'!AJ385","v":35.736625000000004},{"$f":"'Land-Based Wind'!AK353+'Land-Based Wind'!AK385","v":35.444500000000005},{"$f":"'Land-Based Wind'!AL353+'Land-Based Wind'!AL385","v":35.152375000000006},{"$f":"'Land-Based Wind'!AM353+'Land-Based Wind'!AM385","v":34.860250000000001},{"$f":"'Land-Based Wind'!AN353+'Land-Based Wind'!AN385","v":34.568124999999995},{"$f":"'Land-Based Wind'!AO353+'Land-Based Wind'!AO385","v":34.275999999999996},{"$f":"'Land-Based Wind'!AP353+'Land-Based Wind'!AP385","v":33.983874999999998},{"$f":"'Land-Based Wind'!AQ353+'Land-Based Wind'!AQ385","v":33.691749999999999},{"$f":"'Land-Based Wind'!AR353+'Land-Based Wind'!AR385","v":33.399625},{"$f":"'Land-Based Wind'!AS353+'Land-Based Wind'!AS385","v":33.107500000000002}]
["RC3LaLTRG100","RD","Constant",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L354+'Land-Based Wind'!L386","v":43.56},{"$f":"'Land-Based Wind'!M354+'Land-Based Wind'!M386","v":43.56},{"$f":"'Land-Based Wind'!N354+'Land-Based Wind'!N386","v":43.56},{"$f":"'Land-Based Wind'!O354+'Land-Based Wind'!O386","v":43.56},{"$f":"'Land-Based Wind'!P354+'Land-Based Wind'!P386","v":43.56},{"$f":"'Land-Based Wind'!Q354+'Land-Based Wind'!Q386","v":43.56},{"$f":"'Land-Based Wind'!R354+'Land-Based Wind'!R386","v":43.56},{"$f":"'Land-Based Wind'!S354+'Land-Based Wind'!S386","v":43.56},{"$f":"'Land-Based Wind'!T354+'Land-Based Wind'!T386","v":43.56},{"$f":"'Land-Based Wind'!U354+'Land-Based Wind'!U386","v":43.56},{"$f":"'Land-Based Wind'!V354+'Land-Based Wind'!V386","v":43.56},{"$f":"'Land-Based Wind'!W354+'Land-Based Wind'!W386","v":43.56},{"$f":"'Land-Based Wind'!X354+'Land-Based Wind'!X386","v":43.56},{"$f":"'Land-Based Wind'!Y354+'Land-Based Wind'!Y386","v":43.56},{"$f":"'Land-Based Wind'!Z354+'Land-Based Wind'!Z386","v":43.56},{"$f":"'Land-Based Wind'!AA354+'Land-Based Wind'!AA386","v":43.56},{"$f":"'Land-Based Wind'!AB354+'Land-Based Wind'!AB386","v":43.56},{"$f":"'Land-Based Wind'!AC354+'Land-Based Wind'!AC386","v":43.56},{"$f":"'Land-Based Wind'!AD354+'Land-Based Wind'!AD386","v":43.56},{"$f":"'Land-Based Wind'!AE354+'Land-Based Wind'!AE386","v":43.56},{"$f":"'Land-Based Wind'!AF354+'Land-Based Wind'!AF386","v":43.56},{"$f":"'Land-Based Wind'!AG354+'Land-Based Wind'!AG386","v":43.56},{"$f":"'Land-Based Wind'!AH354+'Land-Based Wind'!AH386","v":43.56},{"$f":"'Land-Based Wind'!AI354+'Land-Based Wind'!AI386","v":43.56},{"$f":"'Land-Based Wind'!AJ354+'Land-Based Wind'!AJ386","v":43.56},{"$f":"'Land-Based Wind'!AK354+'Land-Based Wind'!AK386","v":43.56},{"$f":"'Land-Based Wind'!AL354+'Land-Based Wind'!AL386","v":43.56},{"$f":"'Land-Based Wind'!AM354+'Land-Based Wind'!AM386","v":43.56},{"$f":"'Land-Based Wind'!AN354+'Land-Based Wind'!AN386","v":43.56},{"$f":"'Land-Based Wind'!AO354+'Land-Based Wind'!AO386","v":43.56},{"$f":"'Land-Based Wind'!AP354+'Land-Based Wind'!AP386","v":43.56},{"$f":"'Land-Based Wind'!AQ354+'Land-Based Wind'!AQ386","v":43.56},{"$f":"'Land-Based Wind'!AR354+'Land-Based Wind'!AR386","v":43.56},{"$f":"'Land-Based Wind'!AS354+'Land-Based Wind'!AS386","v":43.56}]
["RL3CoSeattle","RD","Low",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L168+'Solar - PV Dist. Comm'!L185","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M168+'Solar - PV Dist. Comm'!M185","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N168+'Solar - PV Dist. Comm'!N185","v":13.146547163405941},{"$f":"'Solar - PV Dist. Comm'!O168+'Solar - PV Dist. Comm'!O185","v":12.310138834981148},{"$f":"'Solar - PV Dist. Comm'!P168+'Solar - PV Dist. Comm'!P185","v":11.076112347761187},{"$f":"'Solar - PV Dist. Comm'!Q168+'Solar - PV Dist. Comm'!Q185","v":10.700197968854262},{"$f":"'Solar - PV Dist. Comm'!R168+'Solar - PV Dist. Comm'!R185","v":10.324283589947337},{"$f":"'Solar - PV Dist. Comm'!S168+'Solar - PV Dist. Comm'!S185","v":9.9483692110404114},{"$f":"'Solar - PV Dist. Comm'!T168+'Solar - PV Dist. Comm'!T185","v":9.5724548321334861},{"$f":"'Solar - PV Dist. Comm'!U168+'Solar - PV Dist. Comm'!U185","v":9.1965404532265609},{"$f":"'Solar - PV Dist. Comm'!V168+'Solar - PV Dist. Comm'!V185","v":8.8206260743196356},{"$f":"'Solar - PV Dist. Comm'!W168+'Solar - PV Dist. Comm'!W185","v":8.4447116954127104},{"$f":"'Solar - PV Dist. Comm'!X168+'Solar - PV Dist. Comm'!X185","v":8.0687973165057834},{"$f":"'Solar - PV Dist. Comm'!Y168+'Solar - PV Dist. Comm'!Y185","v":7.6928829375988563},{"$f":"'Solar - PV Dist. Comm'!Z168+'Solar - PV Dist. Comm'!Z185","v":7.5046515173436523},{"$f":"'Solar - PV Dist. Comm'!AA168+'Solar - PV Dist. Comm'!AA185","v":7.3164200970884492},{"$f":"'Solar - PV Dist. Comm'!AB168+'Solar - PV Dist. Comm'!AB185","v":7.1281886768332443},{"$f":"'Solar - PV Dist. Comm'!AC168+'Solar - PV Dist. Comm'!AC185","v":6.9399572565780412},{"$f":"'Solar - PV Dist. Comm'!AD168+'Solar - PV Dist. Comm'!AD185","v":6.7517258363228372},{"$f":"'Solar - PV Dist. Comm'!AE168+'Solar - PV Dist. Comm'!AE185","v":6.5634944160676341},{"$f":"'Solar - PV Dist. Comm'!AF168+'Solar - PV Dist. Comm'!AF185","v":6.3752629958124292},{"$f":"'Solar - PV Dist. Comm'!AG168+'Solar - PV Dist. Comm'!AG185","v":6.187031575557226},{"$f":"'Solar - PV Dist. Comm'!AH168+'Solar - PV Dist. Comm'!AH185","v":5.998800155302022},{"$f":"'Solar - PV Dist. Comm'!AI168+'Solar - PV Dist. Comm'!AI185","v":5.8105687350468216},{"$f":"'Solar - PV Dist. Comm'!AJ168+'Solar - PV Dist. Comm'!AJ185","v":5.7595118615421388},{"$f":"'Solar - PV Dist. Comm'!AK168+'Solar - PV Dist. Comm'!AK185","v":5.7084549880374578},{"$f":"'Solar - PV Dist. Comm'!AL168+'Solar - PV Dist. Comm'!AL185","v":5.657398114532775},{"$f":"'Solar - PV Dist. Comm'!AM168+'Solar - PV Dist. Comm'!AM185","v":5.6063412410280922},{"$f":"'Solar - PV Dist. Comm'!AN168+'Solar - PV Dist. Comm'!AN185","v":5.3573505623347319},{"$f":"'Solar - PV Dist. Comm'!AO168+'Solar - PV Dist. Comm'!AO185","v":5.3458804498677859},{"$f":"'Solar - PV Dist. Comm'!AP168+'Solar - PV Dist. Comm'!AP185","v":5.3344103374008407},{"$f":"'Solar - PV Dist. Comm'!AQ168+'Solar - PV Dist. Comm'!AQ185","v":5.3229402249338946},{"$f":"'Solar - PV Dist. Comm'!AR168+'Solar - PV Dist. Comm'!AR185","v":5.3114701124669486},{"$f":"'Solar - PV Dist. Comm'!AS168+'Solar - PV Dist. Comm'!AS185","v":5.3}]
["RM3CoSeattle","RD","Mid",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L169+'Solar - PV Dist. Comm'!L186","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M169+'Solar - PV Dist. Comm'!M186","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N169+'Solar - PV Dist. Comm'!N186","v":16.991960569761972},{"$f":"'Solar - PV Dist. Comm'!O169+'Solar - PV Dist. Comm'!O186","v":16.008984217883214},{"$f":"'Solar - PV Dist. Comm'!P169+'Solar - PV Dist. Comm'!P186","v":15.782198928478577},{"$f":"'Solar - PV Dist. Comm'!Q169+'Solar - PV Dist. Comm'!Q186","v":15.417510158647625},{"$f":"'Solar - PV Dist. Comm'!R169+'Solar - PV Dist. Comm'!R186","v":15.052821388816673},{"$f":"'Solar - PV Dist. Comm'!S169+'Solar - PV Dist. Comm'!S186","v":14.688132618985721},{"$f":"'Solar - PV Dist. Comm'!T169+'Solar - PV Dist. Comm'!T186","v":14.323443849154769},{"$f":"'Solar - PV Dist. Comm'!U169+'Solar - PV Dist. Comm'!U186","v":13.958755079323817},{"$f":"'Solar - PV Dist. Comm'!V169+'Solar - PV Dist. Comm'!V186","v":13.594066309492865},{"$f":"'Solar - PV Dist. Comm'!W169+'Solar - PV Dist. Comm'!W186","v":13.229377539661913},{"$f":"'Solar - PV Dist. Comm'!X169+'Solar - PV Dist. Comm'!X186","v":12.864688769830963},{"$f":"'Solar - PV Dist. Comm'!Y169+'Solar - PV Dist. Comm'!Y186","v":12.5},{"$f":"'Solar - PV Dist. Comm'!Z169+'Solar - PV Dist. Comm'!Z186","v":12.382356997572872},{"$f":"'Solar - PV Dist. Comm'!AA169+'Solar - PV Dist. Comm'!AA186","v":12.264713995145744},{"$f":"'Solar - PV Dist. Comm'!AB169+'Solar - PV Dist. Comm'!AB186","v":12.147070992718616},{"$f":"'Solar - PV Dist. Comm'!AC169+'Solar - PV Dist. Comm'!AC186","v":12.029427990291488},{"$f":"'Solar - PV Dist. Comm'!AD169+'Solar - PV Dist. Comm'!AD186","v":11.91178498786436},{"$f":"'Solar - PV Dist. Comm'!AE169+'Solar - PV Dist. Comm'!AE186","v":11.794141985437232},{"$f":"'Solar - PV Dist. Comm'!AF169+'Solar - PV Dist. Comm'!AF186","v":11.676498983010104},{"$f":"'Solar - PV Dist. Comm'!AG169+'Solar - PV Dist. Comm'!AG186","v":11.558855980582976},{"$f":"'Solar - PV Dist. Comm'!AH169+'Solar - PV Dist. Comm'!AH186","v":11.44121297815585},{"$f":"'Solar - PV Dist. Comm'!AI169+'Solar - PV Dist. Comm'!AI186","v":11.323569975728729},{"$f":"'Solar - PV Dist. Comm'!AJ169+'Solar - PV Dist. Comm'!AJ186","v":11.191212978155855},{"$f":"'Solar - PV Dist. Comm'!AK169+'Solar - PV Dist. Comm'!AK186","v":11.058855980582983},{"$f":"'Solar - PV Dist. Comm'!AL169+'Solar - PV Dist. Comm'!AL186","v":10.926498983010109},{"$f":"'Solar - PV Dist. Comm'!AM169+'Solar - PV Dist. Comm'!AM186","v":10.794141985437236},{"$f":"'Solar - PV Dist. Comm'!AN169+'Solar - PV Dist. Comm'!AN186","v":10.661784987864362},{"$f":"'Solar - PV Dist. Comm'!AO169+'Solar - PV Dist. Comm'!AO186","v":10.529427990291488},{"$f":"'Solar - PV Dist. Comm'!AP169+'Solar - PV Dist. Comm'!AP186","v":10.397070992718616},{"$f":"'Solar - PV Dist. Comm'!AQ169+'Solar - PV Dist. Comm'!AQ186","v":10.264713995145742},{"$f":"'Solar - PV Dist. Comm'!AR169+'Solar - PV Dist. Comm'!AR186","v":10.132356997572868},{"$f":"'Solar - PV Dist. Comm'!AS169+'Solar - PV Dist. Comm'!AS186","v":10}]
["RC3CoSeattle","RD","Constant",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L170+'Solar - PV Dist. Comm'!L187","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M170+'Solar - PV Dist. Comm'!M187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N170+'Solar - PV Dist. Comm'!N187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!O170+'Solar - PV Dist. Comm'!O187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!P170+'Solar - PV Dist. Comm'!P187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Q170+'Solar - PV Dist. Comm'!Q187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!R170+'Solar - PV Dist. Comm'!R187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!S170+'Solar - PV Dist. Comm'!S187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!T170+'Solar - PV Dist. Comm'!T187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!U170+'Solar - PV Dist. Comm'!U187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!V170+'Solar - PV Dist. Comm'!V187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!W170+'Solar - PV Dist. Comm'!W187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!X170+'Solar - PV Dist. Comm'!X187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Y170+'Solar - PV Dist. Comm'!Y187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Z170+'Solar - PV Dist. Comm'!Z187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AA170+'Solar - PV Dist. Comm'!AA187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AB170+'Solar - PV Dist. Comm'!AB187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AC170+'Solar - PV Dist. Comm'!AC187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AD170+'Solar - PV Dist. Comm'!AD187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AE170+'Solar - PV Dist. Comm'!AE187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AF170+'Solar - PV Dist. Comm'!AF187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AG170+'Solar - PV Dist. Comm'!AG187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AH170+'Solar - PV Dist. Comm'!AH187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AI170+'Solar - PV Dist. Comm'!AI187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AJ170+'Solar - PV Dist. Comm'!AJ187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AK170+'Solar - PV Dist. Comm'!AK187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AL170+'Solar - PV Dist. Comm'!AL187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AM170+'Solar - PV Dist. Comm'!AM187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AN170+'Solar - PV Dist. Comm'!AN187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AO170+'Solar - PV Dist. Comm'!AO187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AP170+'Solar - PV Dist. Comm'!AP187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AQ170+'Solar - PV Dist. Comm'!AQ187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AR170+'Solar - PV Dist. Comm'!AR187","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AS170+'Solar - PV Dist. Comm'!AS187","v":17.102280701055726}]
["RL3CoChicago","RD","Low",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L171+'Solar - PV Dist. Comm'!L188","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M171+'Solar - PV Dist. Comm'!M188","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N171+'Solar - PV Dist. Comm'!N188","v":13.146547163405941},{"$f":"'Solar - PV Dist. Comm'!O171+'Solar - PV Dist. Comm'!O188","v":12.310138834981148},{"$f":"'Solar - PV Dist. Comm'!P171+'Solar - PV Dist. Comm'!P188","v":11.076112347761187},{"$f":"'Solar - PV Dist. Comm'!Q171+'Solar - PV Dist. Comm'!Q188","v":10.700197968854262},{"$f":"'Solar - PV Dist. Comm'!R171+'Solar - PV Dist. Comm'!R188","v":10.324283589947337},{"$f":"'Solar - PV Dist. Comm'!S171+'Solar - PV Dist. Comm'!S188","v":9.9483692110404114},{"$f":"'Solar - PV Dist. Comm'!T171+'Solar - PV Dist. Comm'!T188","v":9.5724548321334861},{"$f":"'Solar - PV Dist. Comm'!U171+'Solar - PV Dist. Comm'!U188","v":9.1965404532265609},{"$f":"'Solar - PV Dist. Comm'!V171+'Solar - PV Dist. Comm'!V188","v":8.8206260743196356},{"$f":"'Solar - PV Dist. Comm'!W171+'Solar - PV Dist. Comm'!W188","v":8.4447116954127104},{"$f":"'Solar - PV Dist. Comm'!X171+'Solar - PV Dist. Comm'!X188","v":8.0687973165057834},{"$f":"'Solar - PV Dist. Comm'!Y171+'Solar - PV Dist. Comm'!Y188","v":7.6928829375988563},{"$f":"'Solar - PV Dist. Comm'!Z171+'Solar - PV Dist. Comm'!Z188","v":7.5046515173436523},{"$f":"'Solar - PV Dist. Comm'!AA171+'Solar - PV Dist. Comm'!AA188","v":7.3164200970884492},{"$f":"'Solar - PV Dist. Comm'!AB171+'Solar - PV Dist. Comm'!AB188","v":7.1281886768332443},{"$f":"'Solar - PV Dist. Comm'!AC171+'Solar - PV Dist. Comm'!AC188","v":6.9399572565780412},{"$f":"'Solar - PV Dist. Comm'!AD171+'Solar - PV Dist. Comm'!AD188","v":6.7517258363228372},{"$f":"'Solar - PV Dist. Comm'!AE171+'Solar - PV Dist. Comm'!AE188","v":6.5634944160676341},{"$f":"'Solar - PV Dist. Comm'!AF171+'Solar - PV Dist. Comm'!AF188","v":6.3752629958124292},{"$f":"'Solar - PV Dist. Comm'!AG171+'Solar - PV Dist. Comm'!AG188","v":6.187031575557226},{"$f":"'Solar - PV Dist. Comm'!AH171+'Solar - PV Dist. Comm'!AH188","v":5.998800155302022},{"$f":"'Solar - PV Dist. Comm'!AI171+'Solar - PV Dist. Comm'!AI188","v":5.8105687350468216},{"$f":"'Solar - PV Dist. Comm'!AJ171+'Solar - PV Dist. Comm'!AJ188","v":5.7595118615421388},{"$f":"'Solar - PV Dist. Comm'!AK171+'Solar - PV Dist. Comm'!AK188","v":5.7084549880374578},{"$f":"'Solar - PV Dist. Comm'!AL171+'Solar - PV Dist. Comm'!AL188","v":5.657398114532775},{"$f":"'Solar - PV Dist. Comm'!AM171+'Solar - PV Dist. Comm'!AM188","v":5.6063412410280922},{"$f":"'Solar - PV Dist. Comm'!AN171+'Solar - PV Dist. Comm'!AN188","v":5.3573505623347319},{"$f":"'Solar - PV Dist. Comm'!AO171+'Solar - PV Dist. Comm'!AO188","v":5.3458804498677859},{"$f":"'Solar - PV Dist. Comm'!AP171+'Solar - PV Dist. Comm'!AP188","v":5.3344103374008407},{"$f":"'Solar - PV Dist. Comm'!AQ171+'Solar - PV Dist. Comm'!AQ188","v":5.3229402249338946},{"$f":"'Solar - PV Dist. Comm'!AR171+'Solar - PV Dist. Comm'!AR188","v":5.3114701124669486},{"$f":"'Solar - PV Dist. Comm'!AS171+'Solar - PV Dist. Comm'!AS188","v":5.3}]
["RM3CoChicago","RD","Mid",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L172+'Solar - PV Dist. Comm'!L189","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M172+'Solar - PV Dist. Comm'!M189","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N172+'Solar - PV Dist. Comm'!N189","v":16.991960569761972},{"$f":"'Solar - PV Dist. Comm'!O172+'Solar - PV Dist. Comm'!O189","v":16.008984217883214},{"$f":"'Solar - PV Dist. Comm'!P172+'Solar - PV Dist. Comm'!P189","v":15.782198928478577},{"$f":"'Solar - PV Dist. Comm'!Q172+'Solar - PV Dist. Comm'!Q189","v":15.417510158647625},{"$f":"'Solar - PV Dist. Comm'!R172+'Solar - PV Dist. Comm'!R189","v":15.052821388816673},{"$f":"'Solar - PV Dist. Comm'!S172+'Solar - PV Dist. Comm'!S189","v":14.688132618985721},{"$f":"'Solar - PV Dist. Comm'!T172+'Solar - PV Dist. Comm'!T189","v":14.323443849154769},{"$f":"'Solar - PV Dist. Comm'!U172+'Solar - PV Dist. Comm'!U189","v":13.958755079323817},{"$f":"'Solar - PV Dist. Comm'!V172+'Solar - PV Dist. Comm'!V189","v":13.594066309492865},{"$f":"'Solar - PV Dist. Comm'!W172+'Solar - PV Dist. Comm'!W189","v":13.229377539661913},{"$f":"'Solar - PV Dist. Comm'!X172+'Solar - PV Dist. Comm'!X189","v":12.864688769830963},{"$f":"'Solar - PV Dist. Comm'!Y172+'Solar - PV Dist. Comm'!Y189","v":12.5},{"$f":"'Solar - PV Dist. Comm'!Z172+'Solar - PV Dist. Comm'!Z189","v":12.382356997572872},{"$f":"'Solar - PV Dist. Comm'!AA172+'Solar - PV Dist. Comm'!AA189","v":12.264713995145744},{"$f":"'Solar - PV Dist. Comm'!AB172+'Solar - PV Dist. Comm'!AB189","v":12.147070992718616},{"$f":"'Solar - PV Dist. Comm'!AC172+'Solar - PV Dist. Comm'!AC189","v":12.029427990291488},{"$f":"'Solar - PV Dist. Comm'!AD172+'Solar - PV Dist. Comm'!AD189","v":11.91178498786436},{"$f":"'Solar - PV Dist. Comm'!AE172+'Solar - PV Dist. Comm'!AE189","v":11.794141985437232},{"$f":"'Solar - PV Dist. Comm'!AF172+'Solar - PV Dist. Comm'!AF189","v":11.676498983010104},{"$f":"'Solar - PV Dist. Comm'!AG172+'Solar - PV Dist. Comm'!AG189","v":11.558855980582976},{"$f":"'Solar - PV Dist. Comm'!AH172+'Solar - PV Dist. Comm'!AH189","v":11.44121297815585},{"$f":"'Solar - PV Dist. Comm'!AI172+'Solar - PV Dist. Comm'!AI189","v":11.323569975728729},{"$f":"'Solar - PV Dist. Comm'!AJ172+'Solar - PV Dist. Comm'!AJ189","v":11.191212978155855},{"$f":"'Solar - PV Dist. Comm'!AK172+'Solar - PV Dist. Comm'!AK189","v":11.058855980582983},{"$f":"'Solar - PV Dist. Comm'!AL172+'Solar - PV Dist. Comm'!AL189","v":10.926498983010109},{"$f":"'Solar - PV Dist. Comm'!AM172+'Solar - PV Dist. Comm'!AM189","v":10.794141985437236},{"$f":"'Solar - PV Dist. Comm'!AN172+'Solar - PV Dist. Comm'!AN189","v":10.661784987864362},{"$f":"'Solar - PV Dist. Comm'!AO172+'Solar - PV Dist. Comm'!AO189","v":10.529427990291488},{"$f":"'Solar - PV Dist. Comm'!AP172+'Solar - PV Dist. Comm'!AP189","v":10.397070992718616},{"$f":"'Solar - PV Dist. Comm'!AQ172+'Solar - PV Dist. Comm'!AQ189","v":10.264713995145742},{"$f":"'Solar - PV Dist. Comm'!AR172+'Solar - PV Dist. Comm'!AR189","v":10.132356997572868},{"$f":"'Solar - PV Dist. Comm'!AS172+'Solar - PV Dist. Comm'!AS189","v":10}]
["RC3CoChicago","RD","Constant",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L173+'Solar - PV Dist. Comm'!L190","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M173+'Solar - PV Dist. Comm'!M190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N173+'Solar - PV Dist. Comm'!N190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!O173+'Solar - PV Dist. Comm'!O190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!P173+'Solar - PV Dist. Comm'!P190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Q173+'Solar - PV Dist. Comm'!Q190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!R173+'Solar - PV Dist. Comm'!R190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!S173+'Solar - PV Dist. Comm'!S190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!T173+'Solar - PV Dist. Comm'!T190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!U173+'Solar - PV Dist. Comm'!U190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!V173+'Solar - PV Dist. Comm'!V190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!W173+'Solar - PV Dist. Comm'!W190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!X173+'Solar - PV Dist. Comm'!X190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Y173+'Solar - PV Dist. Comm'!Y190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Z173+'Solar - PV Dist. Comm'!Z190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AA173+'Solar - PV Dist. Comm'!AA190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AB173+'Solar - PV Dist. Comm'!AB190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AC173+'Solar - PV Dist. Comm'!AC190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AD173+'Solar - PV Dist. Comm'!AD190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AE173+'Solar - PV Dist. Comm'!AE190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AF173+'Solar - PV Dist. Comm'!AF190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AG173+'Solar - PV Dist. Comm'!AG190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AH173+'Solar - PV Dist. Comm'!AH190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AI173+'Solar - PV Dist. Comm'!AI190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AJ173+'Solar - PV Dist. Comm'!AJ190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AK173+'Solar - PV Dist. Comm'!AK190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AL173+'Solar - PV Dist. Comm'!AL190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AM173+'Solar - PV Dist. Comm'!AM190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AN173+'Solar - PV Dist. Comm'!AN190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AO173+'Solar - PV Dist. Comm'!AO190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AP173+'Solar - PV Dist. Comm'!AP190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AQ173+'Solar - PV Dist. Comm'!AQ190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AR173+'Solar - PV Dist. Comm'!AR190","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AS173+'Solar - PV Dist. Comm'!AS190","v":17.102280701055726}]
["RL3CoKansasy","RD","Low",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L174+'Solar - PV Dist. Comm'!L191","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M174+'Solar - PV Dist. Comm'!M191","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N174+'Solar - PV Dist. Comm'!N191","v":13.146547163405941},{"$f":"'Solar - PV Dist. Comm'!O174+'Solar - PV Dist. Comm'!O191","v":12.310138834981148},{"$f":"'Solar - PV Dist. Comm'!P174+'Solar - PV Dist. Comm'!P191","v":11.076112347761187},{"$f":"'Solar - PV Dist. Comm'!Q174+'Solar - PV Dist. Comm'!Q191","v":10.700197968854262},{"$f":"'Solar - PV Dist. Comm'!R174+'Solar - PV Dist. Comm'!R191","v":10.324283589947337},{"$f":"'Solar - PV Dist. Comm'!S174+'Solar - PV Dist. Comm'!S191","v":9.9483692110404114},{"$f":"'Solar - PV Dist. Comm'!T174+'Solar - PV Dist. Comm'!T191","v":9.5724548321334861},{"$f":"'Solar - PV Dist. Comm'!U174+'Solar - PV Dist. Comm'!U191","v":9.1965404532265609},{"$f":"'Solar - PV Dist. Comm'!V174+'Solar - PV Dist. Comm'!V191","v":8.8206260743196356},{"$f":"'Solar - PV Dist. Comm'!W174+'Solar - PV Dist. Comm'!W191","v":8.4447116954127104},{"$f":"'Solar - PV Dist. Comm'!X174+'Solar - PV Dist. Comm'!X191","v":8.0687973165057834},{"$f":"'Solar - PV Dist. Comm'!Y174+'Solar - PV Dist. Comm'!Y191","v":7.6928829375988563},{"$f":"'Solar - PV Dist. Comm'!Z174+'Solar - PV Dist. Comm'!Z191","v":7.5046515173436523},{"$f":"'Solar - PV Dist. Comm'!AA174+'Solar - PV Dist. Comm'!AA191","v":7.3164200970884492},{"$f":"'Solar - PV Dist. Comm'!AB174+'Solar - PV Dist. Comm'!AB191","v":7.1281886768332443},{"$f":"'Solar - PV Dist. Comm'!AC174+'Solar - PV Dist. Comm'!AC191","v":6.9399572565780412},{"$f":"'Solar - PV Dist. Comm'!AD174+'Solar - PV Dist. Comm'!AD191","v":6.7517258363228372},{"$f":"'Solar - PV Dist. Comm'!AE174+'Solar - PV Dist. Comm'!AE191","v":6.5634944160676341},{"$f":"'Solar - PV Dist. Comm'!AF174+'Solar - PV Dist. Comm'!AF191","v":6.3752629958124292},{"$f":"'Solar - PV Dist. Comm'!AG174+'Solar - PV Dist. Comm'!AG191","v":6.187031575557226},{"$f":"'Solar - PV Dist. Comm'!AH174+'Solar - PV Dist. Comm'!AH191","v":5.998800155302022},{"$f":"'Solar - PV Dist. Comm'!AI174+'Solar - PV Dist. Comm'!AI191","v":5.8105687350468216},{"$f":"'Solar - PV Dist. Comm'!AJ174+'Solar - PV Dist. Comm'!AJ191","v":5.7595118615421388},{"$f":"'Solar - PV Dist. Comm'!AK174+'Solar - PV Dist. Comm'!AK191","v":5.7084549880374578},{"$f":"'Solar - PV Dist. Comm'!AL174+'Solar - PV Dist. Comm'!AL191","v":5.657398114532775},{"$f":"'Solar - PV Dist. Comm'!AM174+'Solar - PV Dist. Comm'!AM191","v":5.6063412410280922},{"$f":"'Solar - PV Dist. Comm'!AN174+'Solar - PV Dist. Comm'!AN191","v":5.3573505623347319},{"$f":"'Solar - PV Dist. Comm'!AO174+'Solar - PV Dist. Comm'!AO191","v":5.3458804498677859},{"$f":"'Solar - PV Dist. Comm'!AP174+'Solar - PV Dist. Comm'!AP191","v":5.3344103374008407},{"$f":"'Solar - PV Dist. Comm'!AQ174+'Solar - PV Dist. Comm'!AQ191","v":5.3229402249338946},{"$f":"'Solar - PV Dist. Comm'!AR174+'Solar - PV Dist. Comm'!AR191","v":5.3114701124669486},{"$f":"'Solar - PV Dist. Comm'!AS174+'Solar - PV Dist. Comm'!AS191","v":5.3}]
["RM3CoKansasy","RD","Mid",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L175+'Solar - PV Dist. Comm'!L192","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M175+'Solar - PV Dist. Comm'!M192","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N175+'Solar - PV Dist. Comm'!N192","v":16.991960569761972},{"$f":"'Solar - PV Dist. Comm'!O175+'Solar - PV Dist. Comm'!O192","v":16.008984217883214},{"$f":"'Solar - PV Dist. Comm'!P175+'Solar - PV Dist. Comm'!P192","v":15.782198928478577},{"$f":"'Solar - PV Dist. Comm'!Q175+'Solar - PV Dist. Comm'!Q192","v":15.417510158647625},{"$f":"'Solar - PV Dist. Comm'!R175+'Solar - PV Dist. Comm'!R192","v":15.052821388816673},{"$f":"'Solar - PV Dist. Comm'!S175+'Solar - PV Dist. Comm'!S192","v":14.688132618985721},{"$f":"'Solar - PV Dist. Comm'!T175+'Solar - PV Dist. Comm'!T192","v":14.323443849154769},{"$f":"'Solar - PV Dist. Comm'!U175+'Solar - PV Dist. Comm'!U192","v":13.958755079323817},{"$f":"'Solar - PV Dist. Comm'!V175+'Solar - PV Dist. Comm'!V192","v":13.594066309492865},{"$f":"'Solar - PV Dist. Comm'!W175+'Solar - PV Dist. Comm'!W192","v":13.229377539661913},{"$f":"'Solar - PV Dist. Comm'!X175+'Solar - PV Dist. Comm'!X192","v":12.864688769830963},{"$f":"'Solar - PV Dist. Comm'!Y175+'Solar - PV Dist. Comm'!Y192","v":12.5},{"$f":"'Solar - PV Dist. Comm'!Z175+'Solar - PV Dist. Comm'!Z192","v":12.382356997572872},{"$f":"'Solar - PV Dist. Comm'!AA175+'Solar - PV Dist. Comm'!AA192","v":12.264713995145744},{"$f":"'Solar - PV Dist. Comm'!AB175+'Solar - PV Dist. Comm'!AB192","v":12.147070992718616},{"$f":"'Solar - PV Dist. Comm'!AC175+'Solar - PV Dist. Comm'!AC192","v":12.029427990291488},{"$f":"'Solar - PV Dist. Comm'!AD175+'Solar - PV Dist. Comm'!AD192","v":11.91178498786436},{"$f":"'Solar - PV Dist. Comm'!AE175+'Solar - PV Dist. Comm'!AE192","v":11.794141985437232},{"$f":"'Solar - PV Dist. Comm'!AF175+'Solar - PV Dist. Comm'!AF192","v":11.676498983010104},{"$f":"'Solar - PV Dist. Comm'!AG175+'Solar - PV Dist. Comm'!AG192","v":11.558855980582976},{"$f":"'Solar - PV Dist. Comm'!AH175+'Solar - PV Dist. Comm'!AH192","v":11.44121297815585},{"$f":"'Solar - PV Dist. Comm'!AI175+'Solar - PV Dist. Comm'!AI192","v":11.323569975728729},{"$f":"'Solar - PV Dist. Comm'!AJ175+'Solar - PV Dist. Comm'!AJ192","v":11.191212978155855},{"$f":"'Solar - PV Dist. Comm'!AK175+'Solar - PV Dist. Comm'!AK192","v":11.058855980582983},{"$f":"'Solar - PV Dist. Comm'!AL175+'Solar - PV Dist. Comm'!AL192","v":10.926498983010109},{"$f":"'Solar - PV Dist. Comm'!AM175+'Solar - PV Dist. Comm'!AM192","v":10.794141985437236},{"$f":"'Solar - PV Dist. Comm'!AN175+'Solar - PV Dist. Comm'!AN192","v":10.661784987864362},{"$f":"'Solar - PV Dist. Comm'!AO175+'Solar - PV Dist. Comm'!AO192","v":10.529427990291488},{"$f":"'Solar - PV Dist. Comm'!AP175+'Solar - PV Dist. Comm'!AP192","v":10.397070992718616},{"$f":"'Solar - PV Dist. Comm'!AQ175+'Solar - PV Dist. Comm'!AQ192","v":10.264713995145742},{"$f":"'Solar - PV Dist. Comm'!AR175+'Solar - PV Dist. Comm'!AR192","v":10.132356997572868},{"$f":"'Solar - PV Dist. Comm'!AS175+'Solar - PV Dist. Comm'!AS192","v":10}]
["RC3CoKansasy","RD","Constant",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L176+'Solar - PV Dist. Comm'!L193","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M176+'Solar - PV Dist. Comm'!M193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N176+'Solar - PV Dist. Comm'!N193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!O176+'Solar - PV Dist. Comm'!O193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!P176+'Solar - PV Dist. Comm'!P193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Q176+'Solar - PV Dist. Comm'!Q193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!R176+'Solar - PV Dist. Comm'!R193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!S176+'Solar - PV Dist. Comm'!S193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!T176+'Solar - PV Dist. Comm'!T193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!U176+'Solar - PV Dist. Comm'!U193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!V176+'Solar - PV Dist. Comm'!V193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!W176+'Solar - PV Dist. Comm'!W193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!X176+'Solar - PV Dist. Comm'!X193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Y176+'Solar - PV Dist. Comm'!Y193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Z176+'Solar - PV Dist. Comm'!Z193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AA176+'Solar - PV Dist. Comm'!AA193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AB176+'Solar - PV Dist. Comm'!AB193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AC176+'Solar - PV Dist. Comm'!AC193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AD176+'Solar - PV Dist. Comm'!AD193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AE176+'Solar - PV Dist. Comm'!AE193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AF176+'Solar - PV Dist. Comm'!AF193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AG176+'Solar - PV Dist. Comm'!AG193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AH176+'Solar - PV Dist. Comm'!AH193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AI176+'Solar - PV Dist. Comm'!AI193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AJ176+'Solar - PV Dist. Comm'!AJ193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AK176+'Solar - PV Dist. Comm'!AK193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AL176+'Solar - PV Dist. Comm'!AL193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AM176+'Solar - PV Dist. Comm'!AM193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AN176+'Solar - PV Dist. Comm'!AN193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AO176+'Solar - PV Dist. Comm'!AO193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AP176+'Solar - PV Dist. Comm'!AP193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AQ176+'Solar - PV Dist. Comm'!AQ193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AR176+'Solar - PV Dist. Comm'!AR193","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AS176+'Solar - PV Dist. Comm'!AS193","v":17.102280701055726}]
["RL3CoLosAngs","RD","Low",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L177+'Solar - PV Dist. Comm'!L194","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M177+'Solar - PV Dist. Comm'!M194","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N177+'Solar - PV Dist. Comm'!N194","v":13.146547163405941},{"$f":"'Solar - PV Dist. Comm'!O177+'Solar - PV Dist. Comm'!O194","v":12.310138834981148},{"$f":"'Solar - PV Dist. Comm'!P177+'Solar - PV Dist. Comm'!P194","v":11.076112347761187},{"$f":"'Solar - PV Dist. Comm'!Q177+'Solar - PV Dist. Comm'!Q194","v":10.700197968854262},{"$f":"'Solar - PV Dist. Comm'!R177+'Solar - PV Dist. Comm'!R194","v":10.324283589947337},{"$f":"'Solar - PV Dist. Comm'!S177+'Solar - PV Dist. Comm'!S194","v":9.9483692110404114},{"$f":"'Solar - PV Dist. Comm'!T177+'Solar - PV Dist. Comm'!T194","v":9.5724548321334861},{"$f":"'Solar - PV Dist. Comm'!U177+'Solar - PV Dist. Comm'!U194","v":9.1965404532265609},{"$f":"'Solar - PV Dist. Comm'!V177+'Solar - PV Dist. Comm'!V194","v":8.8206260743196356},{"$f":"'Solar - PV Dist. Comm'!W177+'Solar - PV Dist. Comm'!W194","v":8.4447116954127104},{"$f":"'Solar - PV Dist. Comm'!X177+'Solar - PV Dist. Comm'!X194","v":8.0687973165057834},{"$f":"'Solar - PV Dist. Comm'!Y177+'Solar - PV Dist. Comm'!Y194","v":7.6928829375988563},{"$f":"'Solar - PV Dist. Comm'!Z177+'Solar - PV Dist. Comm'!Z194","v":7.5046515173436523},{"$f":"'Solar - PV Dist. Comm'!AA177+'Solar - PV Dist. Comm'!AA194","v":7.3164200970884492},{"$f":"'Solar - PV Dist. Comm'!AB177+'Solar - PV Dist. Comm'!AB194","v":7.1281886768332443},{"$f":"'Solar - PV Dist. Comm'!AC177+'Solar - PV Dist. Comm'!AC194","v":6.9399572565780412},{"$f":"'Solar - PV Dist. Comm'!AD177+'Solar - PV Dist. Comm'!AD194","v":6.7517258363228372},{"$f":"'Solar - PV Dist. Comm'!AE177+'Solar - PV Dist. Comm'!AE194","v":6.5634944160676341},{"$f":"'Solar - PV Dist. Comm'!AF177+'Solar - PV Dist. Comm'!AF194","v":6.3752629958124292},{"$f":"'Solar - PV Dist. Comm'!AG177+'Solar - PV Dist. Comm'!AG194","v":6.187031575557226},{"$f":"'Solar - PV Dist. Comm'!AH177+'Solar - PV Dist. Comm'!AH194","v":5.998800155302022},{"$f":"'Solar - PV Dist. Comm'!AI177+'Solar - PV Dist. Comm'!AI194","v":5.8105687350468216},{"$f":"'Solar - PV Dist. Comm'!AJ177+'Solar - PV Dist. Comm'!AJ194","v":5.7595118615421388},{"$f":"'Solar - PV Dist. Comm'!AK177+'Solar - PV Dist. Comm'!AK194","v":5.7084549880374578},{"$f":"'Solar - PV Dist. Comm'!AL177+'Solar - PV Dist. Comm'!AL194","v":5.657398114532775},{"$f":"'Solar - PV Dist. Comm'!AM177+'Solar - PV Dist. Comm'!AM194","v":5.6063412410280922},{"$f":"'Solar - PV Dist. Comm'!AN177+'Solar - PV Dist. Comm'!AN194","v":5.3573505623347319},{"$f":"'Solar - PV Dist. Comm'!AO177+'Solar - PV Dist. Comm'!AO194","v":5.3458804498677859},{"$f":"'Solar - PV Dist. Comm'!AP177+'Solar - PV Dist. Comm'!AP194","v":5.3344103374008407},{"$f":"'Solar - PV Dist. Comm'!AQ177+'Solar - PV Dist. Comm'!AQ194","v":5.3229402249338946},{"$f":"'Solar - PV Dist. Comm'!AR177+'Solar - PV Dist. Comm'!AR194","v":5.3114701124669486},{"$f":"'Solar - PV Dist. Comm'!AS177+'Solar - PV Dist. Comm'!AS194","v":5.3}]
["RM3CoLosAngs","RD","Mid",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L178+'Solar - PV Dist. Comm'!L195","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M178+'Solar - PV Dist. Comm'!M195","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N178+'Solar - PV Dist. Comm'!N195","v":16.991960569761972},{"$f":"'Solar - PV Dist. Comm'!O178+'Solar - PV Dist. Comm'!O195","v":16.008984217883214},{"$f":"'Solar - PV Dist. Comm'!P178+'Solar - PV Dist. Comm'!P195","v":15.782198928478577},{"$f":"'Solar - PV Dist. Comm'!Q178+'Solar - PV Dist. Comm'!Q195","v":15.417510158647625},{"$f":"'Solar - PV Dist. Comm'!R178+'Solar - PV Dist. Comm'!R195","v":15.052821388816673},{"$f":"'Solar - PV Dist. Comm'!S178+'Solar - PV Dist. Comm'!S195","v":14.688132618985721},{"$f":"'Solar - PV Dist. Comm'!T178+'Solar - PV Dist. Comm'!T195","v":14.323443849154769},{"$f":"'Solar - PV Dist. Comm'!U178+'Solar - PV Dist. Comm'!U195","v":13.958755079323817},{"$f":"'Solar - PV Dist. Comm'!V178+'Solar - PV Dist. Comm'!V195","v":13.594066309492865},{"$f":"'Solar - PV Dist. Comm'!W178+'Solar - PV Dist. Comm'!W195","v":13.229377539661913},{"$f":"'Solar - PV Dist. Comm'!X178+'Solar - PV Dist. Comm'!X195","v":12.864688769830963},{"$f":"'Solar - PV Dist. Comm'!Y178+'Solar - PV Dist. Comm'!Y195","v":12.5},{"$f":"'Solar - PV Dist. Comm'!Z178+'Solar - PV Dist. Comm'!Z195","v":12.382356997572872},{"$f":"'Solar - PV Dist. Comm'!AA178+'Solar - PV Dist. Comm'!AA195","v":12.264713995145744},{"$f":"'Solar - PV Dist. Comm'!AB178+'Solar - PV Dist. Comm'!AB195","v":12.147070992718616},{"$f":"'Solar - PV Dist. Comm'!AC178+'Solar - PV Dist. Comm'!AC195","v":12.029427990291488},{"$f":"'Solar - PV Dist. Comm'!AD178+'Solar - PV Dist. Comm'!AD195","v":11.91178498786436},{"$f":"'Solar - PV Dist. Comm'!AE178+'Solar - PV Dist. Comm'!AE195","v":11.794141985437232},{"$f":"'Solar - PV Dist. Comm'!AF178+'Solar - PV Dist. Comm'!AF195","v":11.676498983010104},{"$f":"'Solar - PV Dist. Comm'!AG178+'Solar - PV Dist. Comm'!AG195","v":11.558855980582976},{"$f":"'Solar - PV Dist. Comm'!AH178+'Solar - PV Dist. Comm'!AH195","v":11.44121297815585},{"$f":"'Solar - PV Dist. Comm'!AI178+'Solar - PV Dist. Comm'!AI195","v":11.323569975728729},{"$f":"'Solar - PV Dist. Comm'!AJ178+'Solar - PV Dist. Comm'!AJ195","v":11.191212978155855},{"$f":"'Solar - PV Dist. Comm'!AK178+'Solar - PV Dist. Comm'!AK195","v":11.058855980582983},{"$f":"'Solar - PV Dist. Comm'!AL178+'Solar - PV Dist. Comm'!AL195","v":10.926498983010109},{"$f":"'Solar - PV Dist. Comm'!AM178+'Solar - PV Dist. Comm'!AM195","v":10.794141985437236},{"$f":"'Solar - PV Dist. Comm'!AN178+'Solar - PV Dist. Comm'!AN195","v":10.661784987864362},{"$f":"'Solar - PV Dist. Comm'!AO178+'Solar - PV Dist. Comm'!AO195","v":10.529427990291488},{"$f":"'Solar - PV Dist. Comm'!AP178+'Solar - PV Dist. Comm'!AP195","v":10.397070992718616},{"$f":"'Solar - PV Dist. Comm'!AQ178+'Solar - PV Dist. Comm'!AQ195","v":10.264713995145742},{"$f":"'Solar - PV Dist. Comm'!AR178+'Solar - PV Dist. Comm'!AR195","v":10.132356997572868},{"$f":"'Solar - PV Dist. Comm'!AS178+'Solar - PV Dist. Comm'!AS195","v":10}]
["RC3CoLosAngs","RD","Constant",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L179+'Solar - PV Dist. Comm'!L196","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M179+'Solar - PV Dist. Comm'!M196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N179+'Solar - PV Dist. Comm'!N196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!O179+'Solar - PV Dist. Comm'!O196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!P179+'Solar - PV Dist. Comm'!P196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Q179+'Solar - PV Dist. Comm'!Q196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!R179+'Solar - PV Dist. Comm'!R196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!S179+'Solar - PV Dist. Comm'!S196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!T179+'Solar - PV Dist. Comm'!T196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!U179+'Solar - PV Dist. Comm'!U196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!V179+'Solar - PV Dist. Comm'!V196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!W179+'Solar - PV Dist. Comm'!W196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!X179+'Solar - PV Dist. Comm'!X196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Y179+'Solar - PV Dist. Comm'!Y196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Z179+'Solar - PV Dist. Comm'!Z196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AA179+'Solar - PV Dist. Comm'!AA196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AB179+'Solar - PV Dist. Comm'!AB196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AC179+'Solar - PV Dist. Comm'!AC196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AD179+'Solar - PV Dist. Comm'!AD196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AE179+'Solar - PV Dist. Comm'!AE196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AF179+'Solar - PV Dist. Comm'!AF196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AG179+'Solar - PV Dist. Comm'!AG196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AH179+'Solar - PV Dist. Comm'!AH196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AI179+'Solar - PV Dist. Comm'!AI196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AJ179+'Solar - PV Dist. Comm'!AJ196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AK179+'Solar - PV Dist. Comm'!AK196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AL179+'Solar - PV Dist. Comm'!AL196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AM179+'Solar - PV Dist. Comm'!AM196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AN179+'Solar - PV Dist. Comm'!AN196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AO179+'Solar - PV Dist. Comm'!AO196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AP179+'Solar - PV Dist. Comm'!AP196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AQ179+'Solar - PV Dist. Comm'!AQ196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AR179+'Solar - PV Dist. Comm'!AR196","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AS179+'Solar - PV Dist. Comm'!AS196","v":17.102280701055726}]
["RL3CoDaggett","RD","Low",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L180+'Solar - PV Dist. Comm'!L197","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M180+'Solar - PV Dist. Comm'!M197","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N180+'Solar - PV Dist. Comm'!N197","v":13.146547163405941},{"$f":"'Solar - PV Dist. Comm'!O180+'Solar - PV Dist. Comm'!O197","v":12.310138834981148},{"$f":"'Solar - PV Dist. Comm'!P180+'Solar - PV Dist. Comm'!P197","v":11.076112347761187},{"$f":"'Solar - PV Dist. Comm'!Q180+'Solar - PV Dist. Comm'!Q197","v":10.700197968854262},{"$f":"'Solar - PV Dist. Comm'!R180+'Solar - PV Dist. Comm'!R197","v":10.324283589947337},{"$f":"'Solar - PV Dist. Comm'!S180+'Solar - PV Dist. Comm'!S197","v":9.9483692110404114},{"$f":"'Solar - PV Dist. Comm'!T180+'Solar - PV Dist. Comm'!T197","v":9.5724548321334861},{"$f":"'Solar - PV Dist. Comm'!U180+'Solar - PV Dist. Comm'!U197","v":9.1965404532265609},{"$f":"'Solar - PV Dist. Comm'!V180+'Solar - PV Dist. Comm'!V197","v":8.8206260743196356},{"$f":"'Solar - PV Dist. Comm'!W180+'Solar - PV Dist. Comm'!W197","v":8.4447116954127104},{"$f":"'Solar - PV Dist. Comm'!X180+'Solar - PV Dist. Comm'!X197","v":8.0687973165057834},{"$f":"'Solar - PV Dist. Comm'!Y180+'Solar - PV Dist. Comm'!Y197","v":7.6928829375988563},{"$f":"'Solar - PV Dist. Comm'!Z180+'Solar - PV Dist. Comm'!Z197","v":7.5046515173436523},{"$f":"'Solar - PV Dist. Comm'!AA180+'Solar - PV Dist. Comm'!AA197","v":7.3164200970884492},{"$f":"'Solar - PV Dist. Comm'!AB180+'Solar - PV Dist. Comm'!AB197","v":7.1281886768332443},{"$f":"'Solar - PV Dist. Comm'!AC180+'Solar - PV Dist. Comm'!AC197","v":6.9399572565780412},{"$f":"'Solar - PV Dist. Comm'!AD180+'Solar - PV Dist. Comm'!AD197","v":6.7517258363228372},{"$f":"'Solar - PV Dist. Comm'!AE180+'Solar - PV Dist. Comm'!AE197","v":6.5634944160676341},{"$f":"'Solar - PV Dist. Comm'!AF180+'Solar - PV Dist. Comm'!AF197","v":6.3752629958124292},{"$f":"'Solar - PV Dist. Comm'!AG180+'Solar - PV Dist. Comm'!AG197","v":6.187031575557226},{"$f":"'Solar - PV Dist. Comm'!AH180+'Solar - PV Dist. Comm'!AH197","v":5.998800155302022},{"$f":"'Solar - PV Dist. Comm'!AI180+'Solar - PV Dist. Comm'!AI197","v":5.8105687350468216},{"$f":"'Solar - PV Dist. Comm'!AJ180+'Solar - PV Dist. Comm'!AJ197","v":5.7595118615421388},{"$f":"'Solar - PV Dist. Comm'!AK180+'Solar - PV Dist. Comm'!AK197","v":5.7084549880374578},{"$f":"'Solar - PV Dist. Comm'!AL180+'Solar - PV Dist. Comm'!AL197","v":5.657398114532775},{"$f":"'Solar - PV Dist. Comm'!AM180+'Solar - PV Dist. Comm'!AM197","v":5.6063412410280922},{"$f":"'Solar - PV Dist. Comm'!AN180+'Solar - PV Dist. Comm'!AN197","v":5.3573505623347319},{"$f":"'Solar - PV Dist. Comm'!AO180+'Solar - PV Dist. Comm'!AO197","v":5.3458804498677859},{"$f":"'Solar - PV Dist. Comm'!AP180+'Solar - PV Dist. Comm'!AP197","v":5.3344103374008407},{"$f":"'Solar - PV Dist. Comm'!AQ180+'Solar - PV Dist. Comm'!AQ197","v":5.3229402249338946},{"$f":"'Solar - PV Dist. Comm'!AR180+'Solar - PV Dist. Comm'!AR197","v":5.3114701124669486},{"$f":"'Solar - PV Dist. Comm'!AS180+'Solar - PV Dist. Comm'!AS197","v":5.3}]
["RM3CoDaggett","RD","Mid",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L181+'Solar - PV Dist. Comm'!L198","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M181+'Solar - PV Dist. Comm'!M198","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N181+'Solar - PV Dist. Comm'!N198","v":16.991960569761972},{"$f":"'Solar - PV Dist. Comm'!O181+'Solar - PV Dist. Comm'!O198","v":16.008984217883214},{"$f":"'Solar - PV Dist. Comm'!P181+'Solar - PV Dist. Comm'!P198","v":15.782198928478577},{"$f":"'Solar - PV Dist. Comm'!Q181+'Solar - PV Dist. Comm'!Q198","v":15.417510158647625},{"$f":"'Solar - PV Dist. Comm'!R181+'Solar - PV Dist. Comm'!R198","v":15.052821388816673},{"$f":"'Solar - PV Dist. Comm'!S181+'Solar - PV Dist. Comm'!S198","v":14.688132618985721},{"$f":"'Solar - PV Dist. Comm'!T181+'Solar - PV Dist. Comm'!T198","v":14.323443849154769},{"$f":"'Solar - PV Dist. Comm'!U181+'Solar - PV Dist. Comm'!U198","v":13.958755079323817},{"$f":"'Solar - PV Dist. Comm'!V181+'Solar - PV Dist. Comm'!V198","v":13.594066309492865},{"$f":"'Solar - PV Dist. Comm'!W181+'Solar - PV Dist. Comm'!W198","v":13.229377539661913},{"$f":"'Solar - PV Dist. Comm'!X181+'Solar - PV Dist. Comm'!X198","v":12.864688769830963},{"$f":"'Solar - PV Dist. Comm'!Y181+'Solar - PV Dist. Comm'!Y198","v":12.5},{"$f":"'Solar - PV Dist. Comm'!Z181+'Solar - PV Dist. Comm'!Z198","v":12.382356997572872},{"$f":"'Solar - PV Dist. Comm'!AA181+'Solar - PV Dist. Comm'!AA198","v":12.264713995145744},{"$f":"'Solar - PV Dist. Comm'!AB181+'Solar - PV Dist. Comm'!AB198","v":12.147070992718616},{"$f":"'Solar - PV Dist. Comm'!AC181+'Solar - PV Dist. Comm'!AC198","v":12.029427990291488},{"$f":"'Solar - PV Dist. Comm'!AD181+'Solar - PV Dist. Comm'!AD198","v":11.91178498786436},{"$f":"'Solar - PV Dist. Comm'!AE181+'Solar - PV Dist. Comm'!AE198","v":11.794141985437232},{"$f":"'Solar - PV Dist. Comm'!AF181+'Solar - PV Dist. Comm'!AF198","v":11.676498983010104},{"$f":"'Solar - PV Dist. Comm'!AG181+'Solar - PV Dist. Comm'!AG198","v":11.558855980582976},{"$f":"'Solar - PV Dist. Comm'!AH181+'Solar - PV Dist. Comm'!AH198","v":11.44121297815585},{"$f":"'Solar - PV Dist. Comm'!AI181+'Solar - PV Dist. Comm'!AI198","v":11.323569975728729},{"$f":"'Solar - PV Dist. Comm'!AJ181+'Solar - PV Dist. Comm'!AJ198","v":11.191212978155855},{"$f":"'Solar - PV Dist. Comm'!AK181+'Solar - PV Dist. Comm'!AK198","v":11.058855980582983},{"$f":"'Solar - PV Dist. Comm'!AL181+'Solar - PV Dist. Comm'!AL198","v":10.926498983010109},{"$f":"'Solar - PV Dist. Comm'!AM181+'Solar - PV Dist. Comm'!AM198","v":10.794141985437236},{"$f":"'Solar - PV Dist. Comm'!AN181+'Solar - PV Dist. Comm'!AN198","v":10.661784987864362},{"$f":"'Solar - PV Dist. Comm'!AO181+'Solar - PV Dist. Comm'!AO198","v":10.529427990291488},{"$f":"'Solar - PV Dist. Comm'!AP181+'Solar - PV Dist. Comm'!AP198","v":10.397070992718616},{"$f":"'Solar - PV Dist. Comm'!AQ181+'Solar - PV Dist. Comm'!AQ198","v":10.264713995145742},{"$f":"'Solar - PV Dist. Comm'!AR181+'Solar - PV Dist. Comm'!AR198","v":10.132356997572868},{"$f":"'Solar - PV Dist. Comm'!AS181+'Solar - PV Dist. Comm'!AS198","v":10}]
["RC3CoDaggett","RD","Constant",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L182+'Solar - PV Dist. Comm'!L199","v":17.935380393925925},{"$f":"'Solar - PV Dist. Comm'!M182+'Solar - PV Dist. Comm'!M199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!N182+'Solar - PV Dist. Comm'!N199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!O182+'Solar - PV Dist. Comm'!O199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!P182+'Solar - PV Dist. Comm'!P199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Q182+'Solar - PV Dist. Comm'!Q199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!R182+'Solar - PV Dist. Comm'!R199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!S182+'Solar - PV Dist. Comm'!S199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!T182+'Solar - PV Dist. Comm'!T199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!U182+'Solar - PV Dist. Comm'!U199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!V182+'Solar - PV Dist. Comm'!V199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!W182+'Solar - PV Dist. Comm'!W199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!X182+'Solar - PV Dist. Comm'!X199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Y182+'Solar - PV Dist. Comm'!Y199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!Z182+'Solar - PV Dist. Comm'!Z199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AA182+'Solar - PV Dist. Comm'!AA199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AB182+'Solar - PV Dist. Comm'!AB199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AC182+'Solar - PV Dist. Comm'!AC199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AD182+'Solar - PV Dist. Comm'!AD199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AE182+'Solar - PV Dist. Comm'!AE199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AF182+'Solar - PV Dist. Comm'!AF199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AG182+'Solar - PV Dist. Comm'!AG199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AH182+'Solar - PV Dist. Comm'!AH199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AI182+'Solar - PV Dist. Comm'!AI199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AJ182+'Solar - PV Dist. Comm'!AJ199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AK182+'Solar - PV Dist. Comm'!AK199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AL182+'Solar - PV Dist. Comm'!AL199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AM182+'Solar - PV Dist. Comm'!AM199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AN182+'Solar - PV Dist. Comm'!AN199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AO182+'Solar - PV Dist. Comm'!AO199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AP182+'Solar - PV Dist. Comm'!AP199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AQ182+'Solar - PV Dist. Comm'!AQ199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AR182+'Solar - PV Dist. Comm'!AR199","v":17.102280701055726},{"$f":"'Solar - PV Dist. Comm'!AS182+'Solar - PV Dist. Comm'!AS199","v":17.102280701055726}]
["RL3ReSeattle","RD","Low",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L168+'Solar - PV Dist. Res'!L185","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M168+'Solar - PV Dist. Res'!M185","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N168+'Solar - PV Dist. Res'!N185","v":18.768527819999992},{"$f":"'Solar - PV Dist. Res'!O168+'Solar - PV Dist. Res'!O185","v":17.736258789899995},{"$f":"'Solar - PV Dist. Res'!P168+'Solar - PV Dist. Res'!P185","v":16.605218399945961},{"$f":"'Solar - PV Dist. Res'!Q168+'Solar - PV Dist. Res'!Q185","v":15.474178009991924},{"$f":"'Solar - PV Dist. Res'!R168+'Solar - PV Dist. Res'!R185","v":14.34313762003789},{"$f":"'Solar - PV Dist. Res'!S168+'Solar - PV Dist. Res'!S185","v":13.212097230083856},{"$f":"'Solar - PV Dist. Res'!T168+'Solar - PV Dist. Res'!T185","v":12.081056840129822},{"$f":"'Solar - PV Dist. Res'!U168+'Solar - PV Dist. Res'!U185","v":10.95001645017579},{"$f":"'Solar - PV Dist. Res'!V168+'Solar - PV Dist. Res'!V185","v":9.818976060221754},{"$f":"'Solar - PV Dist. Res'!W168+'Solar - PV Dist. Res'!W185","v":8.68793567026772},{"$f":"'Solar - PV Dist. Res'!X168+'Solar - PV Dist. Res'!X185","v":7.5568952803136868},{"$f":"'Solar - PV Dist. Res'!Y168+'Solar - PV Dist. Res'!Y185","v":6.4258548903596528},{"$f":"'Solar - PV Dist. Res'!Z168+'Solar - PV Dist. Res'!Z185","v":6.2700981843963755},{"$f":"'Solar - PV Dist. Res'!AA168+'Solar - PV Dist. Res'!AA185","v":6.1143414784330981},{"$f":"'Solar - PV Dist. Res'!AB168+'Solar - PV Dist. Res'!AB185","v":5.9585847724698207},{"$f":"'Solar - PV Dist. Res'!AC168+'Solar - PV Dist. Res'!AC185","v":5.8028280665065433},{"$f":"'Solar - PV Dist. Res'!AD168+'Solar - PV Dist. Res'!AD185","v":5.6470713605432659},{"$f":"'Solar - PV Dist. Res'!AE168+'Solar - PV Dist. Res'!AE185","v":5.4913146545799894},{"$f":"'Solar - PV Dist. Res'!AF168+'Solar - PV Dist. Res'!AF185","v":5.335557948616712},{"$f":"'Solar - PV Dist. Res'!AG168+'Solar - PV Dist. Res'!AG185","v":5.1798012426534346},{"$f":"'Solar - PV Dist. Res'!AH168+'Solar - PV Dist. Res'!AH185","v":5.0240445366901572},{"$f":"'Solar - PV Dist. Res'!AI168+'Solar - PV Dist. Res'!AI185","v":4.8682878307268833},{"$f":"'Solar - PV Dist. Res'!AJ168+'Solar - PV Dist. Res'!AJ185","v":4.7937883145145452},{"$f":"'Solar - PV Dist. Res'!AK168+'Solar - PV Dist. Res'!AK185","v":4.7192887983022072},{"$f":"'Solar - PV Dist. Res'!AL168+'Solar - PV Dist. Res'!AL185","v":4.6447892820898691},{"$f":"'Solar - PV Dist. Res'!AM168+'Solar - PV Dist. Res'!AM185","v":4.570289765877531},{"$f":"'Solar - PV Dist. Res'!AN168+'Solar - PV Dist. Res'!AN185","v":4.4957902496651938},{"$f":"'Solar - PV Dist. Res'!AO168+'Solar - PV Dist. Res'!AO185","v":4.4766321997321548},{"$f":"'Solar - PV Dist. Res'!AP168+'Solar - PV Dist. Res'!AP185","v":4.4574741497991166},{"$f":"'Solar - PV Dist. Res'!AQ168+'Solar - PV Dist. Res'!AQ185","v":4.4383160998660784},{"$f":"'Solar - PV Dist. Res'!AR168+'Solar - PV Dist. Res'!AR185","v":4.4191580499330403},{"$f":"'Solar - PV Dist. Res'!AS168+'Solar - PV Dist. Res'!AS185","v":4.4000000000000004}]
["RM3ReSeattle","RD","Mid",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L169+'Solar - PV Dist. Res'!L186","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M169+'Solar - PV Dist. Res'!M186","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N169+'Solar - PV Dist. Res'!N186","v":20.602561863834836},{"$f":"'Solar - PV Dist. Res'!O169+'Solar - PV Dist. Res'!O186","v":20.086745196578846},{"$f":"'Solar - PV Dist. Res'!P169+'Solar - PV Dist. Res'!P186","v":19.204865985973182},{"$f":"'Solar - PV Dist. Res'!Q169+'Solar - PV Dist. Res'!Q186","v":18.322986775367518},{"$f":"'Solar - PV Dist. Res'!R169+'Solar - PV Dist. Res'!R186","v":17.441107564761854},{"$f":"'Solar - PV Dist. Res'!S169+'Solar - PV Dist. Res'!S186","v":16.55922835415619},{"$f":"'Solar - PV Dist. Res'!T169+'Solar - PV Dist. Res'!T186","v":15.677349143550526},{"$f":"'Solar - PV Dist. Res'!U169+'Solar - PV Dist. Res'!U186","v":14.795469932944858},{"$f":"'Solar - PV Dist. Res'!V169+'Solar - PV Dist. Res'!V186","v":13.913590722339192},{"$f":"'Solar - PV Dist. Res'!W169+'Solar - PV Dist. Res'!W186","v":13.031711511733526},{"$f":"'Solar - PV Dist. Res'!X169+'Solar - PV Dist. Res'!X186","v":12.14983230112786},{"$f":"'Solar - PV Dist. Res'!Y169+'Solar - PV Dist. Res'!Y186","v":11.267953090522191},{"$f":"'Solar - PV Dist. Res'!Z169+'Solar - PV Dist. Res'!Z186","v":11.05389827197812},{"$f":"'Solar - PV Dist. Res'!AA169+'Solar - PV Dist. Res'!AA186","v":10.83984345343405},{"$f":"'Solar - PV Dist. Res'!AB169+'Solar - PV Dist. Res'!AB186","v":10.625788634889981},{"$f":"'Solar - PV Dist. Res'!AC169+'Solar - PV Dist. Res'!AC186","v":10.411733816345908},{"$f":"'Solar - PV Dist. Res'!AD169+'Solar - PV Dist. Res'!AD186","v":10.197678997801837},{"$f":"'Solar - PV Dist. Res'!AE169+'Solar - PV Dist. Res'!AE186","v":9.9836241792577667},{"$f":"'Solar - PV Dist. Res'!AF169+'Solar - PV Dist. Res'!AF186","v":9.769569360713696},{"$f":"'Solar - PV Dist. Res'!AG169+'Solar - PV Dist. Res'!AG186","v":9.555514542169627},{"$f":"'Solar - PV Dist. Res'!AH169+'Solar - PV Dist. Res'!AH186","v":9.3414597236255545},{"$f":"'Solar - PV Dist. Res'!AI169+'Solar - PV Dist. Res'!AI186","v":9.1274049050814767},{"$f":"'Solar - PV Dist. Res'!AJ169+'Solar - PV Dist. Res'!AJ186","v":9.0355500511383013},{"$f":"'Solar - PV Dist. Res'!AK169+'Solar - PV Dist. Res'!AK186","v":8.943695197195126},{"$f":"'Solar - PV Dist. Res'!AL169+'Solar - PV Dist. Res'!AL186","v":8.8518403432519506},{"$f":"'Solar - PV Dist. Res'!AM169+'Solar - PV Dist. Res'!AM186","v":8.7599854893087752},{"$f":"'Solar - PV Dist. Res'!AN169+'Solar - PV Dist. Res'!AN186","v":8.6681306353655962},{"$f":"'Solar - PV Dist. Res'!AO169+'Solar - PV Dist. Res'!AO186","v":8.6465045082924767},{"$f":"'Solar - PV Dist. Res'!AP169+'Solar - PV Dist. Res'!AP186","v":8.6248783812193572},{"$f":"'Solar - PV Dist. Res'!AQ169+'Solar - PV Dist. Res'!AQ186","v":8.6032522541462377},{"$f":"'Solar - PV Dist. Res'!AR169+'Solar - PV Dist. Res'!AR186","v":8.5816261270731182},{"$f":"'Solar - PV Dist. Res'!AS169+'Solar - PV Dist. Res'!AS186","v":8.56}]
["RC3ReSeattle","RD","Constant",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L170+'Solar - PV Dist. Res'!L187","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M170+'Solar - PV Dist. Res'!M187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N170+'Solar - PV Dist. Res'!N187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!O170+'Solar - PV Dist. Res'!O187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!P170+'Solar - PV Dist. Res'!P187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Q170+'Solar - PV Dist. Res'!Q187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!R170+'Solar - PV Dist. Res'!R187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!S170+'Solar - PV Dist. Res'!S187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!T170+'Solar - PV Dist. Res'!T187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!U170+'Solar - PV Dist. Res'!U187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!V170+'Solar - PV Dist. Res'!V187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!W170+'Solar - PV Dist. Res'!W187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!X170+'Solar - PV Dist. Res'!X187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Y170+'Solar - PV Dist. Res'!Y187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Z170+'Solar - PV Dist. Res'!Z187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AA170+'Solar - PV Dist. Res'!AA187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AB170+'Solar - PV Dist. Res'!AB187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AC170+'Solar - PV Dist. Res'!AC187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AD170+'Solar - PV Dist. Res'!AD187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AE170+'Solar - PV Dist. Res'!AE187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AF170+'Solar - PV Dist. Res'!AF187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AG170+'Solar - PV Dist. Res'!AG187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AH170+'Solar - PV Dist. Res'!AH187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AI170+'Solar - PV Dist. Res'!AI187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AJ170+'Solar - PV Dist. Res'!AJ187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AK170+'Solar - PV Dist. Res'!AK187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AL170+'Solar - PV Dist. Res'!AL187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AM170+'Solar - PV Dist. Res'!AM187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AN170+'Solar - PV Dist. Res'!AN187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AO170+'Solar - PV Dist. Res'!AO187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AP170+'Solar - PV Dist. Res'!AP187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AQ170+'Solar - PV Dist. Res'!AQ187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AR170+'Solar - PV Dist. Res'!AR187","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AS170+'Solar - PV Dist. Res'!AS187","v":21.475466633745775}]
["RL3ReChicago","RD","Low",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L171+'Solar - PV Dist. Res'!L188","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M171+'Solar - PV Dist. Res'!M188","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N171+'Solar - PV Dist. Res'!N188","v":18.768527819999992},{"$f":"'Solar - PV Dist. Res'!O171+'Solar - PV Dist. Res'!O188","v":17.736258789899995},{"$f":"'Solar - PV Dist. Res'!P171+'Solar - PV Dist. Res'!P188","v":16.605218399945961},{"$f":"'Solar - PV Dist. Res'!Q171+'Solar - PV Dist. Res'!Q188","v":15.474178009991924},{"$f":"'Solar - PV Dist. Res'!R171+'Solar - PV Dist. Res'!R188","v":14.34313762003789},{"$f":"'Solar - PV Dist. Res'!S171+'Solar - PV Dist. Res'!S188","v":13.212097230083856},{"$f":"'Solar - PV Dist. Res'!T171+'Solar - PV Dist. Res'!T188","v":12.081056840129822},{"$f":"'Solar - PV Dist. Res'!U171+'Solar - PV Dist. Res'!U188","v":10.95001645017579},{"$f":"'Solar - PV Dist. Res'!V171+'Solar - PV Dist. Res'!V188","v":9.818976060221754},{"$f":"'Solar - PV Dist. Res'!W171+'Solar - PV Dist. Res'!W188","v":8.68793567026772},{"$f":"'Solar - PV Dist. Res'!X171+'Solar - PV Dist. Res'!X188","v":7.5568952803136868},{"$f":"'Solar - PV Dist. Res'!Y171+'Solar - PV Dist. Res'!Y188","v":6.4258548903596528},{"$f":"'Solar - PV Dist. Res'!Z171+'Solar - PV Dist. Res'!Z188","v":6.2700981843963755},{"$f":"'Solar - PV Dist. Res'!AA171+'Solar - PV Dist. Res'!AA188","v":6.1143414784330981},{"$f":"'Solar - PV Dist. Res'!AB171+'Solar - PV Dist. Res'!AB188","v":5.9585847724698207},{"$f":"'Solar - PV Dist. Res'!AC171+'Solar - PV Dist. Res'!AC188","v":5.8028280665065433},{"$f":"'Solar - PV Dist. Res'!AD171+'Solar - PV Dist. Res'!AD188","v":5.6470713605432659},{"$f":"'Solar - PV Dist. Res'!AE171+'Solar - PV Dist. Res'!AE188","v":5.4913146545799894},{"$f":"'Solar - PV Dist. Res'!AF171+'Solar - PV Dist. Res'!AF188","v":5.335557948616712},{"$f":"'Solar - PV Dist. Res'!AG171+'Solar - PV Dist. Res'!AG188","v":5.1798012426534346},{"$f":"'Solar - PV Dist. Res'!AH171+'Solar - PV Dist. Res'!AH188","v":5.0240445366901572},{"$f":"'Solar - PV Dist. Res'!AI171+'Solar - PV Dist. Res'!AI188","v":4.8682878307268833},{"$f":"'Solar - PV Dist. Res'!AJ171+'Solar - PV Dist. Res'!AJ188","v":4.7937883145145452},{"$f":"'Solar - PV Dist. Res'!AK171+'Solar - PV Dist. Res'!AK188","v":4.7192887983022072},{"$f":"'Solar - PV Dist. Res'!AL171+'Solar - PV Dist. Res'!AL188","v":4.6447892820898691},{"$f":"'Solar - PV Dist. Res'!AM171+'Solar - PV Dist. Res'!AM188","v":4.570289765877531},{"$f":"'Solar - PV Dist. Res'!AN171+'Solar - PV Dist. Res'!AN188","v":4.4957902496651938},{"$f":"'Solar - PV Dist. Res'!AO171+'Solar - PV Dist. Res'!AO188","v":4.4766321997321548},{"$f":"'Solar - PV Dist. Res'!AP171+'Solar - PV Dist. Res'!AP188","v":4.4574741497991166},{"$f":"'Solar - PV Dist. Res'!AQ171+'Solar - PV Dist. Res'!AQ188","v":4.4383160998660784},{"$f":"'Solar - PV Dist. Res'!AR171+'Solar - PV Dist. Res'!AR188","v":4.4191580499330403},{"$f":"'Solar - PV Dist. Res'!AS171+'Solar - PV Dist. Res'!AS188","v":4.4000000000000004}]
["RM3ReChicago","RD","Mid",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L172+'Solar - PV Dist. Res'!L189","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M172+'Solar - PV Dist. Res'!M189","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N172+'Solar - PV Dist. Res'!N189","v":20.602561863834836},{"$f":"'Solar - PV Dist. Res'!O172+'Solar - PV Dist. Res'!O189","v":20.086745196578846},{"$f":"'Solar - PV Dist. Res'!P172+'Solar - PV Dist. Res'!P189","v":19.204865985973182},{"$f":"'Solar - PV Dist. Res'!Q172+'Solar - PV Dist. Res'!Q189","v":18.322986775367518},{"$f":"'Solar - PV Dist. Res'!R172+'Solar - PV Dist. Res'!R189","v":17.441107564761854},{"$f":"'Solar - PV Dist. Res'!S172+'Solar - PV Dist. Res'!S189","v":16.55922835415619},{"$f":"'Solar - PV Dist. Res'!T172+'Solar - PV Dist. Res'!T189","v":15.677349143550526},{"$f":"'Solar - PV Dist. Res'!U172+'Solar - PV Dist. Res'!U189","v":14.795469932944858},{"$f":"'Solar - PV Dist. Res'!V172+'Solar - PV Dist. Res'!V189","v":13.913590722339192},{"$f":"'Solar - PV Dist. Res'!W172+'Solar - PV Dist. Res'!W189","v":13.031711511733526},{"$f":"'Solar - PV Dist. Res'!X172+'Solar - PV Dist. Res'!X189","v":12.14983230112786},{"$f":"'Solar - PV Dist. Res'!Y172+'Solar - PV Dist. Res'!Y189","v":11.267953090522191},{"$f":"'Solar - PV Dist. Res'!Z172+'Solar - PV Dist. Res'!Z189","v":11.05389827197812},{"$f":"'Solar - PV Dist. Res'!AA172+'Solar - PV Dist. Res'!AA189","v":10.83984345343405},{"$f":"'Solar - PV Dist. Res'!AB172+'Solar - PV Dist. Res'!AB189","v":10.625788634889981},{"$f":"'Solar - PV Dist. Res'!AC172+'Solar - PV Dist. Res'!AC189","v":10.411733816345908},{"$f":"'Solar - PV Dist. Res'!AD172+'Solar - PV Dist. Res'!AD189","v":10.197678997801837},{"$f":"'Solar - PV Dist. Res'!AE172+'Solar - PV Dist. Res'!AE189","v":9.9836241792577667},{"$f":"'Solar - PV Dist. Res'!AF172+'Solar - PV Dist. Res'!AF189","v":9.769569360713696},{"$f":"'Solar - PV Dist. Res'!AG172+'Solar - PV Dist. Res'!AG189","v":9.555514542169627},{"$f":"'Solar - PV Dist. Res'!AH172+'Solar - PV Dist. Res'!AH189","v":9.3414597236255545},{"$f":"'Solar - PV Dist. Res'!AI172+'Solar - PV Dist. Res'!AI189","v":9.1274049050814767},{"$f":"'Solar - PV Dist. Res'!AJ172+'Solar - PV Dist. Res'!AJ189","v":9.0355500511383013},{"$f":"'Solar - PV Dist. Res'!AK172+'Solar - PV Dist. Res'!AK189","v":8.943695197195126},{"$f":"'Solar - PV Dist. Res'!AL172+'Solar - PV Dist. Res'!AL189","v":8.8518403432519506},{"$f":"'Solar - PV Dist. Res'!AM172+'Solar - PV Dist. Res'!AM189","v":8.7599854893087752},{"$f":"'Solar - PV Dist. Res'!AN172+'Solar - PV Dist. Res'!AN189","v":8.6681306353655962},{"$f":"'Solar - PV Dist. Res'!AO172+'Solar - PV Dist. Res'!AO189","v":8.6465045082924767},{"$f":"'Solar - PV Dist. Res'!AP172+'Solar - PV Dist. Res'!AP189","v":8.6248783812193572},{"$f":"'Solar - PV Dist. Res'!AQ172+'Solar - PV Dist. Res'!AQ189","v":8.6032522541462377},{"$f":"'Solar - PV Dist. Res'!AR172+'Solar - PV Dist. Res'!AR189","v":8.5816261270731182},{"$f":"'Solar - PV Dist. Res'!AS172+'Solar - PV Dist. Res'!AS189","v":8.56}]
["RC3ReChicago","RD","Constant",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L173+'Solar - PV Dist. Res'!L190","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M173+'Solar - PV Dist. Res'!M190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N173+'Solar - PV Dist. Res'!N190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!O173+'Solar - PV Dist. Res'!O190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!P173+'Solar - PV Dist. Res'!P190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Q173+'Solar - PV Dist. Res'!Q190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!R173+'Solar - PV Dist. Res'!R190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!S173+'Solar - PV Dist. Res'!S190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!T173+'Solar - PV Dist. Res'!T190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!U173+'Solar - PV Dist. Res'!U190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!V173+'Solar - PV Dist. Res'!V190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!W173+'Solar - PV Dist. Res'!W190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!X173+'Solar - PV Dist. Res'!X190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Y173+'Solar - PV Dist. Res'!Y190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Z173+'Solar - PV Dist. Res'!Z190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AA173+'Solar - PV Dist. Res'!AA190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AB173+'Solar - PV Dist. Res'!AB190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AC173+'Solar - PV Dist. Res'!AC190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AD173+'Solar - PV Dist. Res'!AD190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AE173+'Solar - PV Dist. Res'!AE190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AF173+'Solar - PV Dist. Res'!AF190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AG173+'Solar - PV Dist. Res'!AG190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AH173+'Solar - PV Dist. Res'!AH190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AI173+'Solar - PV Dist. Res'!AI190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AJ173+'Solar - PV Dist. Res'!AJ190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AK173+'Solar - PV Dist. Res'!AK190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AL173+'Solar - PV Dist. Res'!AL190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AM173+'Solar - PV Dist. Res'!AM190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AN173+'Solar - PV Dist. Res'!AN190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AO173+'Solar - PV Dist. Res'!AO190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AP173+'Solar - PV Dist. Res'!AP190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AQ173+'Solar - PV Dist. Res'!AQ190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AR173+'Solar - PV Dist. Res'!AR190","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AS173+'Solar - PV Dist. Res'!AS190","v":21.475466633745775}]
["RL3ReKansasy","RD","Low",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L174+'Solar - PV Dist. Res'!L191","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M174+'Solar - PV Dist. Res'!M191","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N174+'Solar - PV Dist. Res'!N191","v":18.768527819999992},{"$f":"'Solar - PV Dist. Res'!O174+'Solar - PV Dist. Res'!O191","v":17.736258789899995},{"$f":"'Solar - PV Dist. Res'!P174+'Solar - PV Dist. Res'!P191","v":16.605218399945961},{"$f":"'Solar - PV Dist. Res'!Q174+'Solar - PV Dist. Res'!Q191","v":15.474178009991924},{"$f":"'Solar - PV Dist. Res'!R174+'Solar - PV Dist. Res'!R191","v":14.34313762003789},{"$f":"'Solar - PV Dist. Res'!S174+'Solar - PV Dist. Res'!S191","v":13.212097230083856},{"$f":"'Solar - PV Dist. Res'!T174+'Solar - PV Dist. Res'!T191","v":12.081056840129822},{"$f":"'Solar - PV Dist. Res'!U174+'Solar - PV Dist. Res'!U191","v":10.95001645017579},{"$f":"'Solar - PV Dist. Res'!V174+'Solar - PV Dist. Res'!V191","v":9.818976060221754},{"$f":"'Solar - PV Dist. Res'!W174+'Solar - PV Dist. Res'!W191","v":8.68793567026772},{"$f":"'Solar - PV Dist. Res'!X174+'Solar - PV Dist. Res'!X191","v":7.5568952803136868},{"$f":"'Solar - PV Dist. Res'!Y174+'Solar - PV Dist. Res'!Y191","v":6.4258548903596528},{"$f":"'Solar - PV Dist. Res'!Z174+'Solar - PV Dist. Res'!Z191","v":6.2700981843963755},{"$f":"'Solar - PV Dist. Res'!AA174+'Solar - PV Dist. Res'!AA191","v":6.1143414784330981},{"$f":"'Solar - PV Dist. Res'!AB174+'Solar - PV Dist. Res'!AB191","v":5.9585847724698207},{"$f":"'Solar - PV Dist. Res'!AC174+'Solar - PV Dist. Res'!AC191","v":5.8028280665065433},{"$f":"'Solar - PV Dist. Res'!AD174+'Solar - PV Dist. Res'!AD191","v":5.6470713605432659},{"$f":"'Solar - PV Dist. Res'!AE174+'Solar - PV Dist. Res'!AE191","v":5.4913146545799894},{"$f":"'Solar - PV Dist. Res'!AF174+'Solar - PV Dist. Res'!AF191","v":5.335557948616712},{"$f":"'Solar - PV Dist. Res'!AG174+'Solar - PV Dist. Res'!AG191","v":5.1798012426534346},{"$f":"'Solar - PV Dist. Res'!AH174+'Solar - PV Dist. Res'!AH191","v":5.0240445366901572},{"$f":"'Solar - PV Dist. Res'!AI174+'Solar - PV Dist. Res'!AI191","v":4.8682878307268833},{"$f":"'Solar - PV Dist. Res'!AJ174+'Solar - PV Dist. Res'!AJ191","v":4.7937883145145452},{"$f":"'Solar - PV Dist. Res'!AK174+'Solar - PV Dist. Res'!AK191","v":4.7192887983022072},{"$f":"'Solar - PV Dist. Res'!AL174+'Solar - PV Dist. Res'!AL191","v":4.6447892820898691},{"$f":"'Solar - PV Dist. Res'!AM174+'Solar - PV Dist. Res'!AM191","v":4.570289765877531},{"$f":"'Solar - PV Dist. Res'!AN174+'Solar - PV Dist. Res'!AN191","v":4.4957902496651938},{"$f":"'Solar - PV Dist. Res'!AO174+'Solar - PV Dist. Res'!AO191","v":4.4766321997321548},{"$f":"'Solar - PV Dist. Res'!AP174+'Solar - PV Dist. Res'!AP191","v":4.4574741497991166},{"$f":"'Solar - PV Dist. Res'!AQ174+'Solar - PV Dist. Res'!AQ191","v":4.4383160998660784},{"$f":"'Solar - PV Dist. Res'!AR174+'Solar - PV Dist. Res'!AR191","v":4.4191580499330403},{"$f":"'Solar - PV Dist. Res'!AS174+'Solar - PV Dist. Res'!AS191","v":4.4000000000000004}]
["RM3ReKansasy","RD","Mid",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L175+'Solar - PV Dist. Res'!L192","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M175+'Solar - PV Dist. Res'!M192","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N175+'Solar - PV Dist. Res'!N192","v":20.602561863834836},{"$f":"'Solar - PV Dist. Res'!O175+'Solar - PV Dist. Res'!O192","v":20.086745196578846},{"$f":"'Solar - PV Dist. Res'!P175+'Solar - PV Dist. Res'!P192","v":19.204865985973182},{"$f":"'Solar - PV Dist. Res'!Q175+'Solar - PV Dist. Res'!Q192","v":18.322986775367518},{"$f":"'Solar - PV Dist. Res'!R175+'Solar - PV Dist. Res'!R192","v":17.441107564761854},{"$f":"'Solar - PV Dist. Res'!S175+'Solar - PV Dist. Res'!S192","v":16.55922835415619},{"$f":"'Solar - PV Dist. Res'!T175+'Solar - PV Dist. Res'!T192","v":15.677349143550526},{"$f":"'Solar - PV Dist. Res'!U175+'Solar - PV Dist. Res'!U192","v":14.795469932944858},{"$f":"'Solar - PV Dist. Res'!V175+'Solar - PV Dist. Res'!V192","v":13.913590722339192},{"$f":"'Solar - PV Dist. Res'!W175+'Solar - PV Dist. Res'!W192","v":13.031711511733526},{"$f":"'Solar - PV Dist. Res'!X175+'Solar - PV Dist. Res'!X192","v":12.14983230112786},{"$f":"'Solar - PV Dist. Res'!Y175+'Solar - PV Dist. Res'!Y192","v":11.267953090522191},{"$f":"'Solar - PV Dist. Res'!Z175+'Solar - PV Dist. Res'!Z192","v":11.05389827197812},{"$f":"'Solar - PV Dist. Res'!AA175+'Solar - PV Dist. Res'!AA192","v":10.83984345343405},{"$f":"'Solar - PV Dist. Res'!AB175+'Solar - PV Dist. Res'!AB192","v":10.625788634889981},{"$f":"'Solar - PV Dist. Res'!AC175+'Solar - PV Dist. Res'!AC192","v":10.411733816345908},{"$f":"'Solar - PV Dist. Res'!AD175+'Solar - PV Dist. Res'!AD192","v":10.197678997801837},{"$f":"'Solar - PV Dist. Res'!AE175+'Solar - PV Dist. Res'!AE192","v":9.9836241792577667},{"$f":"'Solar - PV Dist. Res'!AF175+'Solar - PV Dist. Res'!AF192","v":9.769569360713696},{"$f":"'Solar - PV Dist. Res'!AG175+'Solar - PV Dist. Res'!AG192","v":9.555514542169627},{"$f":"'Solar - PV Dist. Res'!AH175+'Solar - PV Dist. Res'!AH192","v":9.3414597236255545},{"$f":"'Solar - PV Dist. Res'!AI175+'Solar - PV Dist. Res'!AI192","v":9.1274049050814767},{"$f":"'Solar - PV Dist. Res'!AJ175+'Solar - PV Dist. Res'!AJ192","v":9.0355500511383013},{"$f":"'Solar - PV Dist. Res'!AK175+'Solar - PV Dist. Res'!AK192","v":8.943695197195126},{"$f":"'Solar - PV Dist. Res'!AL175+'Solar - PV Dist. Res'!AL192","v":8.8518403432519506},{"$f":"'Solar - PV Dist. Res'!AM175+'Solar - PV Dist. Res'!AM192","v":8.7599854893087752},{"$f":"'Solar - PV Dist. Res'!AN175+'Solar - PV Dist. Res'!AN192","v":8.6681306353655962},{"$f":"'Solar - PV Dist. Res'!AO175+'Solar - PV Dist. Res'!AO192","v":8.6465045082924767},{"$f":"'Solar - PV Dist. Res'!AP175+'Solar - PV Dist. Res'!AP192","v":8.6248783812193572},{"$f":"'Solar - PV Dist. Res'!AQ175+'Solar - PV Dist. Res'!AQ192","v":8.6032522541462377},{"$f":"'Solar - PV Dist. Res'!AR175+'Solar - PV Dist. Res'!AR192","v":8.5816261270731182},{"$f":"'Solar - PV Dist. Res'!AS175+'Solar - PV Dist. Res'!AS192","v":8.56}]
["RC3ReKansasy","RD","Constant",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L176+'Solar - PV Dist. Res'!L193","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M176+'Solar - PV Dist. Res'!M193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N176+'Solar - PV Dist. Res'!N193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!O176+'Solar - PV Dist. Res'!O193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!P176+'Solar - PV Dist. Res'!P193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Q176+'Solar - PV Dist. Res'!Q193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!R176+'Solar - PV Dist. Res'!R193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!S176+'Solar - PV Dist. Res'!S193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!T176+'Solar - PV Dist. Res'!T193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!U176+'Solar - PV Dist. Res'!U193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!V176+'Solar - PV Dist. Res'!V193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!W176+'Solar - PV Dist. Res'!W193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!X176+'Solar - PV Dist. Res'!X193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Y176+'Solar - PV Dist. Res'!Y193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Z176+'Solar - PV Dist. Res'!Z193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AA176+'Solar - PV Dist. Res'!AA193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AB176+'Solar - PV Dist. Res'!AB193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AC176+'Solar - PV Dist. Res'!AC193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AD176+'Solar - PV Dist. Res'!AD193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AE176+'Solar - PV Dist. Res'!AE193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AF176+'Solar - PV Dist. Res'!AF193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AG176+'Solar - PV Dist. Res'!AG193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AH176+'Solar - PV Dist. Res'!AH193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AI176+'Solar - PV Dist. Res'!AI193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AJ176+'Solar - PV Dist. Res'!AJ193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AK176+'Solar - PV Dist. Res'!AK193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AL176+'Solar - PV Dist. Res'!AL193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AM176+'Solar - PV Dist. Res'!AM193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AN176+'Solar - PV Dist. Res'!AN193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AO176+'Solar - PV Dist. Res'!AO193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AP176+'Solar - PV Dist. Res'!AP193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AQ176+'Solar - PV Dist. Res'!AQ193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AR176+'Solar - PV Dist. Res'!AR193","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AS176+'Solar - PV Dist. Res'!AS193","v":21.475466633745775}]
["RL3ReLosAngs","RD","Low",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L177+'Solar - PV Dist. Res'!L194","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M177+'Solar - PV Dist. Res'!M194","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N177+'Solar - PV Dist. Res'!N194","v":18.768527819999992},{"$f":"'Solar - PV Dist. Res'!O177+'Solar - PV Dist. Res'!O194","v":17.736258789899995},{"$f":"'Solar - PV Dist. Res'!P177+'Solar - PV Dist. Res'!P194","v":16.605218399945961},{"$f":"'Solar - PV Dist. Res'!Q177+'Solar - PV Dist. Res'!Q194","v":15.474178009991924},{"$f":"'Solar - PV Dist. Res'!R177+'Solar - PV Dist. Res'!R194","v":14.34313762003789},{"$f":"'Solar - PV Dist. Res'!S177+'Solar - PV Dist. Res'!S194","v":13.212097230083856},{"$f":"'Solar - PV Dist. Res'!T177+'Solar - PV Dist. Res'!T194","v":12.081056840129822},{"$f":"'Solar - PV Dist. Res'!U177+'Solar - PV Dist. Res'!U194","v":10.95001645017579},{"$f":"'Solar - PV Dist. Res'!V177+'Solar - PV Dist. Res'!V194","v":9.818976060221754},{"$f":"'Solar - PV Dist. Res'!W177+'Solar - PV Dist. Res'!W194","v":8.68793567026772},{"$f":"'Solar - PV Dist. Res'!X177+'Solar - PV Dist. Res'!X194","v":7.5568952803136868},{"$f":"'Solar - PV Dist. Res'!Y177+'Solar - PV Dist. Res'!Y194","v":6.4258548903596528},{"$f":"'Solar - PV Dist. Res'!Z177+'Solar - PV Dist. Res'!Z194","v":6.2700981843963755},{"$f":"'Solar - PV Dist. Res'!AA177+'Solar - PV Dist. Res'!AA194","v":6.1143414784330981},{"$f":"'Solar - PV Dist. Res'!AB177+'Solar - PV Dist. Res'!AB194","v":5.9585847724698207},{"$f":"'Solar - PV Dist. Res'!AC177+'Solar - PV Dist. Res'!AC194","v":5.8028280665065433},{"$f":"'Solar - PV Dist. Res'!AD177+'Solar - PV Dist. Res'!AD194","v":5.6470713605432659},{"$f":"'Solar - PV Dist. Res'!AE177+'Solar - PV Dist. Res'!AE194","v":5.4913146545799894},{"$f":"'Solar - PV Dist. Res'!AF177+'Solar - PV Dist. Res'!AF194","v":5.335557948616712},{"$f":"'Solar - PV Dist. Res'!AG177+'Solar - PV Dist. Res'!AG194","v":5.1798012426534346},{"$f":"'Solar - PV Dist. Res'!AH177+'Solar - PV Dist. Res'!AH194","v":5.0240445366901572},{"$f":"'Solar - PV Dist. Res'!AI177+'Solar - PV Dist. Res'!AI194","v":4.8682878307268833},{"$f":"'Solar - PV Dist. Res'!AJ177+'Solar - PV Dist. Res'!AJ194","v":4.7937883145145452},{"$f":"'Solar - PV Dist. Res'!AK177+'Solar - PV Dist. Res'!AK194","v":4.7192887983022072},{"$f":"'Solar - PV Dist. Res'!AL177+'Solar - PV Dist. Res'!AL194","v":4.6447892820898691},{"$f":"'Solar - PV Dist. Res'!AM177+'Solar - PV Dist. Res'!AM194","v":4.570289765877531},{"$f":"'Solar - PV Dist. Res'!AN177+'Solar - PV Dist. Res'!AN194","v":4.4957902496651938},{"$f":"'Solar - PV Dist. Res'!AO177+'Solar - PV Dist. Res'!AO194","v":4.4766321997321548},{"$f":"'Solar - PV Dist. Res'!AP177+'Solar - PV Dist. Res'!AP194","v":4.4574741497991166},{"$f":"'Solar - PV Dist. Res'!AQ177+'Solar - PV Dist. Res'!AQ194","v":4.4383160998660784},{"$f":"'Solar - PV Dist. Res'!AR177+'Solar - PV Dist. Res'!AR194","v":4.4191580499330403},{"$f":"'Solar - PV Dist. Res'!AS177+'Solar - PV Dist. Res'!AS194","v":4.4000000000000004}]
["RM3ReLosAngs","RD","Mid",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L178+'Solar - PV Dist. Res'!L195","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M178+'Solar - PV Dist. Res'!M195","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N178+'Solar - PV Dist. Res'!N195","v":20.602561863834836},{"$f":"'Solar - PV Dist. Res'!O178+'Solar - PV Dist. Res'!O195","v":20.086745196578846},{"$f":"'Solar - PV Dist. Res'!P178+'Solar - PV Dist. Res'!P195","v":19.204865985973182},{"$f":"'Solar - PV Dist. Res'!Q178+'Solar - PV Dist. Res'!Q195","v":18.322986775367518},{"$f":"'Solar - PV Dist. Res'!R178+'Solar - PV Dist. Res'!R195","v":17.441107564761854},{"$f":"'Solar - PV Dist. Res'!S178+'Solar - PV Dist. Res'!S195","v":16.55922835415619},{"$f":"'Solar - PV Dist. Res'!T178+'Solar - PV Dist. Res'!T195","v":15.677349143550526},{"$f":"'Solar - PV Dist. Res'!U178+'Solar - PV Dist. Res'!U195","v":14.795469932944858},{"$f":"'Solar - PV Dist. Res'!V178+'Solar - PV Dist. Res'!V195","v":13.913590722339192},{"$f":"'Solar - PV Dist. Res'!W178+'Solar - PV Dist. Res'!W195","v":13.031711511733526},{"$f":"'Solar - PV Dist. Res'!X178+'Solar - PV Dist. Res'!X195","v":12.14983230112786},{"$f":"'Solar - PV Dist. Res'!Y178+'Solar - PV Dist. Res'!Y195","v":11.267953090522191},{"$f":"'Solar - PV Dist. Res'!Z178+'Solar - PV Dist. Res'!Z195","v":11.05389827197812},{"$f":"'Solar - PV Dist. Res'!AA178+'Solar - PV Dist. Res'!AA195","v":10.83984345343405},{"$f":"'Solar - PV Dist. Res'!AB178+'Solar - PV Dist. Res'!AB195","v":10.625788634889981},{"$f":"'Solar - PV Dist. Res'!AC178+'Solar - PV Dist. Res'!AC195","v":10.411733816345908},{"$f":"'Solar - PV Dist. Res'!AD178+'Solar - PV Dist. Res'!AD195","v":10.197678997801837},{"$f":"'Solar - PV Dist. Res'!AE178+'Solar - PV Dist. Res'!AE195","v":9.9836241792577667},{"$f":"'Solar - PV Dist. Res'!AF178+'Solar - PV Dist. Res'!AF195","v":9.769569360713696},{"$f":"'Solar - PV Dist. Res'!AG178+'Solar - PV Dist. Res'!AG195","v":9.555514542169627},{"$f":"'Solar - PV Dist. Res'!AH178+'Solar - PV Dist. Res'!AH195","v":9.3414597236255545},{"$f":"'Solar - PV Dist. Res'!AI178+'Solar - PV Dist. Res'!AI195","v":9.1274049050814767},{"$f":"'Solar - PV Dist. Res'!AJ178+'Solar - PV Dist. Res'!AJ195","v":9.0355500511383013},{"$f":"'Solar - PV Dist. Res'!AK178+'Solar - PV Dist. Res'!AK195","v":8.943695197195126},{"$f":"'Solar - PV Dist. Res'!AL178+'Solar - PV Dist. Res'!AL195","v":8.8518403432519506},{"$f":"'Solar - PV Dist. Res'!AM178+'Solar - PV Dist. Res'!AM195","v":8.7599854893087752},{"$f":"'Solar - PV Dist. Res'!AN178+'Solar - PV Dist. Res'!AN195","v":8.6681306353655962},{"$f":"'Solar - PV Dist. Res'!AO178+'Solar - PV Dist. Res'!AO195","v":8.6465045082924767},{"$f":"'Solar - PV Dist. Res'!AP178+'Solar - PV Dist. Res'!AP195","v":8.6248783812193572},{"$f":"'Solar - PV Dist. Res'!AQ178+'Solar - PV Dist. Res'!AQ195","v":8.6032522541462377},{"$f":"'Solar - PV Dist. Res'!AR178+'Solar - PV Dist. Res'!AR195","v":8.5816261270731182},{"$f":"'Solar - PV Dist. Res'!AS178+'Solar - PV Dist. Res'!AS195","v":8.56}]
["RC3ReLosAngs","RD","Constant",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L179+'Solar - PV Dist. Res'!L196","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M179+'Solar - PV Dist. Res'!M196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N179+'Solar - PV Dist. Res'!N196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!O179+'Solar - PV Dist. Res'!O196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!P179+'Solar - PV Dist. Res'!P196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Q179+'Solar - PV Dist. Res'!Q196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!R179+'Solar - PV Dist. Res'!R196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!S179+'Solar - PV Dist. Res'!S196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!T179+'Solar - PV Dist. Res'!T196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!U179+'Solar - PV Dist. Res'!U196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!V179+'Solar - PV Dist. Res'!V196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!W179+'Solar - PV Dist. Res'!W196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!X179+'Solar - PV Dist. Res'!X196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Y179+'Solar - PV Dist. Res'!Y196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Z179+'Solar - PV Dist. Res'!Z196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AA179+'Solar - PV Dist. Res'!AA196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AB179+'Solar - PV Dist. Res'!AB196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AC179+'Solar - PV Dist. Res'!AC196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AD179+'Solar - PV Dist. Res'!AD196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AE179+'Solar - PV Dist. Res'!AE196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AF179+'Solar - PV Dist. Res'!AF196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AG179+'Solar - PV Dist. Res'!AG196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AH179+'Solar - PV Dist. Res'!AH196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AI179+'Solar - PV Dist. Res'!AI196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AJ179+'Solar - PV Dist. Res'!AJ196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AK179+'Solar - PV Dist. Res'!AK196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AL179+'Solar - PV Dist. Res'!AL196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AM179+'Solar - PV Dist. Res'!AM196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AN179+'Solar - PV Dist. Res'!AN196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AO179+'Solar - PV Dist. Res'!AO196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AP179+'Solar - PV Dist. Res'!AP196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AQ179+'Solar - PV Dist. Res'!AQ196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AR179+'Solar - PV Dist. Res'!AR196","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AS179+'Solar - PV Dist. Res'!AS196","v":21.475466633745775}]
["RL3ReDaggett","RD","Low",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L180+'Solar - PV Dist. Res'!L197","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M180+'Solar - PV Dist. Res'!M197","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N180+'Solar - PV Dist. Res'!N197","v":18.768527819999992},{"$f":"'Solar - PV Dist. Res'!O180+'Solar - PV Dist. Res'!O197","v":17.736258789899995},{"$f":"'Solar - PV Dist. Res'!P180+'Solar - PV Dist. Res'!P197","v":16.605218399945961},{"$f":"'Solar - PV Dist. Res'!Q180+'Solar - PV Dist. Res'!Q197","v":15.474178009991924},{"$f":"'Solar - PV Dist. Res'!R180+'Solar - PV Dist. Res'!R197","v":14.34313762003789},{"$f":"'Solar - PV Dist. Res'!S180+'Solar - PV Dist. Res'!S197","v":13.212097230083856},{"$f":"'Solar - PV Dist. Res'!T180+'Solar - PV Dist. Res'!T197","v":12.081056840129822},{"$f":"'Solar - PV Dist. Res'!U180+'Solar - PV Dist. Res'!U197","v":10.95001645017579},{"$f":"'Solar - PV Dist. Res'!V180+'Solar - PV Dist. Res'!V197","v":9.818976060221754},{"$f":"'Solar - PV Dist. Res'!W180+'Solar - PV Dist. Res'!W197","v":8.68793567026772},{"$f":"'Solar - PV Dist. Res'!X180+'Solar - PV Dist. Res'!X197","v":7.5568952803136868},{"$f":"'Solar - PV Dist. Res'!Y180+'Solar - PV Dist. Res'!Y197","v":6.4258548903596528},{"$f":"'Solar - PV Dist. Res'!Z180+'Solar - PV Dist. Res'!Z197","v":6.2700981843963755},{"$f":"'Solar - PV Dist. Res'!AA180+'Solar - PV Dist. Res'!AA197","v":6.1143414784330981},{"$f":"'Solar - PV Dist. Res'!AB180+'Solar - PV Dist. Res'!AB197","v":5.9585847724698207},{"$f":"'Solar - PV Dist. Res'!AC180+'Solar - PV Dist. Res'!AC197","v":5.8028280665065433},{"$f":"'Solar - PV Dist. Res'!AD180+'Solar - PV Dist. Res'!AD197","v":5.6470713605432659},{"$f":"'Solar - PV Dist. Res'!AE180+'Solar - PV Dist. Res'!AE197","v":5.4913146545799894},{"$f":"'Solar - PV Dist. Res'!AF180+'Solar - PV Dist. Res'!AF197","v":5.335557948616712},{"$f":"'Solar - PV Dist. Res'!AG180+'Solar - PV Dist. Res'!AG197","v":5.1798012426534346},{"$f":"'Solar - PV Dist. Res'!AH180+'Solar - PV Dist. Res'!AH197","v":5.0240445366901572},{"$f":"'Solar - PV Dist. Res'!AI180+'Solar - PV Dist. Res'!AI197","v":4.8682878307268833},{"$f":"'Solar - PV Dist. Res'!AJ180+'Solar - PV Dist. Res'!AJ197","v":4.7937883145145452},{"$f":"'Solar - PV Dist. Res'!AK180+'Solar - PV Dist. Res'!AK197","v":4.7192887983022072},{"$f":"'Solar - PV Dist. Res'!AL180+'Solar - PV Dist. Res'!AL197","v":4.6447892820898691},{"$f":"'Solar - PV Dist. Res'!AM180+'Solar - PV Dist. Res'!AM197","v":4.570289765877531},{"$f":"'Solar - PV Dist. Res'!AN180+'Solar - PV Dist. Res'!AN197","v":4.4957902496651938},{"$f":"'Solar - PV Dist. Res'!AO180+'Solar - PV Dist. Res'!AO197","v":4.4766321997321548},{"$f":"'Solar - PV Dist. Res'!AP180+'Solar - PV Dist. Res'!AP197","v":4.4574741497991166},{"$f":"'Solar - PV Dist. Res'!AQ180+'Solar - PV Dist. Res'!AQ197","v":4.4383160998660784},{"$f":"'Solar - PV Dist. Res'!AR180+'Solar - PV Dist. Res'!AR197","v":4.4191580499330403},{"$f":"'Solar - PV Dist. Res'!AS180+'Solar - PV Dist. Res'!AS197","v":4.4000000000000004}]
["RM3ReDaggett","RD","Mid",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L181+'Solar - PV Dist. Res'!L198","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M181+'Solar - PV Dist. Res'!M198","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N181+'Solar - PV Dist. Res'!N198","v":20.602561863834836},{"$f":"'Solar - PV Dist. Res'!O181+'Solar - PV Dist. Res'!O198","v":20.086745196578846},{"$f":"'Solar - PV Dist. Res'!P181+'Solar - PV Dist. Res'!P198","v":19.204865985973182},{"$f":"'Solar - PV Dist. Res'!Q181+'Solar - PV Dist. Res'!Q198","v":18.322986775367518},{"$f":"'Solar - PV Dist. Res'!R181+'Solar - PV Dist. Res'!R198","v":17.441107564761854},{"$f":"'Solar - PV Dist. Res'!S181+'Solar - PV Dist. Res'!S198","v":16.55922835415619},{"$f":"'Solar - PV Dist. Res'!T181+'Solar - PV Dist. Res'!T198","v":15.677349143550526},{"$f":"'Solar - PV Dist. Res'!U181+'Solar - PV Dist. Res'!U198","v":14.795469932944858},{"$f":"'Solar - PV Dist. Res'!V181+'Solar - PV Dist. Res'!V198","v":13.913590722339192},{"$f":"'Solar - PV Dist. Res'!W181+'Solar - PV Dist. Res'!W198","v":13.031711511733526},{"$f":"'Solar - PV Dist. Res'!X181+'Solar - PV Dist. Res'!X198","v":12.14983230112786},{"$f":"'Solar - PV Dist. Res'!Y181+'Solar - PV Dist. Res'!Y198","v":11.267953090522191},{"$f":"'Solar - PV Dist. Res'!Z181+'Solar - PV Dist. Res'!Z198","v":11.05389827197812},{"$f":"'Solar - PV Dist. Res'!AA181+'Solar - PV Dist. Res'!AA198","v":10.83984345343405},{"$f":"'Solar - PV Dist. Res'!AB181+'Solar - PV Dist. Res'!AB198","v":10.625788634889981},{"$f":"'Solar - PV Dist. Res'!AC181+'Solar - PV Dist. Res'!AC198","v":10.411733816345908},{"$f":"'Solar - PV Dist. Res'!AD181+'Solar - PV Dist. Res'!AD198","v":10.197678997801837},{"$f":"'Solar - PV Dist. Res'!AE181+'Solar - PV Dist. Res'!AE198","v":9.9836241792577667},{"$f":"'Solar - PV Dist. Res'!AF181+'Solar - PV Dist. Res'!AF198","v":9.769569360713696},{"$f":"'Solar - PV Dist. Res'!AG181+'Solar - PV Dist. Res'!AG198","v":9.555514542169627},{"$f":"'Solar - PV Dist. Res'!AH181+'Solar - PV Dist. Res'!AH198","v":9.3414597236255545},{"$f":"'Solar - PV Dist. Res'!AI181+'Solar - PV Dist. Res'!AI198","v":9.1274049050814767},{"$f":"'Solar - PV Dist. Res'!AJ181+'Solar - PV Dist. Res'!AJ198","v":9.0355500511383013},{"$f":"'Solar - PV Dist. Res'!AK181+'Solar - PV Dist. Res'!AK198","v":8.943695197195126},{"$f":"'Solar - PV Dist. Res'!AL181+'Solar - PV Dist. Res'!AL198","v":8.8518403432519506},{"$f":"'Solar - PV Dist. Res'!AM181+'Solar - PV Dist. Res'!AM198","v":8.7599854893087752},{"$f":"'Solar - PV Dist. Res'!AN181+'Solar - PV Dist. Res'!AN198","v":8.6681306353655962},{"$f":"'Solar - PV Dist. Res'!AO181+'Solar - PV Dist. Res'!AO198","v":8.6465045082924767},{"$f":"'Solar - PV Dist. Res'!AP181+'Solar - PV Dist. Res'!AP198","v":8.6248783812193572},{"$f":"'Solar - PV Dist. Res'!AQ181+'Solar - PV Dist. Res'!AQ198","v":8.6032522541462377},{"$f":"'Solar - PV Dist. Res'!AR181+'Solar - PV Dist. Res'!AR198","v":8.5816261270731182},{"$f":"'Solar - PV Dist. Res'!AS181+'Solar - PV Dist. Res'!AS198","v":8.56}]
["RC3ReDaggett","RD","Constant",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L182+'Solar - PV Dist. Res'!L199","v":23.427781782268116},{"$f":"'Solar - PV Dist. Res'!M182+'Solar - PV Dist. Res'!M199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!N182+'Solar - PV Dist. Res'!N199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!O182+'Solar - PV Dist. Res'!O199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!P182+'Solar - PV Dist. Res'!P199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Q182+'Solar - PV Dist. Res'!Q199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!R182+'Solar - PV Dist. Res'!R199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!S182+'Solar - PV Dist. Res'!S199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!T182+'Solar - PV Dist. Res'!T199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!U182+'Solar - PV Dist. Res'!U199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!V182+'Solar - PV Dist. Res'!V199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!W182+'Solar - PV Dist. Res'!W199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!X182+'Solar - PV Dist. Res'!X199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Y182+'Solar - PV Dist. Res'!Y199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!Z182+'Solar - PV Dist. Res'!Z199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AA182+'Solar - PV Dist. Res'!AA199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AB182+'Solar - PV Dist. Res'!AB199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AC182+'Solar - PV Dist. Res'!AC199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AD182+'Solar - PV Dist. Res'!AD199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AE182+'Solar - PV Dist. Res'!AE199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AF182+'Solar - PV Dist. Res'!AF199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AG182+'Solar - PV Dist. Res'!AG199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AH182+'Solar - PV Dist. Res'!AH199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AI182+'Solar - PV Dist. Res'!AI199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AJ182+'Solar - PV Dist. Res'!AJ199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AK182+'Solar - PV Dist. Res'!AK199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AL182+'Solar - PV Dist. Res'!AL199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AM182+'Solar - PV Dist. Res'!AM199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AN182+'Solar - PV Dist. Res'!AN199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AO182+'Solar - PV Dist. Res'!AO199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AP182+'Solar - PV Dist. Res'!AP199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AQ182+'Solar - PV Dist. Res'!AQ199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AR182+'Solar - PV Dist. Res'!AR199","v":21.475466633745775},{"$f":"'Solar - PV Dist. Res'!AS182+'Solar - PV Dist. Res'!AS199","v":21.475466633745775}]
[{"$f":"_xlfn.CONCAT(LEFT(B131,1), LEFT(C131,1), LEFT(D131,1),LEFT(E131,2),LEFT(F131,6),RIGHT(F131,1))","v":"RL3GeHydroFh"},"RD","Low",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L215+Geothermal!L235","v":134.35957216497764},{"$f":"Geothermal!M215+Geothermal!M235","v":133.49273200263383},{"$f":"Geothermal!N215+Geothermal!N235","v":132.62589184029005},{"$f":"Geothermal!O215+Geothermal!O235","v":131.75905167794627},{"$f":"Geothermal!P215+Geothermal!P235","v":130.89221151560247},{"$f":"Geothermal!Q215+Geothermal!Q235","v":130.02537135325869},{"$f":"Geothermal!R215+Geothermal!R235","v":129.15853119091491},{"$f":"Geothermal!S215+Geothermal!S235","v":128.29169102857111},{"$f":"Geothermal!T215+Geothermal!T235","v":127.42485086622735},{"$f":"Geothermal!U215+Geothermal!U235","v":126.55801070388355},{"$f":"Geothermal!V215+Geothermal!V235","v":125.69117054153978},{"$f":"Geothermal!W215+Geothermal!W235","v":124.82433037919598},{"$f":"Geothermal!X215+Geothermal!X235","v":123.95749021685221},{"$f":"Geothermal!Y215+Geothermal!Y235","v":123.09065005450842},{"$f":"Geothermal!Z215+Geothermal!Z235","v":123.09065005450842},{"$f":"Geothermal!AA215+Geothermal!AA235","v":123.09065005450842},{"$f":"Geothermal!AB215+Geothermal!AB235","v":123.09065005450842},{"$f":"Geothermal!AC215+Geothermal!AC235","v":123.09065005450842},{"$f":"Geothermal!AD215+Geothermal!AD235","v":123.09065005450842},{"$f":"Geothermal!AE215+Geothermal!AE235","v":123.09065005450842},{"$f":"Geothermal!AF215+Geothermal!AF235","v":123.09065005450842},{"$f":"Geothermal!AG215+Geothermal!AG235","v":123.09065005450842},{"$f":"Geothermal!AH215+Geothermal!AH235","v":123.09065005450842},{"$f":"Geothermal!AI215+Geothermal!AI235","v":123.09065005450842},{"$f":"Geothermal!AJ215+Geothermal!AJ235","v":123.09065005450842},{"$f":"Geothermal!AK215+Geothermal!AK235","v":123.09065005450842},{"$f":"Geothermal!AL215+Geothermal!AL235","v":123.09065005450842},{"$f":"Geothermal!AM215+Geothermal!AM235","v":123.09065005450842},{"$f":"Geothermal!AN215+Geothermal!AN235","v":123.09065005450842},{"$f":"Geothermal!AO215+Geothermal!AO235","v":123.09065005450842},{"$f":"Geothermal!AP215+Geothermal!AP235","v":123.09065005450842},{"$f":"Geothermal!AQ215+Geothermal!AQ235","v":123.09065005450842},{"$f":"Geothermal!AR215+Geothermal!AR235","v":123.09065005450842},{"$f":"Geothermal!AS215+Geothermal!AS235","v":123.09065005450842}]
["RM3GeHydroFh","RD","Mid",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L216+Geothermal!L236","v":135.22641232732141},{"$f":"Geothermal!M216+Geothermal!M236","v":135.22641232732141},{"$f":"Geothermal!N216+Geothermal!N236","v":135.22641232732141},{"$f":"Geothermal!O216+Geothermal!O236","v":135.22641232732141},{"$f":"Geothermal!P216+Geothermal!P236","v":135.22641232732141},{"$f":"Geothermal!Q216+Geothermal!Q236","v":135.22641232732141},{"$f":"Geothermal!R216+Geothermal!R236","v":135.22641232732141},{"$f":"Geothermal!S216+Geothermal!S236","v":135.22641232732141},{"$f":"Geothermal!T216+Geothermal!T236","v":135.22641232732141},{"$f":"Geothermal!U216+Geothermal!U236","v":135.22641232732141},{"$f":"Geothermal!V216+Geothermal!V236","v":135.22641232732141},{"$f":"Geothermal!W216+Geothermal!W236","v":135.22641232732141},{"$f":"Geothermal!X216+Geothermal!X236","v":135.22641232732141},{"$f":"Geothermal!Y216+Geothermal!Y236","v":135.22641232732141},{"$f":"Geothermal!Z216+Geothermal!Z236","v":135.22641232732141},{"$f":"Geothermal!AA216+Geothermal!AA236","v":135.22641232732141},{"$f":"Geothermal!AB216+Geothermal!AB236","v":135.22641232732141},{"$f":"Geothermal!AC216+Geothermal!AC236","v":135.22641232732141},{"$f":"Geothermal!AD216+Geothermal!AD236","v":135.22641232732141},{"$f":"Geothermal!AE216+Geothermal!AE236","v":135.22641232732141},{"$f":"Geothermal!AF216+Geothermal!AF236","v":135.22641232732141},{"$f":"Geothermal!AG216+Geothermal!AG236","v":135.22641232732141},{"$f":"Geothermal!AH216+Geothermal!AH236","v":135.22641232732141},{"$f":"Geothermal!AI216+Geothermal!AI236","v":135.22641232732141},{"$f":"Geothermal!AJ216+Geothermal!AJ236","v":135.22641232732141},{"$f":"Geothermal!AK216+Geothermal!AK236","v":135.22641232732141},{"$f":"Geothermal!AL216+Geothermal!AL236","v":135.22641232732141},{"$f":"Geothermal!AM216+Geothermal!AM236","v":135.22641232732141},{"$f":"Geothermal!AN216+Geothermal!AN236","v":135.22641232732141},{"$f":"Geothermal!AO216+Geothermal!AO236","v":135.22641232732141},{"$f":"Geothermal!AP216+Geothermal!AP236","v":135.22641232732141},{"$f":"Geothermal!AQ216+Geothermal!AQ236","v":135.22641232732141},{"$f":"Geothermal!AR216+Geothermal!AR236","v":135.22641232732141},{"$f":"Geothermal!AS216+Geothermal!AS236","v":135.22641232732141}]
["RC3GeHydroFh","RD","Constant",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L217+Geothermal!L237","v":135.22641232732141},{"$f":"Geothermal!M217+Geothermal!M237","v":135.22641232732141},{"$f":"Geothermal!N217+Geothermal!N237","v":135.22641232732141},{"$f":"Geothermal!O217+Geothermal!O237","v":135.22641232732141},{"$f":"Geothermal!P217+Geothermal!P237","v":135.22641232732141},{"$f":"Geothermal!Q217+Geothermal!Q237","v":135.22641232732141},{"$f":"Geothermal!R217+Geothermal!R237","v":135.22641232732141},{"$f":"Geothermal!S217+Geothermal!S237","v":135.22641232732141},{"$f":"Geothermal!T217+Geothermal!T237","v":135.22641232732141},{"$f":"Geothermal!U217+Geothermal!U237","v":135.22641232732141},{"$f":"Geothermal!V217+Geothermal!V237","v":135.22641232732141},{"$f":"Geothermal!W217+Geothermal!W237","v":135.22641232732141},{"$f":"Geothermal!X217+Geothermal!X237","v":135.22641232732141},{"$f":"Geothermal!Y217+Geothermal!Y237","v":135.22641232732141},{"$f":"Geothermal!Z217+Geothermal!Z237","v":135.22641232732141},{"$f":"Geothermal!AA217+Geothermal!AA237","v":135.22641232732141},{"$f":"Geothermal!AB217+Geothermal!AB237","v":135.22641232732141},{"$f":"Geothermal!AC217+Geothermal!AC237","v":135.22641232732141},{"$f":"Geothermal!AD217+Geothermal!AD237","v":135.22641232732141},{"$f":"Geothermal!AE217+Geothermal!AE237","v":135.22641232732141},{"$f":"Geothermal!AF217+Geothermal!AF237","v":135.22641232732141},{"$f":"Geothermal!AG217+Geothermal!AG237","v":135.22641232732141},{"$f":"Geothermal!AH217+Geothermal!AH237","v":135.22641232732141},{"$f":"Geothermal!AI217+Geothermal!AI237","v":135.22641232732141},{"$f":"Geothermal!AJ217+Geothermal!AJ237","v":135.22641232732141},{"$f":"Geothermal!AK217+Geothermal!AK237","v":135.22641232732141},{"$f":"Geothermal!AL217+Geothermal!AL237","v":135.22641232732141},{"$f":"Geothermal!AM217+Geothermal!AM237","v":135.22641232732141},{"$f":"Geothermal!AN217+Geothermal!AN237","v":135.22641232732141},{"$f":"Geothermal!AO217+Geothermal!AO237","v":135.22641232732141},{"$f":"Geothermal!AP217+Geothermal!AP237","v":135.22641232732141},{"$f":"Geothermal!AQ217+Geothermal!AQ237","v":135.22641232732141},{"$f":"Geothermal!AR217+Geothermal!AR237","v":135.22641232732141},{"$f":"Geothermal!AS217+Geothermal!AS237","v":135.22641232732141}]
["RL3GeHydroBy","RD","Low",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L218+Geothermal!L238","v":177.46732712260567},{"$f":"Geothermal!M218+Geothermal!M238","v":176.89084649191267},{"$f":"Geothermal!N218+Geothermal!N238","v":176.3143658612197},{"$f":"Geothermal!O218+Geothermal!O238","v":175.73788523052673},{"$f":"Geothermal!P218+Geothermal!P238","v":175.16140459983376},{"$f":"Geothermal!Q218+Geothermal!Q238","v":174.58492396914076},{"$f":"Geothermal!R218+Geothermal!R238","v":174.00844333844776},{"$f":"Geothermal!S218+Geothermal!S238","v":173.43196270775479},{"$f":"Geothermal!T218+Geothermal!T238","v":172.85548207706179},{"$f":"Geothermal!U218+Geothermal!U238","v":172.27900144636882},{"$f":"Geothermal!V218+Geothermal!V238","v":171.70252081567585},{"$f":"Geothermal!W218+Geothermal!W238","v":171.12604018498288},{"$f":"Geothermal!X218+Geothermal!X238","v":170.54955955428989},{"$f":"Geothermal!Y218+Geothermal!Y238","v":169.97307892359689},{"$f":"Geothermal!Z218+Geothermal!Z238","v":169.97307892359689},{"$f":"Geothermal!AA218+Geothermal!AA238","v":169.97307892359689},{"$f":"Geothermal!AB218+Geothermal!AB238","v":169.97307892359689},{"$f":"Geothermal!AC218+Geothermal!AC238","v":169.97307892359689},{"$f":"Geothermal!AD218+Geothermal!AD238","v":169.97307892359689},{"$f":"Geothermal!AE218+Geothermal!AE238","v":169.97307892359689},{"$f":"Geothermal!AF218+Geothermal!AF238","v":169.97307892359689},{"$f":"Geothermal!AG218+Geothermal!AG238","v":169.97307892359689},{"$f":"Geothermal!AH218+Geothermal!AH238","v":169.97307892359689},{"$f":"Geothermal!AI218+Geothermal!AI238","v":169.97307892359689},{"$f":"Geothermal!AJ218+Geothermal!AJ238","v":169.97307892359689},{"$f":"Geothermal!AK218+Geothermal!AK238","v":169.97307892359689},{"$f":"Geothermal!AL218+Geothermal!AL238","v":169.97307892359689},{"$f":"Geothermal!AM218+Geothermal!AM238","v":169.97307892359689},{"$f":"Geothermal!AN218+Geothermal!AN238","v":169.97307892359689},{"$f":"Geothermal!AO218+Geothermal!AO238","v":169.97307892359689},{"$f":"Geothermal!AP218+Geothermal!AP238","v":169.97307892359689},{"$f":"Geothermal!AQ218+Geothermal!AQ238","v":169.97307892359689},{"$f":"Geothermal!AR218+Geothermal!AR238","v":169.97307892359689},{"$f":"Geothermal!AS218+Geothermal!AS238","v":169.97307892359689}]
["RM3GeHydroBy","RD","Mid",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L219+Geothermal!L239","v":178.04380775329864},{"$f":"Geothermal!M219+Geothermal!M239","v":178.04380775329864},{"$f":"Geothermal!N219+Geothermal!N239","v":178.04380775329864},{"$f":"Geothermal!O219+Geothermal!O239","v":178.04380775329864},{"$f":"Geothermal!P219+Geothermal!P239","v":178.04380775329864},{"$f":"Geothermal!Q219+Geothermal!Q239","v":178.04380775329864},{"$f":"Geothermal!R219+Geothermal!R239","v":178.04380775329864},{"$f":"Geothermal!S219+Geothermal!S239","v":178.04380775329864},{"$f":"Geothermal!T219+Geothermal!T239","v":178.04380775329864},{"$f":"Geothermal!U219+Geothermal!U239","v":178.04380775329864},{"$f":"Geothermal!V219+Geothermal!V239","v":178.04380775329864},{"$f":"Geothermal!W219+Geothermal!W239","v":178.04380775329864},{"$f":"Geothermal!X219+Geothermal!X239","v":178.04380775329864},{"$f":"Geothermal!Y219+Geothermal!Y239","v":178.04380775329864},{"$f":"Geothermal!Z219+Geothermal!Z239","v":178.04380775329864},{"$f":"Geothermal!AA219+Geothermal!AA239","v":178.04380775329864},{"$f":"Geothermal!AB219+Geothermal!AB239","v":178.04380775329864},{"$f":"Geothermal!AC219+Geothermal!AC239","v":178.04380775329864},{"$f":"Geothermal!AD219+Geothermal!AD239","v":178.04380775329864},{"$f":"Geothermal!AE219+Geothermal!AE239","v":178.04380775329864},{"$f":"Geothermal!AF219+Geothermal!AF239","v":178.04380775329864},{"$f":"Geothermal!AG219+Geothermal!AG239","v":178.04380775329864},{"$f":"Geothermal!AH219+Geothermal!AH239","v":178.04380775329864},{"$f":"Geothermal!AI219+Geothermal!AI239","v":178.04380775329864},{"$f":"Geothermal!AJ219+Geothermal!AJ239","v":178.04380775329864},{"$f":"Geothermal!AK219+Geothermal!AK239","v":178.04380775329864},{"$f":"Geothermal!AL219+Geothermal!AL239","v":178.04380775329864},{"$f":"Geothermal!AM219+Geothermal!AM239","v":178.04380775329864},{"$f":"Geothermal!AN219+Geothermal!AN239","v":178.04380775329864},{"$f":"Geothermal!AO219+Geothermal!AO239","v":178.04380775329864},{"$f":"Geothermal!AP219+Geothermal!AP239","v":178.04380775329864},{"$f":"Geothermal!AQ219+Geothermal!AQ239","v":178.04380775329864},{"$f":"Geothermal!AR219+Geothermal!AR239","v":178.04380775329864},{"$f":"Geothermal!AS219+Geothermal!AS239","v":178.04380775329864}]
["RC3GeHydroBy","RD","Constant",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L220+Geothermal!L240","v":178.04380775329864},{"$f":"Geothermal!M220+Geothermal!M240","v":178.04380775329864},{"$f":"Geothermal!N220+Geothermal!N240","v":178.04380775329864},{"$f":"Geothermal!O220+Geothermal!O240","v":178.04380775329864},{"$f":"Geothermal!P220+Geothermal!P240","v":178.04380775329864},{"$f":"Geothermal!Q220+Geothermal!Q240","v":178.04380775329864},{"$f":"Geothermal!R220+Geothermal!R240","v":178.04380775329864},{"$f":"Geothermal!S220+Geothermal!S240","v":178.04380775329864},{"$f":"Geothermal!T220+Geothermal!T240","v":178.04380775329864},{"$f":"Geothermal!U220+Geothermal!U240","v":178.04380775329864},{"$f":"Geothermal!V220+Geothermal!V240","v":178.04380775329864},{"$f":"Geothermal!W220+Geothermal!W240","v":178.04380775329864},{"$f":"Geothermal!X220+Geothermal!X240","v":178.04380775329864},{"$f":"Geothermal!Y220+Geothermal!Y240","v":178.04380775329864},{"$f":"Geothermal!Z220+Geothermal!Z240","v":178.04380775329864},{"$f":"Geothermal!AA220+Geothermal!AA240","v":178.04380775329864},{"$f":"Geothermal!AB220+Geothermal!AB240","v":178.04380775329864},{"$f":"Geothermal!AC220+Geothermal!AC240","v":178.04380775329864},{"$f":"Geothermal!AD220+Geothermal!AD240","v":178.04380775329864},{"$f":"Geothermal!AE220+Geothermal!AE240","v":178.04380775329864},{"$f":"Geothermal!AF220+Geothermal!AF240","v":178.04380775329864},{"$f":"Geothermal!AG220+Geothermal!AG240","v":178.04380775329864},{"$f":"Geothermal!AH220+Geothermal!AH240","v":178.04380775329864},{"$f":"Geothermal!AI220+Geothermal!AI240","v":178.04380775329864},{"$f":"Geothermal!AJ220+Geothermal!AJ240","v":178.04380775329864},{"$f":"Geothermal!AK220+Geothermal!AK240","v":178.04380775329864},{"$f":"Geothermal!AL220+Geothermal!AL240","v":178.04380775329864},{"$f":"Geothermal!AM220+Geothermal!AM240","v":178.04380775329864},{"$f":"Geothermal!AN220+Geothermal!AN240","v":178.04380775329864},{"$f":"Geothermal!AO220+Geothermal!AO240","v":178.04380775329864},{"$f":"Geothermal!AP220+Geothermal!AP240","v":178.04380775329864},{"$f":"Geothermal!AQ220+Geothermal!AQ240","v":178.04380775329864},{"$f":"Geothermal!AR220+Geothermal!AR240","v":178.04380775329864},{"$f":"Geothermal!AS220+Geothermal!AS240","v":178.04380775329864}]
["RL3GeNFEGSFh","RD","Low",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L221+Geothermal!L241","v":260.29769929114809},{"$f":"Geothermal!M221+Geothermal!M241","v":251.21717699000982},{"$f":"Geothermal!N221+Geothermal!N241","v":242.13665468887154},{"$f":"Geothermal!O221+Geothermal!O241","v":233.05613238773327},{"$f":"Geothermal!P221+Geothermal!P241","v":223.97561008659503},{"$f":"Geothermal!Q221+Geothermal!Q241","v":214.89508778545675},{"$f":"Geothermal!R221+Geothermal!R241","v":205.81456548431848},{"$f":"Geothermal!S221+Geothermal!S241","v":196.73404318318021},{"$f":"Geothermal!T221+Geothermal!T241","v":187.65352088204196},{"$f":"Geothermal!U221+Geothermal!U241","v":178.57299858090369},{"$f":"Geothermal!V221+Geothermal!V241","v":169.49247627976544},{"$f":"Geothermal!W221+Geothermal!W241","v":160.41195397862717},{"$f":"Geothermal!X221+Geothermal!X241","v":151.33143167748892},{"$f":"Geothermal!Y221+Geothermal!Y241","v":142.25090937635062},{"$f":"Geothermal!Z221+Geothermal!Z241","v":142.25090937635062},{"$f":"Geothermal!AA221+Geothermal!AA241","v":142.25090937635062},{"$f":"Geothermal!AB221+Geothermal!AB241","v":142.25090937635062},{"$f":"Geothermal!AC221+Geothermal!AC241","v":142.25090937635062},{"$f":"Geothermal!AD221+Geothermal!AD241","v":142.25090937635062},{"$f":"Geothermal!AE221+Geothermal!AE241","v":142.25090937635062},{"$f":"Geothermal!AF221+Geothermal!AF241","v":142.25090937635062},{"$f":"Geothermal!AG221+Geothermal!AG241","v":142.25090937635062},{"$f":"Geothermal!AH221+Geothermal!AH241","v":142.25090937635062},{"$f":"Geothermal!AI221+Geothermal!AI241","v":142.25090937635062},{"$f":"Geothermal!AJ221+Geothermal!AJ241","v":142.25090937635062},{"$f":"Geothermal!AK221+Geothermal!AK241","v":142.25090937635062},{"$f":"Geothermal!AL221+Geothermal!AL241","v":142.25090937635062},{"$f":"Geothermal!AM221+Geothermal!AM241","v":142.25090937635062},{"$f":"Geothermal!AN221+Geothermal!AN241","v":142.25090937635062},{"$f":"Geothermal!AO221+Geothermal!AO241","v":142.25090937635062},{"$f":"Geothermal!AP221+Geothermal!AP241","v":142.25090937635062},{"$f":"Geothermal!AQ221+Geothermal!AQ241","v":142.25090937635062},{"$f":"Geothermal!AR221+Geothermal!AR241","v":142.25090937635062},{"$f":"Geothermal!AS221+Geothermal!AS241","v":142.25090937635062}]
["RM3GeNFEGSFh","RD","Mid",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L222+Geothermal!L242","v":269.37822159228637},{"$f":"Geothermal!M222+Geothermal!M242","v":269.37822159228637},{"$f":"Geothermal!N222+Geothermal!N242","v":269.37822159228637},{"$f":"Geothermal!O222+Geothermal!O242","v":269.37822159228637},{"$f":"Geothermal!P222+Geothermal!P242","v":269.37822159228637},{"$f":"Geothermal!Q222+Geothermal!Q242","v":269.37822159228637},{"$f":"Geothermal!R222+Geothermal!R242","v":269.37822159228637},{"$f":"Geothermal!S222+Geothermal!S242","v":269.37822159228637},{"$f":"Geothermal!T222+Geothermal!T242","v":269.37822159228637},{"$f":"Geothermal!U222+Geothermal!U242","v":269.37822159228637},{"$f":"Geothermal!V222+Geothermal!V242","v":269.37822159228637},{"$f":"Geothermal!W222+Geothermal!W242","v":269.37822159228637},{"$f":"Geothermal!X222+Geothermal!X242","v":269.37822159228637},{"$f":"Geothermal!Y222+Geothermal!Y242","v":269.37822159228637},{"$f":"Geothermal!Z222+Geothermal!Z242","v":269.37822159228637},{"$f":"Geothermal!AA222+Geothermal!AA242","v":269.37822159228637},{"$f":"Geothermal!AB222+Geothermal!AB242","v":269.37822159228637},{"$f":"Geothermal!AC222+Geothermal!AC242","v":269.37822159228637},{"$f":"Geothermal!AD222+Geothermal!AD242","v":269.37822159228637},{"$f":"Geothermal!AE222+Geothermal!AE242","v":269.37822159228637},{"$f":"Geothermal!AF222+Geothermal!AF242","v":269.37822159228637},{"$f":"Geothermal!AG222+Geothermal!AG242","v":269.37822159228637},{"$f":"Geothermal!AH222+Geothermal!AH242","v":269.37822159228637},{"$f":"Geothermal!AI222+Geothermal!AI242","v":269.37822159228637},{"$f":"Geothermal!AJ222+Geothermal!AJ242","v":269.37822159228637},{"$f":"Geothermal!AK222+Geothermal!AK242","v":269.37822159228637},{"$f":"Geothermal!AL222+Geothermal!AL242","v":269.37822159228637},{"$f":"Geothermal!AM222+Geothermal!AM242","v":269.37822159228637},{"$f":"Geothermal!AN222+Geothermal!AN242","v":269.37822159228637},{"$f":"Geothermal!AO222+Geothermal!AO242","v":269.37822159228637},{"$f":"Geothermal!AP222+Geothermal!AP242","v":269.37822159228637},{"$f":"Geothermal!AQ222+Geothermal!AQ242","v":269.37822159228637},{"$f":"Geothermal!AR222+Geothermal!AR242","v":269.37822159228637},{"$f":"Geothermal!AS222+Geothermal!AS242","v":269.37822159228637}]
["RC3GeNFEGSFh","RD","Constant",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L223+Geothermal!L243","v":269.37822159228637},{"$f":"Geothermal!M223+Geothermal!M243","v":269.37822159228637},{"$f":"Geothermal!N223+Geothermal!N243","v":269.37822159228637},{"$f":"Geothermal!O223+Geothermal!O243","v":269.37822159228637},{"$f":"Geothermal!P223+Geothermal!P243","v":269.37822159228637},{"$f":"Geothermal!Q223+Geothermal!Q243","v":269.37822159228637},{"$f":"Geothermal!R223+Geothermal!R243","v":269.37822159228637},{"$f":"Geothermal!S223+Geothermal!S243","v":269.37822159228637},{"$f":"Geothermal!T223+Geothermal!T243","v":269.37822159228637},{"$f":"Geothermal!U223+Geothermal!U243","v":269.37822159228637},{"$f":"Geothermal!V223+Geothermal!V243","v":269.37822159228637},{"$f":"Geothermal!W223+Geothermal!W243","v":269.37822159228637},{"$f":"Geothermal!X223+Geothermal!X243","v":269.37822159228637},{"$f":"Geothermal!Y223+Geothermal!Y243","v":269.37822159228637},{"$f":"Geothermal!Z223+Geothermal!Z243","v":269.37822159228637},{"$f":"Geothermal!AA223+Geothermal!AA243","v":269.37822159228637},{"$f":"Geothermal!AB223+Geothermal!AB243","v":269.37822159228637},{"$f":"Geothermal!AC223+Geothermal!AC243","v":269.37822159228637},{"$f":"Geothermal!AD223+Geothermal!AD243","v":269.37822159228637},{"$f":"Geothermal!AE223+Geothermal!AE243","v":269.37822159228637},{"$f":"Geothermal!AF223+Geothermal!AF243","v":269.37822159228637},{"$f":"Geothermal!AG223+Geothermal!AG243","v":269.37822159228637},{"$f":"Geothermal!AH223+Geothermal!AH243","v":269.37822159228637},{"$f":"Geothermal!AI223+Geothermal!AI243","v":269.37822159228637},{"$f":"Geothermal!AJ223+Geothermal!AJ243","v":269.37822159228637},{"$f":"Geothermal!AK223+Geothermal!AK243","v":269.37822159228637},{"$f":"Geothermal!AL223+Geothermal!AL243","v":269.37822159228637},{"$f":"Geothermal!AM223+Geothermal!AM243","v":269.37822159228637},{"$f":"Geothermal!AN223+Geothermal!AN243","v":269.37822159228637},{"$f":"Geothermal!AO223+Geothermal!AO243","v":269.37822159228637},{"$f":"Geothermal!AP223+Geothermal!AP243","v":269.37822159228637},{"$f":"Geothermal!AQ223+Geothermal!AQ243","v":269.37822159228637},{"$f":"Geothermal!AR223+Geothermal!AR243","v":269.37822159228637},{"$f":"Geothermal!AS223+Geothermal!AS243","v":269.37822159228637}]
["RL3GeNFEGSBy","RD","Low",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L224+Geothermal!L244","v":656.98081927225621},{"$f":"Geothermal!M224+Geothermal!M244","v":620.84439029704856},{"$f":"Geothermal!N224+Geothermal!N244","v":584.7079613218408},{"$f":"Geothermal!O224+Geothermal!O244","v":548.57153234663315},{"$f":"Geothermal!P224+Geothermal!P244","v":512.4351033714255},{"$f":"Geothermal!Q224+Geothermal!Q244","v":476.29867439621779},{"$f":"Geothermal!R224+Geothermal!R244","v":440.16224542101014},{"$f":"Geothermal!S224+Geothermal!S244","v":404.02581644580243},{"$f":"Geothermal!T224+Geothermal!T244","v":367.88938747059473},{"$f":"Geothermal!U224+Geothermal!U244","v":331.75295849538713},{"$f":"Geothermal!V224+Geothermal!V244","v":295.61652952017943},{"$f":"Geothermal!W224+Geothermal!W244","v":259.48010054497166},{"$f":"Geothermal!X224+Geothermal!X244","v":223.34367156976398},{"$f":"Geothermal!Y224+Geothermal!Y244","v":187.20724259455636},{"$f":"Geothermal!Z224+Geothermal!Z244","v":187.20724259455636},{"$f":"Geothermal!AA224+Geothermal!AA244","v":187.20724259455636},{"$f":"Geothermal!AB224+Geothermal!AB244","v":187.20724259455636},{"$f":"Geothermal!AC224+Geothermal!AC244","v":187.20724259455636},{"$f":"Geothermal!AD224+Geothermal!AD244","v":187.20724259455636},{"$f":"Geothermal!AE224+Geothermal!AE244","v":187.20724259455636},{"$f":"Geothermal!AF224+Geothermal!AF244","v":187.20724259455636},{"$f":"Geothermal!AG224+Geothermal!AG244","v":187.20724259455636},{"$f":"Geothermal!AH224+Geothermal!AH244","v":187.20724259455636},{"$f":"Geothermal!AI224+Geothermal!AI244","v":187.20724259455636},{"$f":"Geothermal!AJ224+Geothermal!AJ244","v":187.20724259455636},{"$f":"Geothermal!AK224+Geothermal!AK244","v":187.20724259455636},{"$f":"Geothermal!AL224+Geothermal!AL244","v":187.20724259455636},{"$f":"Geothermal!AM224+Geothermal!AM244","v":187.20724259455636},{"$f":"Geothermal!AN224+Geothermal!AN244","v":187.20724259455636},{"$f":"Geothermal!AO224+Geothermal!AO244","v":187.20724259455636},{"$f":"Geothermal!AP224+Geothermal!AP244","v":187.20724259455636},{"$f":"Geothermal!AQ224+Geothermal!AQ244","v":187.20724259455636},{"$f":"Geothermal!AR224+Geothermal!AR244","v":187.20724259455636},{"$f":"Geothermal!AS224+Geothermal!AS244","v":187.20724259455636}]
["RM3GeNFEGSBy","RD","Mid",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L225+Geothermal!L245","v":693.11724824746398},{"$f":"Geothermal!M225+Geothermal!M245","v":693.11724824746398},{"$f":"Geothermal!N225+Geothermal!N245","v":693.11724824746398},{"$f":"Geothermal!O225+Geothermal!O245","v":693.11724824746398},{"$f":"Geothermal!P225+Geothermal!P245","v":693.11724824746398},{"$f":"Geothermal!Q225+Geothermal!Q245","v":693.11724824746398},{"$f":"Geothermal!R225+Geothermal!R245","v":693.11724824746398},{"$f":"Geothermal!S225+Geothermal!S245","v":693.11724824746398},{"$f":"Geothermal!T225+Geothermal!T245","v":693.11724824746398},{"$f":"Geothermal!U225+Geothermal!U245","v":693.11724824746398},{"$f":"Geothermal!V225+Geothermal!V245","v":693.11724824746398},{"$f":"Geothermal!W225+Geothermal!W245","v":693.11724824746398},{"$f":"Geothermal!X225+Geothermal!X245","v":693.11724824746398},{"$f":"Geothermal!Y225+Geothermal!Y245","v":693.11724824746398},{"$f":"Geothermal!Z225+Geothermal!Z245","v":693.11724824746398},{"$f":"Geothermal!AA225+Geothermal!AA245","v":693.11724824746398},{"$f":"Geothermal!AB225+Geothermal!AB245","v":693.11724824746398},{"$f":"Geothermal!AC225+Geothermal!AC245","v":693.11724824746398},{"$f":"Geothermal!AD225+Geothermal!AD245","v":693.11724824746398},{"$f":"Geothermal!AE225+Geothermal!AE245","v":693.11724824746398},{"$f":"Geothermal!AF225+Geothermal!AF245","v":693.11724824746398},{"$f":"Geothermal!AG225+Geothermal!AG245","v":693.11724824746398},{"$f":"Geothermal!AH225+Geothermal!AH245","v":693.11724824746398},{"$f":"Geothermal!AI225+Geothermal!AI245","v":693.11724824746398},{"$f":"Geothermal!AJ225+Geothermal!AJ245","v":693.11724824746398},{"$f":"Geothermal!AK225+Geothermal!AK245","v":693.11724824746398},{"$f":"Geothermal!AL225+Geothermal!AL245","v":693.11724824746398},{"$f":"Geothermal!AM225+Geothermal!AM245","v":693.11724824746398},{"$f":"Geothermal!AN225+Geothermal!AN245","v":693.11724824746398},{"$f":"Geothermal!AO225+Geothermal!AO245","v":693.11724824746398},{"$f":"Geothermal!AP225+Geothermal!AP245","v":693.11724824746398},{"$f":"Geothermal!AQ225+Geothermal!AQ245","v":693.11724824746398},{"$f":"Geothermal!AR225+Geothermal!AR245","v":693.11724824746398},{"$f":"Geothermal!AS225+Geothermal!AS245","v":693.11724824746398}]
["RC3GeNFEGSBy","RD","Constant",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L226+Geothermal!L246","v":693.11724824746398},{"$f":"Geothermal!M226+Geothermal!M246","v":693.11724824746398},{"$f":"Geothermal!N226+Geothermal!N246","v":693.11724824746398},{"$f":"Geothermal!O226+Geothermal!O246","v":693.11724824746398},{"$f":"Geothermal!P226+Geothermal!P246","v":693.11724824746398},{"$f":"Geothermal!Q226+Geothermal!Q246","v":693.11724824746398},{"$f":"Geothermal!R226+Geothermal!R246","v":693.11724824746398},{"$f":"Geothermal!S226+Geothermal!S246","v":693.11724824746398},{"$f":"Geothermal!T226+Geothermal!T246","v":693.11724824746398},{"$f":"Geothermal!U226+Geothermal!U246","v":693.11724824746398},{"$f":"Geothermal!V226+Geothermal!V246","v":693.11724824746398},{"$f":"Geothermal!W226+Geothermal!W246","v":693.11724824746398},{"$f":"Geothermal!X226+Geothermal!X246","v":693.11724824746398},{"$f":"Geothermal!Y226+Geothermal!Y246","v":693.11724824746398},{"$f":"Geothermal!Z226+Geothermal!Z246","v":693.11724824746398},{"$f":"Geothermal!AA226+Geothermal!AA246","v":693.11724824746398},{"$f":"Geothermal!AB226+Geothermal!AB246","v":693.11724824746398},{"$f":"Geothermal!AC226+Geothermal!AC246","v":693.11724824746398},{"$f":"Geothermal!AD226+Geothermal!AD246","v":693.11724824746398},{"$f":"Geothermal!AE226+Geothermal!AE246","v":693.11724824746398},{"$f":"Geothermal!AF226+Geothermal!AF246","v":693.11724824746398},{"$f":"Geothermal!AG226+Geothermal!AG246","v":693.11724824746398},{"$f":"Geothermal!AH226+Geothermal!AH246","v":693.11724824746398},{"$f":"Geothermal!AI226+Geothermal!AI246","v":693.11724824746398},{"$f":"Geothermal!AJ226+Geothermal!AJ246","v":693.11724824746398},{"$f":"Geothermal!AK226+Geothermal!AK246","v":693.11724824746398},{"$f":"Geothermal!AL226+Geothermal!AL246","v":693.11724824746398},{"$f":"Geothermal!AM226+Geothermal!AM246","v":693.11724824746398},{"$f":"Geothermal!AN226+Geothermal!AN246","v":693.11724824746398},{"$f":"Geothermal!AO226+Geothermal!AO246","v":693.11724824746398},{"$f":"Geothermal!AP226+Geothermal!AP246","v":693.11724824746398},{"$f":"Geothermal!AQ226+Geothermal!AQ246","v":693.11724824746398},{"$f":"Geothermal!AR226+Geothermal!AR246","v":693.11724824746398},{"$f":"Geothermal!AS226+Geothermal!AS246","v":693.11724824746398}]
["RL3GeDeepEGh","RD","Low",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L227+Geothermal!L247","v":260.29769929114809},{"$f":"Geothermal!M227+Geothermal!M247","v":251.21717699000982},{"$f":"Geothermal!N227+Geothermal!N247","v":242.13665468887154},{"$f":"Geothermal!O227+Geothermal!O247","v":233.05613238773327},{"$f":"Geothermal!P227+Geothermal!P247","v":223.97561008659503},{"$f":"Geothermal!Q227+Geothermal!Q247","v":214.89508778545675},{"$f":"Geothermal!R227+Geothermal!R247","v":205.81456548431848},{"$f":"Geothermal!S227+Geothermal!S247","v":196.73404318318021},{"$f":"Geothermal!T227+Geothermal!T247","v":187.65352088204196},{"$f":"Geothermal!U227+Geothermal!U247","v":178.57299858090369},{"$f":"Geothermal!V227+Geothermal!V247","v":169.49247627976544},{"$f":"Geothermal!W227+Geothermal!W247","v":160.41195397862717},{"$f":"Geothermal!X227+Geothermal!X247","v":151.33143167748892},{"$f":"Geothermal!Y227+Geothermal!Y247","v":142.25090937635062},{"$f":"Geothermal!Z227+Geothermal!Z247","v":142.25090937635062},{"$f":"Geothermal!AA227+Geothermal!AA247","v":142.25090937635062},{"$f":"Geothermal!AB227+Geothermal!AB247","v":142.25090937635062},{"$f":"Geothermal!AC227+Geothermal!AC247","v":142.25090937635062},{"$f":"Geothermal!AD227+Geothermal!AD247","v":142.25090937635062},{"$f":"Geothermal!AE227+Geothermal!AE247","v":142.25090937635062},{"$f":"Geothermal!AF227+Geothermal!AF247","v":142.25090937635062},{"$f":"Geothermal!AG227+Geothermal!AG247","v":142.25090937635062},{"$f":"Geothermal!AH227+Geothermal!AH247","v":142.25090937635062},{"$f":"Geothermal!AI227+Geothermal!AI247","v":142.25090937635062},{"$f":"Geothermal!AJ227+Geothermal!AJ247","v":142.25090937635062},{"$f":"Geothermal!AK227+Geothermal!AK247","v":142.25090937635062},{"$f":"Geothermal!AL227+Geothermal!AL247","v":142.25090937635062},{"$f":"Geothermal!AM227+Geothermal!AM247","v":142.25090937635062},{"$f":"Geothermal!AN227+Geothermal!AN247","v":142.25090937635062},{"$f":"Geothermal!AO227+Geothermal!AO247","v":142.25090937635062},{"$f":"Geothermal!AP227+Geothermal!AP247","v":142.25090937635062},{"$f":"Geothermal!AQ227+Geothermal!AQ247","v":142.25090937635062},{"$f":"Geothermal!AR227+Geothermal!AR247","v":142.25090937635062},{"$f":"Geothermal!AS227+Geothermal!AS247","v":142.25090937635062}]
["RM3GeDeepEGh","RD","Mid",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L228+Geothermal!L248","v":269.37822159228637},{"$f":"Geothermal!M228+Geothermal!M248","v":269.37822159228637},{"$f":"Geothermal!N228+Geothermal!N248","v":269.37822159228637},{"$f":"Geothermal!O228+Geothermal!O248","v":269.37822159228637},{"$f":"Geothermal!P228+Geothermal!P248","v":269.37822159228637},{"$f":"Geothermal!Q228+Geothermal!Q248","v":269.37822159228637},{"$f":"Geothermal!R228+Geothermal!R248","v":269.37822159228637},{"$f":"Geothermal!S228+Geothermal!S248","v":269.37822159228637},{"$f":"Geothermal!T228+Geothermal!T248","v":269.37822159228637},{"$f":"Geothermal!U228+Geothermal!U248","v":269.37822159228637},{"$f":"Geothermal!V228+Geothermal!V248","v":269.37822159228637},{"$f":"Geothermal!W228+Geothermal!W248","v":269.37822159228637},{"$f":"Geothermal!X228+Geothermal!X248","v":269.37822159228637},{"$f":"Geothermal!Y228+Geothermal!Y248","v":269.37822159228637},{"$f":"Geothermal!Z228+Geothermal!Z248","v":269.37822159228637},{"$f":"Geothermal!AA228+Geothermal!AA248","v":269.37822159228637},{"$f":"Geothermal!AB228+Geothermal!AB248","v":269.37822159228637},{"$f":"Geothermal!AC228+Geothermal!AC248","v":269.37822159228637},{"$f":"Geothermal!AD228+Geothermal!AD248","v":269.37822159228637},{"$f":"Geothermal!AE228+Geothermal!AE248","v":269.37822159228637},{"$f":"Geothermal!AF228+Geothermal!AF248","v":269.37822159228637},{"$f":"Geothermal!AG228+Geothermal!AG248","v":269.37822159228637},{"$f":"Geothermal!AH228+Geothermal!AH248","v":269.37822159228637},{"$f":"Geothermal!AI228+Geothermal!AI248","v":269.37822159228637},{"$f":"Geothermal!AJ228+Geothermal!AJ248","v":269.37822159228637},{"$f":"Geothermal!AK228+Geothermal!AK248","v":269.37822159228637},{"$f":"Geothermal!AL228+Geothermal!AL248","v":269.37822159228637},{"$f":"Geothermal!AM228+Geothermal!AM248","v":269.37822159228637},{"$f":"Geothermal!AN228+Geothermal!AN248","v":269.37822159228637},{"$f":"Geothermal!AO228+Geothermal!AO248","v":269.37822159228637},{"$f":"Geothermal!AP228+Geothermal!AP248","v":269.37822159228637},{"$f":"Geothermal!AQ228+Geothermal!AQ248","v":269.37822159228637},{"$f":"Geothermal!AR228+Geothermal!AR248","v":269.37822159228637},{"$f":"Geothermal!AS228+Geothermal!AS248","v":269.37822159228637}]
["RC3GeDeepEGh","RD","Constant",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L229+Geothermal!L249","v":269.37822159228637},{"$f":"Geothermal!M229+Geothermal!M249","v":269.37822159228637},{"$f":"Geothermal!N229+Geothermal!N249","v":269.37822159228637},{"$f":"Geothermal!O229+Geothermal!O249","v":269.37822159228637},{"$f":"Geothermal!P229+Geothermal!P249","v":269.37822159228637},{"$f":"Geothermal!Q229+Geothermal!Q249","v":269.37822159228637},{"$f":"Geothermal!R229+Geothermal!R249","v":269.37822159228637},{"$f":"Geothermal!S229+Geothermal!S249","v":269.37822159228637},{"$f":"Geothermal!T229+Geothermal!T249","v":269.37822159228637},{"$f":"Geothermal!U229+Geothermal!U249","v":269.37822159228637},{"$f":"Geothermal!V229+Geothermal!V249","v":269.37822159228637},{"$f":"Geothermal!W229+Geothermal!W249","v":269.37822159228637},{"$f":"Geothermal!X229+Geothermal!X249","v":269.37822159228637},{"$f":"Geothermal!Y229+Geothermal!Y249","v":269.37822159228637},{"$f":"Geothermal!Z229+Geothermal!Z249","v":269.37822159228637},{"$f":"Geothermal!AA229+Geothermal!AA249","v":269.37822159228637},{"$f":"Geothermal!AB229+Geothermal!AB249","v":269.37822159228637},{"$f":"Geothermal!AC229+Geothermal!AC249","v":269.37822159228637},{"$f":"Geothermal!AD229+Geothermal!AD249","v":269.37822159228637},{"$f":"Geothermal!AE229+Geothermal!AE249","v":269.37822159228637},{"$f":"Geothermal!AF229+Geothermal!AF249","v":269.37822159228637},{"$f":"Geothermal!AG229+Geothermal!AG249","v":269.37822159228637},{"$f":"Geothermal!AH229+Geothermal!AH249","v":269.37822159228637},{"$f":"Geothermal!AI229+Geothermal!AI249","v":269.37822159228637},{"$f":"Geothermal!AJ229+Geothermal!AJ249","v":269.37822159228637},{"$f":"Geothermal!AK229+Geothermal!AK249","v":269.37822159228637},{"$f":"Geothermal!AL229+Geothermal!AL249","v":269.37822159228637},{"$f":"Geothermal!AM229+Geothermal!AM249","v":269.37822159228637},{"$f":"Geothermal!AN229+Geothermal!AN249","v":269.37822159228637},{"$f":"Geothermal!AO229+Geothermal!AO249","v":269.37822159228637},{"$f":"Geothermal!AP229+Geothermal!AP249","v":269.37822159228637},{"$f":"Geothermal!AQ229+Geothermal!AQ249","v":269.37822159228637},{"$f":"Geothermal!AR229+Geothermal!AR249","v":269.37822159228637},{"$f":"Geothermal!AS229+Geothermal!AS249","v":269.37822159228637}]
["RL3GeDeepEGy","RD","Low",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L230+Geothermal!L250","v":656.98081927225621},{"$f":"Geothermal!M230+Geothermal!M250","v":620.84439029704856},{"$f":"Geothermal!N230+Geothermal!N250","v":584.7079613218408},{"$f":"Geothermal!O230+Geothermal!O250","v":548.57153234663315},{"$f":"Geothermal!P230+Geothermal!P250","v":512.4351033714255},{"$f":"Geothermal!Q230+Geothermal!Q250","v":476.29867439621779},{"$f":"Geothermal!R230+Geothermal!R250","v":440.16224542101014},{"$f":"Geothermal!S230+Geothermal!S250","v":404.02581644580243},{"$f":"Geothermal!T230+Geothermal!T250","v":367.88938747059473},{"$f":"Geothermal!U230+Geothermal!U250","v":331.75295849538713},{"$f":"Geothermal!V230+Geothermal!V250","v":295.61652952017943},{"$f":"Geothermal!W230+Geothermal!W250","v":259.48010054497166},{"$f":"Geothermal!X230+Geothermal!X250","v":223.34367156976398},{"$f":"Geothermal!Y230+Geothermal!Y250","v":187.20724259455636},{"$f":"Geothermal!Z230+Geothermal!Z250","v":187.20724259455636},{"$f":"Geothermal!AA230+Geothermal!AA250","v":187.20724259455636},{"$f":"Geothermal!AB230+Geothermal!AB250","v":187.20724259455636},{"$f":"Geothermal!AC230+Geothermal!AC250","v":187.20724259455636},{"$f":"Geothermal!AD230+Geothermal!AD250","v":187.20724259455636},{"$f":"Geothermal!AE230+Geothermal!AE250","v":187.20724259455636},{"$f":"Geothermal!AF230+Geothermal!AF250","v":187.20724259455636},{"$f":"Geothermal!AG230+Geothermal!AG250","v":187.20724259455636},{"$f":"Geothermal!AH230+Geothermal!AH250","v":187.20724259455636},{"$f":"Geothermal!AI230+Geothermal!AI250","v":187.20724259455636},{"$f":"Geothermal!AJ230+Geothermal!AJ250","v":187.20724259455636},{"$f":"Geothermal!AK230+Geothermal!AK250","v":187.20724259455636},{"$f":"Geothermal!AL230+Geothermal!AL250","v":187.20724259455636},{"$f":"Geothermal!AM230+Geothermal!AM250","v":187.20724259455636},{"$f":"Geothermal!AN230+Geothermal!AN250","v":187.20724259455636},{"$f":"Geothermal!AO230+Geothermal!AO250","v":187.20724259455636},{"$f":"Geothermal!AP230+Geothermal!AP250","v":187.20724259455636},{"$f":"Geothermal!AQ230+Geothermal!AQ250","v":187.20724259455636},{"$f":"Geothermal!AR230+Geothermal!AR250","v":187.20724259455636},{"$f":"Geothermal!AS230+Geothermal!AS250","v":187.20724259455636}]
["RM3GeDeepEGy","RD","Mid",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L231+Geothermal!L251","v":693.11724824746398},{"$f":"Geothermal!M231+Geothermal!M251","v":693.11724824746398},{"$f":"Geothermal!N231+Geothermal!N251","v":693.11724824746398},{"$f":"Geothermal!O231+Geothermal!O251","v":693.11724824746398},{"$f":"Geothermal!P231+Geothermal!P251","v":693.11724824746398},{"$f":"Geothermal!Q231+Geothermal!Q251","v":693.11724824746398},{"$f":"Geothermal!R231+Geothermal!R251","v":693.11724824746398},{"$f":"Geothermal!S231+Geothermal!S251","v":693.11724824746398},{"$f":"Geothermal!T231+Geothermal!T251","v":693.11724824746398},{"$f":"Geothermal!U231+Geothermal!U251","v":693.11724824746398},{"$f":"Geothermal!V231+Geothermal!V251","v":693.11724824746398},{"$f":"Geothermal!W231+Geothermal!W251","v":693.11724824746398},{"$f":"Geothermal!X231+Geothermal!X251","v":693.11724824746398},{"$f":"Geothermal!Y231+Geothermal!Y251","v":693.11724824746398},{"$f":"Geothermal!Z231+Geothermal!Z251","v":693.11724824746398},{"$f":"Geothermal!AA231+Geothermal!AA251","v":693.11724824746398},{"$f":"Geothermal!AB231+Geothermal!AB251","v":693.11724824746398},{"$f":"Geothermal!AC231+Geothermal!AC251","v":693.11724824746398},{"$f":"Geothermal!AD231+Geothermal!AD251","v":693.11724824746398},{"$f":"Geothermal!AE231+Geothermal!AE251","v":693.11724824746398},{"$f":"Geothermal!AF231+Geothermal!AF251","v":693.11724824746398},{"$f":"Geothermal!AG231+Geothermal!AG251","v":693.11724824746398},{"$f":"Geothermal!AH231+Geothermal!AH251","v":693.11724824746398},{"$f":"Geothermal!AI231+Geothermal!AI251","v":693.11724824746398},{"$f":"Geothermal!AJ231+Geothermal!AJ251","v":693.11724824746398},{"$f":"Geothermal!AK231+Geothermal!AK251","v":693.11724824746398},{"$f":"Geothermal!AL231+Geothermal!AL251","v":693.11724824746398},{"$f":"Geothermal!AM231+Geothermal!AM251","v":693.11724824746398},{"$f":"Geothermal!AN231+Geothermal!AN251","v":693.11724824746398},{"$f":"Geothermal!AO231+Geothermal!AO251","v":693.11724824746398},{"$f":"Geothermal!AP231+Geothermal!AP251","v":693.11724824746398},{"$f":"Geothermal!AQ231+Geothermal!AQ251","v":693.11724824746398},{"$f":"Geothermal!AR231+Geothermal!AR251","v":693.11724824746398},{"$f":"Geothermal!AS231+Geothermal!AS251","v":693.11724824746398}]
["RC3GeDeepEGy","RD","Constant",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L232+Geothermal!L252","v":693.11724824746398},{"$f":"Geothermal!M232+Geothermal!M252","v":693.11724824746398},{"$f":"Geothermal!N232+Geothermal!N252","v":693.11724824746398},{"$f":"Geothermal!O232+Geothermal!O252","v":693.11724824746398},{"$f":"Geothermal!P232+Geothermal!P252","v":693.11724824746398},{"$f":"Geothermal!Q232+Geothermal!Q252","v":693.11724824746398},{"$f":"Geothermal!R232+Geothermal!R252","v":693.11724824746398},{"$f":"Geothermal!S232+Geothermal!S252","v":693.11724824746398},{"$f":"Geothermal!T232+Geothermal!T252","v":693.11724824746398},{"$f":"Geothermal!U232+Geothermal!U252","v":693.11724824746398},{"$f":"Geothermal!V232+Geothermal!V252","v":693.11724824746398},{"$f":"Geothermal!W232+Geothermal!W252","v":693.11724824746398},{"$f":"Geothermal!X232+Geothermal!X252","v":693.11724824746398},{"$f":"Geothermal!Y232+Geothermal!Y252","v":693.11724824746398},{"$f":"Geothermal!Z232+Geothermal!Z252","v":693.11724824746398},{"$f":"Geothermal!AA232+Geothermal!AA252","v":693.11724824746398},{"$f":"Geothermal!AB232+Geothermal!AB252","v":693.11724824746398},{"$f":"Geothermal!AC232+Geothermal!AC252","v":693.11724824746398},{"$f":"Geothermal!AD232+Geothermal!AD252","v":693.11724824746398},{"$f":"Geothermal!AE232+Geothermal!AE252","v":693.11724824746398},{"$f":"Geothermal!AF232+Geothermal!AF252","v":693.11724824746398},{"$f":"Geothermal!AG232+Geothermal!AG252","v":693.11724824746398},{"$f":"Geothermal!AH232+Geothermal!AH252","v":693.11724824746398},{"$f":"Geothermal!AI232+Geothermal!AI252","v":693.11724824746398},{"$f":"Geothermal!AJ232+Geothermal!AJ252","v":693.11724824746398},{"$f":"Geothermal!AK232+Geothermal!AK252","v":693.11724824746398},{"$f":"Geothermal!AL232+Geothermal!AL252","v":693.11724824746398},{"$f":"Geothermal!AM232+Geothermal!AM252","v":693.11724824746398},{"$f":"Geothermal!AN232+Geothermal!AN252","v":693.11724824746398},{"$f":"Geothermal!AO232+Geothermal!AO252","v":693.11724824746398},{"$f":"Geothermal!AP232+Geothermal!AP252","v":693.11724824746398},{"$f":"Geothermal!AQ232+Geothermal!AQ252","v":693.11724824746398},{"$f":"Geothermal!AR232+Geothermal!AR252","v":693.11724824746398},{"$f":"Geothermal!AS232+Geothermal!AS252","v":693.11724824746398}]
["RL3ConewAvgF","RD","Low",30,"Coal","newAvgCF",{"$f":"Coal!L323+Coal!L349","v":38},{"$f":"Coal!M323+Coal!M349","v":38},{"$f":"Coal!N323+Coal!N349","v":38},{"$f":"Coal!O323+Coal!O349","v":38},{"$f":"Coal!P323+Coal!P349","v":38},{"$f":"Coal!Q323+Coal!Q349","v":38},{"$f":"Coal!R323+Coal!R349","v":38},{"$f":"Coal!S323+Coal!S349","v":38},{"$f":"Coal!T323+Coal!T349","v":38},{"$f":"Coal!U323+Coal!U349","v":38},{"$f":"Coal!V323+Coal!V349","v":38},{"$f":"Coal!W323+Coal!W349","v":38},{"$f":"Coal!X323+Coal!X349","v":38},{"$f":"Coal!Y323+Coal!Y349","v":38},{"$f":"Coal!Z323+Coal!Z349","v":38},{"$f":"Coal!AA323+Coal!AA349","v":38},{"$f":"Coal!AB323+Coal!AB349","v":38},{"$f":"Coal!AC323+Coal!AC349","v":38},{"$f":"Coal!AD323+Coal!AD349","v":38},{"$f":"Coal!AE323+Coal!AE349","v":38},{"$f":"Coal!AF323+Coal!AF349","v":38},{"$f":"Coal!AG323+Coal!AG349","v":38},{"$f":"Coal!AH323+Coal!AH349","v":38},{"$f":"Coal!AI323+Coal!AI349","v":38},{"$f":"Coal!AJ323+Coal!AJ349","v":38},{"$f":"Coal!AK323+Coal!AK349","v":38},{"$f":"Coal!AL323+Coal!AL349","v":38},{"$f":"Coal!AM323+Coal!AM349","v":38},{"$f":"Coal!AN323+Coal!AN349","v":38},{"$f":"Coal!AO323+Coal!AO349","v":38},{"$f":"Coal!AP323+Coal!AP349","v":38},{"$f":"Coal!AQ323+Coal!AQ349","v":38},{"$f":"Coal!AR323+Coal!AR349","v":38},{"$f":"Coal!AS323+Coal!AS349","v":38}]
["RM3ConewAvgF","RD","Mid",30,"Coal","newAvgCF",{"$f":"Coal!L324+Coal!L350","v":38},{"$f":"Coal!M324+Coal!M350","v":38},{"$f":"Coal!N324+Coal!N350","v":38},{"$f":"Coal!O324+Coal!O350","v":38},{"$f":"Coal!P324+Coal!P350","v":38},{"$f":"Coal!Q324+Coal!Q350","v":38},{"$f":"Coal!R324+Coal!R350","v":38},{"$f":"Coal!S324+Coal!S350","v":38},{"$f":"Coal!T324+Coal!T350","v":38},{"$f":"Coal!U324+Coal!U350","v":38},{"$f":"Coal!V324+Coal!V350","v":38},{"$f":"Coal!W324+Coal!W350","v":38},{"$f":"Coal!X324+Coal!X350","v":38},{"$f":"Coal!Y324+Coal!Y350","v":38},{"$f":"Coal!Z324+Coal!Z350","v":38},{"$f":"Coal!AA324+Coal!AA350","v":38},{"$f":"Coal!AB324+Coal!AB350","v":38},{"$f":"Coal!AC324+Coal!AC350","v":38},{"$f":"Coal!AD324+Coal!AD350","v":38},{"$f":"Coal!AE324+Coal!AE350","v":38},{"$f":"Coal!AF324+Coal!AF350","v":38},{"$f":"Coal!AG324+Coal!AG350","v":38},{"$f":"Coal!AH324+Coal!AH350","v":38},{"$f":"Coal!AI324+Coal!AI350","v":38},{"$f":"Coal!AJ324+Coal!AJ350","v":38},{"$f":"Coal!AK324+Coal!AK350","v":38},{"$f":"Coal!AL324+Coal!AL350","v":38},{"$f":"Coal!AM324+Coal!AM350","v":38},{"$f":"Coal!AN324+Coal!AN350","v":38},{"$f":"Coal!AO324+Coal!AO350","v":38},{"$f":"Coal!AP324+Coal!AP350","v":38},{"$f":"Coal!AQ324+Coal!AQ350","v":38},{"$f":"Coal!AR324+Coal!AR350","v":38},{"$f":"Coal!AS324+Coal!AS350","v":38}]
["RC3ConewAvgF","RD","Constant",30,"Coal","newAvgCF",{"$f":"Coal!L325+Coal!L351","v":38},{"$f":"Coal!M325+Coal!M351","v":38},{"$f":"Coal!N325+Coal!N351","v":38},{"$f":"Coal!O325+Coal!O351","v":38},{"$f":"Coal!P325+Coal!P351","v":38},{"$f":"Coal!Q325+Coal!Q351","v":38},{"$f":"Coal!R325+Coal!R351","v":38},{"$f":"Coal!S325+Coal!S351","v":38},{"$f":"Coal!T325+Coal!T351","v":38},{"$f":"Coal!U325+Coal!U351","v":38},{"$f":"Coal!V325+Coal!V351","v":38},{"$f":"Coal!W325+Coal!W351","v":38},{"$f":"Coal!X325+Coal!X351","v":38},{"$f":"Coal!Y325+Coal!Y351","v":38},{"$f":"Coal!Z325+Coal!Z351","v":38},{"$f":"Coal!AA325+Coal!AA351","v":38},{"$f":"Coal!AB325+Coal!AB351","v":38},{"$f":"Coal!AC325+Coal!AC351","v":38},{"$f":"Coal!AD325+Coal!AD351","v":38},{"$f":"Coal!AE325+Coal!AE351","v":38},{"$f":"Coal!AF325+Coal!AF351","v":38},{"$f":"Coal!AG325+Coal!AG351","v":38},{"$f":"Coal!AH325+Coal!AH351","v":38},{"$f":"Coal!AI325+Coal!AI351","v":38},{"$f":"Coal!AJ325+Coal!AJ351","v":38},{"$f":"Coal!AK325+Coal!AK351","v":38},{"$f":"Coal!AL325+Coal!AL351","v":38},{"$f":"Coal!AM325+Coal!AM351","v":38},{"$f":"Coal!AN325+Coal!AN351","v":38},{"$f":"Coal!AO325+Coal!AO351","v":38},{"$f":"Coal!AP325+Coal!AP351","v":38},{"$f":"Coal!AQ325+Coal!AQ351","v":38},{"$f":"Coal!AR325+Coal!AR351","v":38},{"$f":"Coal!AS325+Coal!AS351","v":38}]
["RL3ConewHigF","RD","Low",30,"Coal","newHighCF",{"$f":"Coal!L326+Coal!L352","v":38},{"$f":"Coal!M326+Coal!M352","v":38},{"$f":"Coal!N326+Coal!N352","v":38},{"$f":"Coal!O326+Coal!O352","v":38},{"$f":"Coal!P326+Coal!P352","v":38},{"$f":"Coal!Q326+Coal!Q352","v":38},{"$f":"Coal!R326+Coal!R352","v":38},{"$f":"Coal!S326+Coal!S352","v":38},{"$f":"Coal!T326+Coal!T352","v":38},{"$f":"Coal!U326+Coal!U352","v":38},{"$f":"Coal!V326+Coal!V352","v":38},{"$f":"Coal!W326+Coal!W352","v":38},{"$f":"Coal!X326+Coal!X352","v":38},{"$f":"Coal!Y326+Coal!Y352","v":38},{"$f":"Coal!Z326+Coal!Z352","v":38},{"$f":"Coal!AA326+Coal!AA352","v":38},{"$f":"Coal!AB326+Coal!AB352","v":38},{"$f":"Coal!AC326+Coal!AC352","v":38},{"$f":"Coal!AD326+Coal!AD352","v":38},{"$f":"Coal!AE326+Coal!AE352","v":38},{"$f":"Coal!AF326+Coal!AF352","v":38},{"$f":"Coal!AG326+Coal!AG352","v":38},{"$f":"Coal!AH326+Coal!AH352","v":38},{"$f":"Coal!AI326+Coal!AI352","v":38},{"$f":"Coal!AJ326+Coal!AJ352","v":38},{"$f":"Coal!AK326+Coal!AK352","v":38},{"$f":"Coal!AL326+Coal!AL352","v":38},{"$f":"Coal!AM326+Coal!AM352","v":38},{"$f":"Coal!AN326+Coal!AN352","v":38},{"$f":"Coal!AO326+Coal!AO352","v":38},{"$f":"Coal!AP326+Coal!AP352","v":38},{"$f":"Coal!AQ326+Coal!AQ352","v":38},{"$f":"Coal!AR326+Coal!AR352","v":38},{"$f":"Coal!AS326+Coal!AS352","v":38}]
["RM3ConewHigF","RD","Mid",30,"Coal","newHighCF",{"$f":"Coal!L327+Coal!L353","v":38},{"$f":"Coal!M327+Coal!M353","v":38},{"$f":"Coal!N327+Coal!N353","v":38},{"$f":"Coal!O327+Coal!O353","v":38},{"$f":"Coal!P327+Coal!P353","v":38},{"$f":"Coal!Q327+Coal!Q353","v":38},{"$f":"Coal!R327+Coal!R353","v":38},{"$f":"Coal!S327+Coal!S353","v":38},{"$f":"Coal!T327+Coal!T353","v":38},{"$f":"Coal!U327+Coal!U353","v":38},{"$f":"Coal!V327+Coal!V353","v":38},{"$f":"Coal!W327+Coal!W353","v":38},{"$f":"Coal!X327+Coal!X353","v":38},{"$f":"Coal!Y327+Coal!Y353","v":38},{"$f":"Coal!Z327+Coal!Z353","v":38},{"$f":"Coal!AA327+Coal!AA353","v":38},{"$f":"Coal!AB327+Coal!AB353","v":38},{"$f":"Coal!AC327+Coal!AC353","v":38},{"$f":"Coal!AD327+Coal!AD353","v":38},{"$f":"Coal!AE327+Coal!AE353","v":38},{"$f":"Coal!AF327+Coal!AF353","v":38},{"$f":"Coal!AG327+Coal!AG353","v":38},{"$f":"Coal!AH327+Coal!AH353","v":38},{"$f":"Coal!AI327+Coal!AI353","v":38},{"$f":"Coal!AJ327+Coal!AJ353","v":38},{"$f":"Coal!AK327+Coal!AK353","v":38},{"$f":"Coal!AL327+Coal!AL353","v":38},{"$f":"Coal!AM327+Coal!AM353","v":38},{"$f":"Coal!AN327+Coal!AN353","v":38},{"$f":"Coal!AO327+Coal!AO353","v":38},{"$f":"Coal!AP327+Coal!AP353","v":38},{"$f":"Coal!AQ327+Coal!AQ353","v":38},{"$f":"Coal!AR327+Coal!AR353","v":38},{"$f":"Coal!AS327+Coal!AS353","v":38}]
["RC3ConewHigF","RD","Constant",30,"Coal","newHighCF",{"$f":"Coal!L328+Coal!L354","v":38},{"$f":"Coal!M328+Coal!M354","v":38},{"$f":"Coal!N328+Coal!N354","v":38},{"$f":"Coal!O328+Coal!O354","v":38},{"$f":"Coal!P328+Coal!P354","v":38},{"$f":"Coal!Q328+Coal!Q354","v":38},{"$f":"Coal!R328+Coal!R354","v":38},{"$f":"Coal!S328+Coal!S354","v":38},{"$f":"Coal!T328+Coal!T354","v":38},{"$f":"Coal!U328+Coal!U354","v":38},{"$f":"Coal!V328+Coal!V354","v":38},{"$f":"Coal!W328+Coal!W354","v":38},{"$f":"Coal!X328+Coal!X354","v":38},{"$f":"Coal!Y328+Coal!Y354","v":38},{"$f":"Coal!Z328+Coal!Z354","v":38},{"$f":"Coal!AA328+Coal!AA354","v":38},{"$f":"Coal!AB328+Coal!AB354","v":38},{"$f":"Coal!AC328+Coal!AC354","v":38},{"$f":"Coal!AD328+Coal!AD354","v":38},{"$f":"Coal!AE328+Coal!AE354","v":38},{"$f":"Coal!AF328+Coal!AF354","v":38},{"$f":"Coal!AG328+Coal!AG354","v":38},{"$f":"Coal!AH328+Coal!AH354","v":38},{"$f":"Coal!AI328+Coal!AI354","v":38},{"$f":"Coal!AJ328+Coal!AJ354","v":38},{"$f":"Coal!AK328+Coal!AK354","v":38},{"$f":"Coal!AL328+Coal!AL354","v":38},{"$f":"Coal!AM328+Coal!AM354","v":38},{"$f":"Coal!AN328+Coal!AN354","v":38},{"$f":"Coal!AO328+Coal!AO354","v":38},{"$f":"Coal!AP328+Coal!AP354","v":38},{"$f":"Coal!AQ328+Coal!AQ354","v":38},{"$f":"Coal!AR328+Coal!AR354","v":38},{"$f":"Coal!AS328+Coal!AS354","v":38}]
["RL3CoIGCCAvF","RD","Low",30,"Coal","IGCCAvgCF",{"$f":"Coal!L329+Coal!L355","v":62},{"$f":"Coal!M329+Coal!M355","v":62},{"$f":"Coal!N329+Coal!N355","v":62},{"$f":"Coal!O329+Coal!O355","v":62},{"$f":"Coal!P329+Coal!P355","v":62},{"$f":"Coal!Q329+Coal!Q355","v":62},{"$f":"Coal!R329+Coal!R355","v":62},{"$f":"Coal!S329+Coal!S355","v":62},{"$f":"Coal!T329+Coal!T355","v":62},{"$f":"Coal!U329+Coal!U355","v":62},{"$f":"Coal!V329+Coal!V355","v":62},{"$f":"Coal!W329+Coal!W355","v":62},{"$f":"Coal!X329+Coal!X355","v":62},{"$f":"Coal!Y329+Coal!Y355","v":62},{"$f":"Coal!Z329+Coal!Z355","v":62},{"$f":"Coal!AA329+Coal!AA355","v":62},{"$f":"Coal!AB329+Coal!AB355","v":62},{"$f":"Coal!AC329+Coal!AC355","v":62},{"$f":"Coal!AD329+Coal!AD355","v":62},{"$f":"Coal!AE329+Coal!AE355","v":62},{"$f":"Coal!AF329+Coal!AF355","v":62},{"$f":"Coal!AG329+Coal!AG355","v":62},{"$f":"Coal!AH329+Coal!AH355","v":62},{"$f":"Coal!AI329+Coal!AI355","v":62},{"$f":"Coal!AJ329+Coal!AJ355","v":62},{"$f":"Coal!AK329+Coal!AK355","v":62},{"$f":"Coal!AL329+Coal!AL355","v":62},{"$f":"Coal!AM329+Coal!AM355","v":62},{"$f":"Coal!AN329+Coal!AN355","v":62},{"$f":"Coal!AO329+Coal!AO355","v":62},{"$f":"Coal!AP329+Coal!AP355","v":62},{"$f":"Coal!AQ329+Coal!AQ355","v":62},{"$f":"Coal!AR329+Coal!AR355","v":62},{"$f":"Coal!AS329+Coal!AS355","v":62}]
["RM3CoIGCCAvF","RD","Mid",30,"Coal","IGCCAvgCF",{"$f":"Coal!L330+Coal!L356","v":62},{"$f":"Coal!M330+Coal!M356","v":62},{"$f":"Coal!N330+Coal!N356","v":62},{"$f":"Coal!O330+Coal!O356","v":62},{"$f":"Coal!P330+Coal!P356","v":62},{"$f":"Coal!Q330+Coal!Q356","v":62},{"$f":"Coal!R330+Coal!R356","v":62},{"$f":"Coal!S330+Coal!S356","v":62},{"$f":"Coal!T330+Coal!T356","v":62},{"$f":"Coal!U330+Coal!U356","v":62},{"$f":"Coal!V330+Coal!V356","v":62},{"$f":"Coal!W330+Coal!W356","v":62},{"$f":"Coal!X330+Coal!X356","v":62},{"$f":"Coal!Y330+Coal!Y356","v":62},{"$f":"Coal!Z330+Coal!Z356","v":62},{"$f":"Coal!AA330+Coal!AA356","v":62},{"$f":"Coal!AB330+Coal!AB356","v":62},{"$f":"Coal!AC330+Coal!AC356","v":62},{"$f":"Coal!AD330+Coal!AD356","v":62},{"$f":"Coal!AE330+Coal!AE356","v":62},{"$f":"Coal!AF330+Coal!AF356","v":62},{"$f":"Coal!AG330+Coal!AG356","v":62},{"$f":"Coal!AH330+Coal!AH356","v":62},{"$f":"Coal!AI330+Coal!AI356","v":62},{"$f":"Coal!AJ330+Coal!AJ356","v":62},{"$f":"Coal!AK330+Coal!AK356","v":62},{"$f":"Coal!AL330+Coal!AL356","v":62},{"$f":"Coal!AM330+Coal!AM356","v":62},{"$f":"Coal!AN330+Coal!AN356","v":62},{"$f":"Coal!AO330+Coal!AO356","v":62},{"$f":"Coal!AP330+Coal!AP356","v":62},{"$f":"Coal!AQ330+Coal!AQ356","v":62},{"$f":"Coal!AR330+Coal!AR356","v":62},{"$f":"Coal!AS330+Coal!AS356","v":62}]
["RC3CoIGCCAvF","RD","Constant",30,"Coal","IGCCAvgCF",{"$f":"Coal!L331+Coal!L357","v":62},{"$f":"Coal!M331+Coal!M357","v":62},{"$f":"Coal!N331+Coal!N357","v":62},{"$f":"Coal!O331+Coal!O357","v":62},{"$f":"Coal!P331+Coal!P357","v":62},{"$f":"Coal!Q331+Coal!Q357","v":62},{"$f":"Coal!R331+Coal!R357","v":62},{"$f":"Coal!S331+Coal!S357","v":62},{"$f":"Coal!T331+Coal!T357","v":62},{"$f":"Coal!U331+Coal!U357","v":62},{"$f":"Coal!V331+Coal!V357","v":62},{"$f":"Coal!W331+Coal!W357","v":62},{"$f":"Coal!X331+Coal!X357","v":62},{"$f":"Coal!Y331+Coal!Y357","v":62},{"$f":"Coal!Z331+Coal!Z357","v":62},{"$f":"Coal!AA331+Coal!AA357","v":62},{"$f":"Coal!AB331+Coal!AB357","v":62},{"$f":"Coal!AC331+Coal!AC357","v":62},{"$f":"Coal!AD331+Coal!AD357","v":62},{"$f":"Coal!AE331+Coal!AE357","v":62},{"$f":"Coal!AF331+Coal!AF357","v":62},{"$f":"Coal!AG331+Coal!AG357","v":62},{"$f":"Coal!AH331+Coal!AH357","v":62},{"$f":"Coal!AI331+Coal!AI357","v":62},{"$f":"Coal!AJ331+Coal!AJ357","v":62},{"$f":"Coal!AK331+Coal!AK357","v":62},{"$f":"Coal!AL331+Coal!AL357","v":62},{"$f":"Coal!AM331+Coal!AM357","v":62},{"$f":"Coal!AN331+Coal!AN357","v":62},{"$f":"Coal!AO331+Coal!AO357","v":62},{"$f":"Coal!AP331+Coal!AP357","v":62},{"$f":"Coal!AQ331+Coal!AQ357","v":62},{"$f":"Coal!AR331+Coal!AR357","v":62},{"$f":"Coal!AS331+Coal!AS357","v":62}]
["RL3CoIGCCHiF","RD","Low",30,"Coal","IGCCHighCF",{"$f":"Coal!L332+Coal!L358","v":62},{"$f":"Coal!M332+Coal!M358","v":62},{"$f":"Coal!N332+Coal!N358","v":62},{"$f":"Coal!O332+Coal!O358","v":62},{"$f":"Coal!P332+Coal!P358","v":62},{"$f":"Coal!Q332+Coal!Q358","v":62},{"$f":"Coal!R332+Coal!R358","v":62},{"$f":"Coal!S332+Coal!S358","v":62},{"$f":"Coal!T332+Coal!T358","v":62},{"$f":"Coal!U332+Coal!U358","v":62},{"$f":"Coal!V332+Coal!V358","v":62},{"$f":"Coal!W332+Coal!W358","v":62},{"$f":"Coal!X332+Coal!X358","v":62},{"$f":"Coal!Y332+Coal!Y358","v":62},{"$f":"Coal!Z332+Coal!Z358","v":62},{"$f":"Coal!AA332+Coal!AA358","v":62},{"$f":"Coal!AB332+Coal!AB358","v":62},{"$f":"Coal!AC332+Coal!AC358","v":62},{"$f":"Coal!AD332+Coal!AD358","v":62},{"$f":"Coal!AE332+Coal!AE358","v":62},{"$f":"Coal!AF332+Coal!AF358","v":62},{"$f":"Coal!AG332+Coal!AG358","v":62},{"$f":"Coal!AH332+Coal!AH358","v":62},{"$f":"Coal!AI332+Coal!AI358","v":62},{"$f":"Coal!AJ332+Coal!AJ358","v":62},{"$f":"Coal!AK332+Coal!AK358","v":62},{"$f":"Coal!AL332+Coal!AL358","v":62},{"$f":"Coal!AM332+Coal!AM358","v":62},{"$f":"Coal!AN332+Coal!AN358","v":62},{"$f":"Coal!AO332+Coal!AO358","v":62},{"$f":"Coal!AP332+Coal!AP358","v":62},{"$f":"Coal!AQ332+Coal!AQ358","v":62},{"$f":"Coal!AR332+Coal!AR358","v":62},{"$f":"Coal!AS332+Coal!AS358","v":62}]
["RM3CoIGCCHiF","RD","Mid",30,"Coal","IGCCHighCF",{"$f":"Coal!L333+Coal!L359","v":62},{"$f":"Coal!M333+Coal!M359","v":62},{"$f":"Coal!N333+Coal!N359","v":62},{"$f":"Coal!O333+Coal!O359","v":62},{"$f":"Coal!P333+Coal!P359","v":62},{"$f":"Coal!Q333+Coal!Q359","v":62},{"$f":"Coal!R333+Coal!R359","v":62},{"$f":"Coal!S333+Coal!S359","v":62},{"$f":"Coal!T333+Coal!T359","v":62},{"$f":"Coal!U333+Coal!U359","v":62},{"$f":"Coal!V333+Coal!V359","v":62},{"$f":"Coal!W333+Coal!W359","v":62},{"$f":"Coal!X333+Coal!X359","v":62},{"$f":"Coal!Y333+Coal!Y359","v":62},{"$f":"Coal!Z333+Coal!Z359","v":62},{"$f":"Coal!AA333+Coal!AA359","v":62},{"$f":"Coal!AB333+Coal!AB359","v":62},{"$f":"Coal!AC333+Coal!AC359","v":62},{"$f":"Coal!AD333+Coal!AD359","v":62},{"$f":"Coal!AE333+Coal!AE359","v":62},{"$f":"Coal!AF333+Coal!AF359","v":62},{"$f":"Coal!AG333+Coal!AG359","v":62},{"$f":"Coal!AH333+Coal!AH359","v":62},{"$f":"Coal!AI333+Coal!AI359","v":62},{"$f":"Coal!AJ333+Coal!AJ359","v":62},{"$f":"Coal!AK333+Coal!AK359","v":62},{"$f":"Coal!AL333+Coal!AL359","v":62},{"$f":"Coal!AM333+Coal!AM359","v":62},{"$f":"Coal!AN333+Coal!AN359","v":62},{"$f":"Coal!AO333+Coal!AO359","v":62},{"$f":"Coal!AP333+Coal!AP359","v":62},{"$f":"Coal!AQ333+Coal!AQ359","v":62},{"$f":"Coal!AR333+Coal!AR359","v":62},{"$f":"Coal!AS333+Coal!AS359","v":62}]
["RC3CoIGCCHiF","RD","Constant",30,"Coal","IGCCHighCF",{"$f":"Coal!L334+Coal!L360","v":62},{"$f":"Coal!M334+Coal!M360","v":62},{"$f":"Coal!N334+Coal!N360","v":62},{"$f":"Coal!O334+Coal!O360","v":62},{"$f":"Coal!P334+Coal!P360","v":62},{"$f":"Coal!Q334+Coal!Q360","v":62},{"$f":"Coal!R334+Coal!R360","v":62},{"$f":"Coal!S334+Coal!S360","v":62},{"$f":"Coal!T334+Coal!T360","v":62},{"$f":"Coal!U334+Coal!U360","v":62},{"$f":"Coal!V334+Coal!V360","v":62},{"$f":"Coal!W334+Coal!W360","v":62},{"$f":"Coal!X334+Coal!X360","v":62},{"$f":"Coal!Y334+Coal!Y360","v":62},{"$f":"Coal!Z334+Coal!Z360","v":62},{"$f":"Coal!AA334+Coal!AA360","v":62},{"$f":"Coal!AB334+Coal!AB360","v":62},{"$f":"Coal!AC334+Coal!AC360","v":62},{"$f":"Coal!AD334+Coal!AD360","v":62},{"$f":"Coal!AE334+Coal!AE360","v":62},{"$f":"Coal!AF334+Coal!AF360","v":62},{"$f":"Coal!AG334+Coal!AG360","v":62},{"$f":"Coal!AH334+Coal!AH360","v":62},{"$f":"Coal!AI334+Coal!AI360","v":62},{"$f":"Coal!AJ334+Coal!AJ360","v":62},{"$f":"Coal!AK334+Coal!AK360","v":62},{"$f":"Coal!AL334+Coal!AL360","v":62},{"$f":"Coal!AM334+Coal!AM360","v":62},{"$f":"Coal!AN334+Coal!AN360","v":62},{"$f":"Coal!AO334+Coal!AO360","v":62},{"$f":"Coal!AP334+Coal!AP360","v":62},{"$f":"Coal!AQ334+Coal!AQ360","v":62},{"$f":"Coal!AR334+Coal!AR360","v":62},{"$f":"Coal!AS334+Coal!AS360","v":62}]
["RL3CoCCS30AF","RD","Low",30,"Coal","CCS30AvgCF",{"$f":"Coal!L335+Coal!L361","v":76},{"$f":"Coal!M335+Coal!M361","v":76},{"$f":"Coal!N335+Coal!N361","v":76},{"$f":"Coal!O335+Coal!O361","v":76},{"$f":"Coal!P335+Coal!P361","v":76},{"$f":"Coal!Q335+Coal!Q361","v":76},{"$f":"Coal!R335+Coal!R361","v":76},{"$f":"Coal!S335+Coal!S361","v":76},{"$f":"Coal!T335+Coal!T361","v":76},{"$f":"Coal!U335+Coal!U361","v":76},{"$f":"Coal!V335+Coal!V361","v":76},{"$f":"Coal!W335+Coal!W361","v":76},{"$f":"Coal!X335+Coal!X361","v":76},{"$f":"Coal!Y335+Coal!Y361","v":76},{"$f":"Coal!Z335+Coal!Z361","v":76},{"$f":"Coal!AA335+Coal!AA361","v":76},{"$f":"Coal!AB335+Coal!AB361","v":76},{"$f":"Coal!AC335+Coal!AC361","v":76},{"$f":"Coal!AD335+Coal!AD361","v":76},{"$f":"Coal!AE335+Coal!AE361","v":76},{"$f":"Coal!AF335+Coal!AF361","v":76},{"$f":"Coal!AG335+Coal!AG361","v":76},{"$f":"Coal!AH335+Coal!AH361","v":76},{"$f":"Coal!AI335+Coal!AI361","v":76},{"$f":"Coal!AJ335+Coal!AJ361","v":76},{"$f":"Coal!AK335+Coal!AK361","v":76},{"$f":"Coal!AL335+Coal!AL361","v":76},{"$f":"Coal!AM335+Coal!AM361","v":76},{"$f":"Coal!AN335+Coal!AN361","v":76},{"$f":"Coal!AO335+Coal!AO361","v":76},{"$f":"Coal!AP335+Coal!AP361","v":76},{"$f":"Coal!AQ335+Coal!AQ361","v":76},{"$f":"Coal!AR335+Coal!AR361","v":76},{"$f":"Coal!AS335+Coal!AS361","v":76}]
["RM3CoCCS30AF","RD","Mid",30,"Coal","CCS30AvgCF",{"$f":"Coal!L336+Coal!L362","v":76},{"$f":"Coal!M336+Coal!M362","v":76},{"$f":"Coal!N336+Coal!N362","v":76},{"$f":"Coal!O336+Coal!O362","v":76},{"$f":"Coal!P336+Coal!P362","v":76},{"$f":"Coal!Q336+Coal!Q362","v":76},{"$f":"Coal!R336+Coal!R362","v":76},{"$f":"Coal!S336+Coal!S362","v":76},{"$f":"Coal!T336+Coal!T362","v":76},{"$f":"Coal!U336+Coal!U362","v":76},{"$f":"Coal!V336+Coal!V362","v":76},{"$f":"Coal!W336+Coal!W362","v":76},{"$f":"Coal!X336+Coal!X362","v":76},{"$f":"Coal!Y336+Coal!Y362","v":76},{"$f":"Coal!Z336+Coal!Z362","v":76},{"$f":"Coal!AA336+Coal!AA362","v":76},{"$f":"Coal!AB336+Coal!AB362","v":76},{"$f":"Coal!AC336+Coal!AC362","v":76},{"$f":"Coal!AD336+Coal!AD362","v":76},{"$f":"Coal!AE336+Coal!AE362","v":76},{"$f":"Coal!AF336+Coal!AF362","v":76},{"$f":"Coal!AG336+Coal!AG362","v":76},{"$f":"Coal!AH336+Coal!AH362","v":76},{"$f":"Coal!AI336+Coal!AI362","v":76},{"$f":"Coal!AJ336+Coal!AJ362","v":76},{"$f":"Coal!AK336+Coal!AK362","v":76},{"$f":"Coal!AL336+Coal!AL362","v":76},{"$f":"Coal!AM336+Coal!AM362","v":76},{"$f":"Coal!AN336+Coal!AN362","v":76},{"$f":"Coal!AO336+Coal!AO362","v":76},{"$f":"Coal!AP336+Coal!AP362","v":76},{"$f":"Coal!AQ336+Coal!AQ362","v":76},{"$f":"Coal!AR336+Coal!AR362","v":76},{"$f":"Coal!AS336+Coal!AS362","v":76}]
["RC3CoCCS30AF","RD","Constant",30,"Coal","CCS30AvgCF",{"$f":"Coal!L337+Coal!L363","v":76},{"$f":"Coal!M337+Coal!M363","v":76},{"$f":"Coal!N337+Coal!N363","v":76},{"$f":"Coal!O337+Coal!O363","v":76},{"$f":"Coal!P337+Coal!P363","v":76},{"$f":"Coal!Q337+Coal!Q363","v":76},{"$f":"Coal!R337+Coal!R363","v":76},{"$f":"Coal!S337+Coal!S363","v":76},{"$f":"Coal!T337+Coal!T363","v":76},{"$f":"Coal!U337+Coal!U363","v":76},{"$f":"Coal!V337+Coal!V363","v":76},{"$f":"Coal!W337+Coal!W363","v":76},{"$f":"Coal!X337+Coal!X363","v":76},{"$f":"Coal!Y337+Coal!Y363","v":76},{"$f":"Coal!Z337+Coal!Z363","v":76},{"$f":"Coal!AA337+Coal!AA363","v":76},{"$f":"Coal!AB337+Coal!AB363","v":76},{"$f":"Coal!AC337+Coal!AC363","v":76},{"$f":"Coal!AD337+Coal!AD363","v":76},{"$f":"Coal!AE337+Coal!AE363","v":76},{"$f":"Coal!AF337+Coal!AF363","v":76},{"$f":"Coal!AG337+Coal!AG363","v":76},{"$f":"Coal!AH337+Coal!AH363","v":76},{"$f":"Coal!AI337+Coal!AI363","v":76},{"$f":"Coal!AJ337+Coal!AJ363","v":76},{"$f":"Coal!AK337+Coal!AK363","v":76},{"$f":"Coal!AL337+Coal!AL363","v":76},{"$f":"Coal!AM337+Coal!AM363","v":76},{"$f":"Coal!AN337+Coal!AN363","v":76},{"$f":"Coal!AO337+Coal!AO363","v":76},{"$f":"Coal!AP337+Coal!AP363","v":76},{"$f":"Coal!AQ337+Coal!AQ363","v":76},{"$f":"Coal!AR337+Coal!AR363","v":76},{"$f":"Coal!AS337+Coal!AS363","v":76}]
["RL3CoCCS90AF","RD","Low",30,"Coal","CCS90AvgCF",{"$f":"Coal!L338+Coal!L364","v":90},{"$f":"Coal!M338+Coal!M364","v":90},{"$f":"Coal!N338+Coal!N364","v":90},{"$f":"Coal!O338+Coal!O364","v":90},{"$f":"Coal!P338+Coal!P364","v":90},{"$f":"Coal!Q338+Coal!Q364","v":90},{"$f":"Coal!R338+Coal!R364","v":90},{"$f":"Coal!S338+Coal!S364","v":90},{"$f":"Coal!T338+Coal!T364","v":90},{"$f":"Coal!U338+Coal!U364","v":90},{"$f":"Coal!V338+Coal!V364","v":90},{"$f":"Coal!W338+Coal!W364","v":90},{"$f":"Coal!X338+Coal!X364","v":90},{"$f":"Coal!Y338+Coal!Y364","v":90},{"$f":"Coal!Z338+Coal!Z364","v":90},{"$f":"Coal!AA338+Coal!AA364","v":90},{"$f":"Coal!AB338+Coal!AB364","v":90},{"$f":"Coal!AC338+Coal!AC364","v":90},{"$f":"Coal!AD338+Coal!AD364","v":90},{"$f":"Coal!AE338+Coal!AE364","v":90},{"$f":"Coal!AF338+Coal!AF364","v":90},{"$f":"Coal!AG338+Coal!AG364","v":90},{"$f":"Coal!AH338+Coal!AH364","v":90},{"$f":"Coal!AI338+Coal!AI364","v":90},{"$f":"Coal!AJ338+Coal!AJ364","v":90},{"$f":"Coal!AK338+Coal!AK364","v":90},{"$f":"Coal!AL338+Coal!AL364","v":90},{"$f":"Coal!AM338+Coal!AM364","v":90},{"$f":"Coal!AN338+Coal!AN364","v":90},{"$f":"Coal!AO338+Coal!AO364","v":90},{"$f":"Coal!AP338+Coal!AP364","v":90},{"$f":"Coal!AQ338+Coal!AQ364","v":90},{"$f":"Coal!AR338+Coal!AR364","v":90},{"$f":"Coal!AS338+Coal!AS364","v":90}]
["RM3CoCCS90AF","RD","Mid",30,"Coal","CCS90AvgCF",{"$f":"Coal!L339+Coal!L365","v":90},{"$f":"Coal!M339+Coal!M365","v":90},{"$f":"Coal!N339+Coal!N365","v":90},{"$f":"Coal!O339+Coal!O365","v":90},{"$f":"Coal!P339+Coal!P365","v":90},{"$f":"Coal!Q339+Coal!Q365","v":90},{"$f":"Coal!R339+Coal!R365","v":90},{"$f":"Coal!S339+Coal!S365","v":90},{"$f":"Coal!T339+Coal!T365","v":90},{"$f":"Coal!U339+Coal!U365","v":90},{"$f":"Coal!V339+Coal!V365","v":90},{"$f":"Coal!W339+Coal!W365","v":90},{"$f":"Coal!X339+Coal!X365","v":90},{"$f":"Coal!Y339+Coal!Y365","v":90},{"$f":"Coal!Z339+Coal!Z365","v":90},{"$f":"Coal!AA339+Coal!AA365","v":90},{"$f":"Coal!AB339+Coal!AB365","v":90},{"$f":"Coal!AC339+Coal!AC365","v":90},{"$f":"Coal!AD339+Coal!AD365","v":90},{"$f":"Coal!AE339+Coal!AE365","v":90},{"$f":"Coal!AF339+Coal!AF365","v":90},{"$f":"Coal!AG339+Coal!AG365","v":90},{"$f":"Coal!AH339+Coal!AH365","v":90},{"$f":"Coal!AI339+Coal!AI365","v":90},{"$f":"Coal!AJ339+Coal!AJ365","v":90},{"$f":"Coal!AK339+Coal!AK365","v":90},{"$f":"Coal!AL339+Coal!AL365","v":90},{"$f":"Coal!AM339+Coal!AM365","v":90},{"$f":"Coal!AN339+Coal!AN365","v":90},{"$f":"Coal!AO339+Coal!AO365","v":90},{"$f":"Coal!AP339+Coal!AP365","v":90},{"$f":"Coal!AQ339+Coal!AQ365","v":90},{"$f":"Coal!AR339+Coal!AR365","v":90},{"$f":"Coal!AS339+Coal!AS365","v":90}]
["RC3CoCCS90AF","RD","Constant",30,"Coal","CCS90AvgCF",{"$f":"Coal!L340+Coal!L366","v":90},{"$f":"Coal!M340+Coal!M366","v":90},{"$f":"Coal!N340+Coal!N366","v":90},{"$f":"Coal!O340+Coal!O366","v":90},{"$f":"Coal!P340+Coal!P366","v":90},{"$f":"Coal!Q340+Coal!Q366","v":90},{"$f":"Coal!R340+Coal!R366","v":90},{"$f":"Coal!S340+Coal!S366","v":90},{"$f":"Coal!T340+Coal!T366","v":90},{"$f":"Coal!U340+Coal!U366","v":90},{"$f":"Coal!V340+Coal!V366","v":90},{"$f":"Coal!W340+Coal!W366","v":90},{"$f":"Coal!X340+Coal!X366","v":90},{"$f":"Coal!Y340+Coal!Y366","v":90},{"$f":"Coal!Z340+Coal!Z366","v":90},{"$f":"Coal!AA340+Coal!AA366","v":90},{"$f":"Coal!AB340+Coal!AB366","v":90},{"$f":"Coal!AC340+Coal!AC366","v":90},{"$f":"Coal!AD340+Coal!AD366","v":90},{"$f":"Coal!AE340+Coal!AE366","v":90},{"$f":"Coal!AF340+Coal!AF366","v":90},{"$f":"Coal!AG340+Coal!AG366","v":90},{"$f":"Coal!AH340+Coal!AH366","v":90},{"$f":"Coal!AI340+Coal!AI366","v":90},{"$f":"Coal!AJ340+Coal!AJ366","v":90},{"$f":"Coal!AK340+Coal!AK366","v":90},{"$f":"Coal!AL340+Coal!AL366","v":90},{"$f":"Coal!AM340+Coal!AM366","v":90},{"$f":"Coal!AN340+Coal!AN366","v":90},{"$f":"Coal!AO340+Coal!AO366","v":90},{"$f":"Coal!AP340+Coal!AP366","v":90},{"$f":"Coal!AQ340+Coal!AQ366","v":90},{"$f":"Coal!AR340+Coal!AR366","v":90},{"$f":"Coal!AS340+Coal!AS366","v":90}]
["RL3CoCCS30HF","RD","Low",30,"Coal","CCS30HighCF",{"$f":"Coal!L341+Coal!L367","v":76},{"$f":"Coal!M341+Coal!M367","v":76},{"$f":"Coal!N341+Coal!N367","v":76},{"$f":"Coal!O341+Coal!O367","v":76},{"$f":"Coal!P341+Coal!P367","v":76},{"$f":"Coal!Q341+Coal!Q367","v":76},{"$f":"Coal!R341+Coal!R367","v":76},{"$f":"Coal!S341+Coal!S367","v":76},{"$f":"Coal!T341+Coal!T367","v":76},{"$f":"Coal!U341+Coal!U367","v":76},{"$f":"Coal!V341+Coal!V367","v":76},{"$f":"Coal!W341+Coal!W367","v":76},{"$f":"Coal!X341+Coal!X367","v":76},{"$f":"Coal!Y341+Coal!Y367","v":76},{"$f":"Coal!Z341+Coal!Z367","v":76},{"$f":"Coal!AA341+Coal!AA367","v":76},{"$f":"Coal!AB341+Coal!AB367","v":76},{"$f":"Coal!AC341+Coal!AC367","v":76},{"$f":"Coal!AD341+Coal!AD367","v":76},{"$f":"Coal!AE341+Coal!AE367","v":76},{"$f":"Coal!AF341+Coal!AF367","v":76},{"$f":"Coal!AG341+Coal!AG367","v":76},{"$f":"Coal!AH341+Coal!AH367","v":76},{"$f":"Coal!AI341+Coal!AI367","v":76},{"$f":"Coal!AJ341+Coal!AJ367","v":76},{"$f":"Coal!AK341+Coal!AK367","v":76},{"$f":"Coal!AL341+Coal!AL367","v":76},{"$f":"Coal!AM341+Coal!AM367","v":76},{"$f":"Coal!AN341+Coal!AN367","v":76},{"$f":"Coal!AO341+Coal!AO367","v":76},{"$f":"Coal!AP341+Coal!AP367","v":76},{"$f":"Coal!AQ341+Coal!AQ367","v":76},{"$f":"Coal!AR341+Coal!AR367","v":76},{"$f":"Coal!AS341+Coal!AS367","v":76}]
["RM3CoCCS30HF","RD","Mid",30,"Coal","CCS30HighCF",{"$f":"Coal!L342+Coal!L368","v":76},{"$f":"Coal!M342+Coal!M368","v":76},{"$f":"Coal!N342+Coal!N368","v":76},{"$f":"Coal!O342+Coal!O368","v":76},{"$f":"Coal!P342+Coal!P368","v":76},{"$f":"Coal!Q342+Coal!Q368","v":76},{"$f":"Coal!R342+Coal!R368","v":76},{"$f":"Coal!S342+Coal!S368","v":76},{"$f":"Coal!T342+Coal!T368","v":76},{"$f":"Coal!U342+Coal!U368","v":76},{"$f":"Coal!V342+Coal!V368","v":76},{"$f":"Coal!W342+Coal!W368","v":76},{"$f":"Coal!X342+Coal!X368","v":76},{"$f":"Coal!Y342+Coal!Y368","v":76},{"$f":"Coal!Z342+Coal!Z368","v":76},{"$f":"Coal!AA342+Coal!AA368","v":76},{"$f":"Coal!AB342+Coal!AB368","v":76},{"$f":"Coal!AC342+Coal!AC368","v":76},{"$f":"Coal!AD342+Coal!AD368","v":76},{"$f":"Coal!AE342+Coal!AE368","v":76},{"$f":"Coal!AF342+Coal!AF368","v":76},{"$f":"Coal!AG342+Coal!AG368","v":76},{"$f":"Coal!AH342+Coal!AH368","v":76},{"$f":"Coal!AI342+Coal!AI368","v":76},{"$f":"Coal!AJ342+Coal!AJ368","v":76},{"$f":"Coal!AK342+Coal!AK368","v":76},{"$f":"Coal!AL342+Coal!AL368","v":76},{"$f":"Coal!AM342+Coal!AM368","v":76},{"$f":"Coal!AN342+Coal!AN368","v":76},{"$f":"Coal!AO342+Coal!AO368","v":76},{"$f":"Coal!AP342+Coal!AP368","v":76},{"$f":"Coal!AQ342+Coal!AQ368","v":76},{"$f":"Coal!AR342+Coal!AR368","v":76},{"$f":"Coal!AS342+Coal!AS368","v":76}]
["RC3CoCCS30HF","RD","Constant",30,"Coal","CCS30HighCF",{"$f":"Coal!L343+Coal!L369","v":76},{"$f":"Coal!M343+Coal!M369","v":76},{"$f":"Coal!N343+Coal!N369","v":76},{"$f":"Coal!O343+Coal!O369","v":76},{"$f":"Coal!P343+Coal!P369","v":76},{"$f":"Coal!Q343+Coal!Q369","v":76},{"$f":"Coal!R343+Coal!R369","v":76},{"$f":"Coal!S343+Coal!S369","v":76},{"$f":"Coal!T343+Coal!T369","v":76},{"$f":"Coal!U343+Coal!U369","v":76},{"$f":"Coal!V343+Coal!V369","v":76},{"$f":"Coal!W343+Coal!W369","v":76},{"$f":"Coal!X343+Coal!X369","v":76},{"$f":"Coal!Y343+Coal!Y369","v":76},{"$f":"Coal!Z343+Coal!Z369","v":76},{"$f":"Coal!AA343+Coal!AA369","v":76},{"$f":"Coal!AB343+Coal!AB369","v":76},{"$f":"Coal!AC343+Coal!AC369","v":76},{"$f":"Coal!AD343+Coal!AD369","v":76},{"$f":"Coal!AE343+Coal!AE369","v":76},{"$f":"Coal!AF343+Coal!AF369","v":76},{"$f":"Coal!AG343+Coal!AG369","v":76},{"$f":"Coal!AH343+Coal!AH369","v":76},{"$f":"Coal!AI343+Coal!AI369","v":76},{"$f":"Coal!AJ343+Coal!AJ369","v":76},{"$f":"Coal!AK343+Coal!AK369","v":76},{"$f":"Coal!AL343+Coal!AL369","v":76},{"$f":"Coal!AM343+Coal!AM369","v":76},{"$f":"Coal!AN343+Coal!AN369","v":76},{"$f":"Coal!AO343+Coal!AO369","v":76},{"$f":"Coal!AP343+Coal!AP369","v":76},{"$f":"Coal!AQ343+Coal!AQ369","v":76},{"$f":"Coal!AR343+Coal!AR369","v":76},{"$f":"Coal!AS343+Coal!AS369","v":76}]
["RL3CoCCS90HF","RD","Low",30,"Coal","CCS90HighCF",{"$f":"Coal!L344+Coal!L370","v":90},{"$f":"Coal!M344+Coal!M370","v":90},{"$f":"Coal!N344+Coal!N370","v":90},{"$f":"Coal!O344+Coal!O370","v":90},{"$f":"Coal!P344+Coal!P370","v":90},{"$f":"Coal!Q344+Coal!Q370","v":90},{"$f":"Coal!R344+Coal!R370","v":90},{"$f":"Coal!S344+Coal!S370","v":90},{"$f":"Coal!T344+Coal!T370","v":90},{"$f":"Coal!U344+Coal!U370","v":90},{"$f":"Coal!V344+Coal!V370","v":90},{"$f":"Coal!W344+Coal!W370","v":90},{"$f":"Coal!X344+Coal!X370","v":90},{"$f":"Coal!Y344+Coal!Y370","v":90},{"$f":"Coal!Z344+Coal!Z370","v":90},{"$f":"Coal!AA344+Coal!AA370","v":90},{"$f":"Coal!AB344+Coal!AB370","v":90},{"$f":"Coal!AC344+Coal!AC370","v":90},{"$f":"Coal!AD344+Coal!AD370","v":90},{"$f":"Coal!AE344+Coal!AE370","v":90},{"$f":"Coal!AF344+Coal!AF370","v":90},{"$f":"Coal!AG344+Coal!AG370","v":90},{"$f":"Coal!AH344+Coal!AH370","v":90},{"$f":"Coal!AI344+Coal!AI370","v":90},{"$f":"Coal!AJ344+Coal!AJ370","v":90},{"$f":"Coal!AK344+Coal!AK370","v":90},{"$f":"Coal!AL344+Coal!AL370","v":90},{"$f":"Coal!AM344+Coal!AM370","v":90},{"$f":"Coal!AN344+Coal!AN370","v":90},{"$f":"Coal!AO344+Coal!AO370","v":90},{"$f":"Coal!AP344+Coal!AP370","v":90},{"$f":"Coal!AQ344+Coal!AQ370","v":90},{"$f":"Coal!AR344+Coal!AR370","v":90},{"$f":"Coal!AS344+Coal!AS370","v":90}]
["RM3CoCCS90HF","RD","Mid",30,"Coal","CCS90HighCF",{"$f":"Coal!L345+Coal!L371","v":90},{"$f":"Coal!M345+Coal!M371","v":90},{"$f":"Coal!N345+Coal!N371","v":90},{"$f":"Coal!O345+Coal!O371","v":90},{"$f":"Coal!P345+Coal!P371","v":90},{"$f":"Coal!Q345+Coal!Q371","v":90},{"$f":"Coal!R345+Coal!R371","v":90},{"$f":"Coal!S345+Coal!S371","v":90},{"$f":"Coal!T345+Coal!T371","v":90},{"$f":"Coal!U345+Coal!U371","v":90},{"$f":"Coal!V345+Coal!V371","v":90},{"$f":"Coal!W345+Coal!W371","v":90},{"$f":"Coal!X345+Coal!X371","v":90},{"$f":"Coal!Y345+Coal!Y371","v":90},{"$f":"Coal!Z345+Coal!Z371","v":90},{"$f":"Coal!AA345+Coal!AA371","v":90},{"$f":"Coal!AB345+Coal!AB371","v":90},{"$f":"Coal!AC345+Coal!AC371","v":90},{"$f":"Coal!AD345+Coal!AD371","v":90},{"$f":"Coal!AE345+Coal!AE371","v":90},{"$f":"Coal!AF345+Coal!AF371","v":90},{"$f":"Coal!AG345+Coal!AG371","v":90},{"$f":"Coal!AH345+Coal!AH371","v":90},{"$f":"Coal!AI345+Coal!AI371","v":90},{"$f":"Coal!AJ345+Coal!AJ371","v":90},{"$f":"Coal!AK345+Coal!AK371","v":90},{"$f":"Coal!AL345+Coal!AL371","v":90},{"$f":"Coal!AM345+Coal!AM371","v":90},{"$f":"Coal!AN345+Coal!AN371","v":90},{"$f":"Coal!AO345+Coal!AO371","v":90},{"$f":"Coal!AP345+Coal!AP371","v":90},{"$f":"Coal!AQ345+Coal!AQ371","v":90},{"$f":"Coal!AR345+Coal!AR371","v":90},{"$f":"Coal!AS345+Coal!AS371","v":90}]
["RC3CoCCS90HF","RD","Constant",30,"Coal","CCS90HighCF",{"$f":"Coal!L346+Coal!L372","v":90},{"$f":"Coal!M346+Coal!M372","v":90},{"$f":"Coal!N346+Coal!N372","v":90},{"$f":"Coal!O346+Coal!O372","v":90},{"$f":"Coal!P346+Coal!P372","v":90},{"$f":"Coal!Q346+Coal!Q372","v":90},{"$f":"Coal!R346+Coal!R372","v":90},{"$f":"Coal!S346+Coal!S372","v":90},{"$f":"Coal!T346+Coal!T372","v":90},{"$f":"Coal!U346+Coal!U372","v":90},{"$f":"Coal!V346+Coal!V372","v":90},{"$f":"Coal!W346+Coal!W372","v":90},{"$f":"Coal!X346+Coal!X372","v":90},{"$f":"Coal!Y346+Coal!Y372","v":90},{"$f":"Coal!Z346+Coal!Z372","v":90},{"$f":"Coal!AA346+Coal!AA372","v":90},{"$f":"Coal!AB346+Coal!AB372","v":90},{"$f":"Coal!AC346+Coal!AC372","v":90},{"$f":"Coal!AD346+Coal!AD372","v":90},{"$f":"Coal!AE346+Coal!AE372","v":90},{"$f":"Coal!AF346+Coal!AF372","v":90},{"$f":"Coal!AG346+Coal!AG372","v":90},{"$f":"Coal!AH346+Coal!AH372","v":90},{"$f":"Coal!AI346+Coal!AI372","v":90},{"$f":"Coal!AJ346+Coal!AJ372","v":90},{"$f":"Coal!AK346+Coal!AK372","v":90},{"$f":"Coal!AL346+Coal!AL372","v":90},{"$f":"Coal!AM346+Coal!AM372","v":90},{"$f":"Coal!AN346+Coal!AN372","v":90},{"$f":"Coal!AO346+Coal!AO372","v":90},{"$f":"Coal!AP346+Coal!AP372","v":90},{"$f":"Coal!AQ346+Coal!AQ372","v":90},{"$f":"Coal!AR346+Coal!AR372","v":90},{"$f":"Coal!AS346+Coal!AS372","v":90}]
["RL3NaCTAvgCF","RD","Low",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L255+'Natural Gas'!L275","v":19.37},{"$f":"'Natural Gas'!M255+'Natural Gas'!M275","v":19.37},{"$f":"'Natural Gas'!N255+'Natural Gas'!N275","v":19.37},{"$f":"'Natural Gas'!O255+'Natural Gas'!O275","v":19.37},{"$f":"'Natural Gas'!P255+'Natural Gas'!P275","v":19.37},{"$f":"'Natural Gas'!Q255+'Natural Gas'!Q275","v":19.37},{"$f":"'Natural Gas'!R255+'Natural Gas'!R275","v":19.37},{"$f":"'Natural Gas'!S255+'Natural Gas'!S275","v":19.37},{"$f":"'Natural Gas'!T255+'Natural Gas'!T275","v":19.37},{"$f":"'Natural Gas'!U255+'Natural Gas'!U275","v":19.37},{"$f":"'Natural Gas'!V255+'Natural Gas'!V275","v":19.37},{"$f":"'Natural Gas'!W255+'Natural Gas'!W275","v":19.37},{"$f":"'Natural Gas'!X255+'Natural Gas'!X275","v":19.37},{"$f":"'Natural Gas'!Y255+'Natural Gas'!Y275","v":19.37},{"$f":"'Natural Gas'!Z255+'Natural Gas'!Z275","v":19.37},{"$f":"'Natural Gas'!AA255+'Natural Gas'!AA275","v":19.37},{"$f":"'Natural Gas'!AB255+'Natural Gas'!AB275","v":19.37},{"$f":"'Natural Gas'!AC255+'Natural Gas'!AC275","v":19.37},{"$f":"'Natural Gas'!AD255+'Natural Gas'!AD275","v":19.37},{"$f":"'Natural Gas'!AE255+'Natural Gas'!AE275","v":19.37},{"$f":"'Natural Gas'!AF255+'Natural Gas'!AF275","v":19.37},{"$f":"'Natural Gas'!AG255+'Natural Gas'!AG275","v":19.37},{"$f":"'Natural Gas'!AH255+'Natural Gas'!AH275","v":19.37},{"$f":"'Natural Gas'!AI255+'Natural Gas'!AI275","v":19.37},{"$f":"'Natural Gas'!AJ255+'Natural Gas'!AJ275","v":19.37},{"$f":"'Natural Gas'!AK255+'Natural Gas'!AK275","v":19.37},{"$f":"'Natural Gas'!AL255+'Natural Gas'!AL275","v":19.37},{"$f":"'Natural Gas'!AM255+'Natural Gas'!AM275","v":19.37},{"$f":"'Natural Gas'!AN255+'Natural Gas'!AN275","v":19.37},{"$f":"'Natural Gas'!AO255+'Natural Gas'!AO275","v":19.37},{"$f":"'Natural Gas'!AP255+'Natural Gas'!AP275","v":19.37},{"$f":"'Natural Gas'!AQ255+'Natural Gas'!AQ275","v":19.37},{"$f":"'Natural Gas'!AR255+'Natural Gas'!AR275","v":19.37},{"$f":"'Natural Gas'!AS255+'Natural Gas'!AS275","v":19.37}]
["RM3NaCTAvgCF","RD","Mid",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L256+'Natural Gas'!L276","v":19.37},{"$f":"'Natural Gas'!M256+'Natural Gas'!M276","v":19.37},{"$f":"'Natural Gas'!N256+'Natural Gas'!N276","v":19.37},{"$f":"'Natural Gas'!O256+'Natural Gas'!O276","v":19.37},{"$f":"'Natural Gas'!P256+'Natural Gas'!P276","v":19.37},{"$f":"'Natural Gas'!Q256+'Natural Gas'!Q276","v":19.37},{"$f":"'Natural Gas'!R256+'Natural Gas'!R276","v":19.37},{"$f":"'Natural Gas'!S256+'Natural Gas'!S276","v":19.37},{"$f":"'Natural Gas'!T256+'Natural Gas'!T276","v":19.37},{"$f":"'Natural Gas'!U256+'Natural Gas'!U276","v":19.37},{"$f":"'Natural Gas'!V256+'Natural Gas'!V276","v":19.37},{"$f":"'Natural Gas'!W256+'Natural Gas'!W276","v":19.37},{"$f":"'Natural Gas'!X256+'Natural Gas'!X276","v":19.37},{"$f":"'Natural Gas'!Y256+'Natural Gas'!Y276","v":19.37},{"$f":"'Natural Gas'!Z256+'Natural Gas'!Z276","v":19.37},{"$f":"'Natural Gas'!AA256+'Natural Gas'!AA276","v":19.37},{"$f":"'Natural Gas'!AB256+'Natural Gas'!AB276","v":19.37},{"$f":"'Natural Gas'!AC256+'Natural Gas'!AC276","v":19.37},{"$f":"'Natural Gas'!AD256+'Natural Gas'!AD276","v":19.37},{"$f":"'Natural Gas'!AE256+'Natural Gas'!AE276","v":19.37},{"$f":"'Natural Gas'!AF256+'Natural Gas'!AF276","v":19.37},{"$f":"'Natural Gas'!AG256+'Natural Gas'!AG276","v":19.37},{"$f":"'Natural Gas'!AH256+'Natural Gas'!AH276","v":19.37},{"$f":"'Natural Gas'!AI256+'Natural Gas'!AI276","v":19.37},{"$f":"'Natural Gas'!AJ256+'Natural Gas'!AJ276","v":19.37},{"$f":"'Natural Gas'!AK256+'Natural Gas'!AK276","v":19.37},{"$f":"'Natural Gas'!AL256+'Natural Gas'!AL276","v":19.37},{"$f":"'Natural Gas'!AM256+'Natural Gas'!AM276","v":19.37},{"$f":"'Natural Gas'!AN256+'Natural Gas'!AN276","v":19.37},{"$f":"'Natural Gas'!AO256+'Natural Gas'!AO276","v":19.37},{"$f":"'Natural Gas'!AP256+'Natural Gas'!AP276","v":19.37},{"$f":"'Natural Gas'!AQ256+'Natural Gas'!AQ276","v":19.37},{"$f":"'Natural Gas'!AR256+'Natural Gas'!AR276","v":19.37},{"$f":"'Natural Gas'!AS256+'Natural Gas'!AS276","v":19.37}]
["RH3NaCTAvgCF","RD","High",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L257+'Natural Gas'!L277","v":19.37},{"$f":"'Natural Gas'!M257+'Natural Gas'!M277","v":19.37},{"$f":"'Natural Gas'!N257+'Natural Gas'!N277","v":19.37},{"$f":"'Natural Gas'!O257+'Natural Gas'!O277","v":19.37},{"$f":"'Natural Gas'!P257+'Natural Gas'!P277","v":19.37},{"$f":"'Natural Gas'!Q257+'Natural Gas'!Q277","v":19.37},{"$f":"'Natural Gas'!R257+'Natural Gas'!R277","v":19.37},{"$f":"'Natural Gas'!S257+'Natural Gas'!S277","v":19.37},{"$f":"'Natural Gas'!T257+'Natural Gas'!T277","v":19.37},{"$f":"'Natural Gas'!U257+'Natural Gas'!U277","v":19.37},{"$f":"'Natural Gas'!V257+'Natural Gas'!V277","v":19.37},{"$f":"'Natural Gas'!W257+'Natural Gas'!W277","v":19.37},{"$f":"'Natural Gas'!X257+'Natural Gas'!X277","v":19.37},{"$f":"'Natural Gas'!Y257+'Natural Gas'!Y277","v":19.37},{"$f":"'Natural Gas'!Z257+'Natural Gas'!Z277","v":19.37},{"$f":"'Natural Gas'!AA257+'Natural Gas'!AA277","v":19.37},{"$f":"'Natural Gas'!AB257+'Natural Gas'!AB277","v":19.37},{"$f":"'Natural Gas'!AC257+'Natural Gas'!AC277","v":19.37},{"$f":"'Natural Gas'!AD257+'Natural Gas'!AD277","v":19.37},{"$f":"'Natural Gas'!AE257+'Natural Gas'!AE277","v":19.37},{"$f":"'Natural Gas'!AF257+'Natural Gas'!AF277","v":19.37},{"$f":"'Natural Gas'!AG257+'Natural Gas'!AG277","v":19.37},{"$f":"'Natural Gas'!AH257+'Natural Gas'!AH277","v":19.37},{"$f":"'Natural Gas'!AI257+'Natural Gas'!AI277","v":19.37},{"$f":"'Natural Gas'!AJ257+'Natural Gas'!AJ277","v":19.37},{"$f":"'Natural Gas'!AK257+'Natural Gas'!AK277","v":19.37},{"$f":"'Natural Gas'!AL257+'Natural Gas'!AL277","v":19.37},{"$f":"'Natural Gas'!AM257+'Natural Gas'!AM277","v":19.37},{"$f":"'Natural Gas'!AN257+'Natural Gas'!AN277","v":19.37},{"$f":"'Natural Gas'!AO257+'Natural Gas'!AO277","v":19.37},{"$f":"'Natural Gas'!AP257+'Natural Gas'!AP277","v":19.37},{"$f":"'Natural Gas'!AQ257+'Natural Gas'!AQ277","v":19.37},{"$f":"'Natural Gas'!AR257+'Natural Gas'!AR277","v":19.37},{"$f":"'Natural Gas'!AS257+'Natural Gas'!AS277","v":19.37}]
["RL3NaCTHighF","RD","Low",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L258+'Natural Gas'!L278","v":19.37},{"$f":"'Natural Gas'!M258+'Natural Gas'!M278","v":19.37},{"$f":"'Natural Gas'!N258+'Natural Gas'!N278","v":19.37},{"$f":"'Natural Gas'!O258+'Natural Gas'!O278","v":19.37},{"$f":"'Natural Gas'!P258+'Natural Gas'!P278","v":19.37},{"$f":"'Natural Gas'!Q258+'Natural Gas'!Q278","v":19.37},{"$f":"'Natural Gas'!R258+'Natural Gas'!R278","v":19.37},{"$f":"'Natural Gas'!S258+'Natural Gas'!S278","v":19.37},{"$f":"'Natural Gas'!T258+'Natural Gas'!T278","v":19.37},{"$f":"'Natural Gas'!U258+'Natural Gas'!U278","v":19.37},{"$f":"'Natural Gas'!V258+'Natural Gas'!V278","v":19.37},{"$f":"'Natural Gas'!W258+'Natural Gas'!W278","v":19.37},{"$f":"'Natural Gas'!X258+'Natural Gas'!X278","v":19.37},{"$f":"'Natural Gas'!Y258+'Natural Gas'!Y278","v":19.37},{"$f":"'Natural Gas'!Z258+'Natural Gas'!Z278","v":19.37},{"$f":"'Natural Gas'!AA258+'Natural Gas'!AA278","v":19.37},{"$f":"'Natural Gas'!AB258+'Natural Gas'!AB278","v":19.37},{"$f":"'Natural Gas'!AC258+'Natural Gas'!AC278","v":19.37},{"$f":"'Natural Gas'!AD258+'Natural Gas'!AD278","v":19.37},{"$f":"'Natural Gas'!AE258+'Natural Gas'!AE278","v":19.37},{"$f":"'Natural Gas'!AF258+'Natural Gas'!AF278","v":19.37},{"$f":"'Natural Gas'!AG258+'Natural Gas'!AG278","v":19.37},{"$f":"'Natural Gas'!AH258+'Natural Gas'!AH278","v":19.37},{"$f":"'Natural Gas'!AI258+'Natural Gas'!AI278","v":19.37},{"$f":"'Natural Gas'!AJ258+'Natural Gas'!AJ278","v":19.37},{"$f":"'Natural Gas'!AK258+'Natural Gas'!AK278","v":19.37},{"$f":"'Natural Gas'!AL258+'Natural Gas'!AL278","v":19.37},{"$f":"'Natural Gas'!AM258+'Natural Gas'!AM278","v":19.37},{"$f":"'Natural Gas'!AN258+'Natural Gas'!AN278","v":19.37},{"$f":"'Natural Gas'!AO258+'Natural Gas'!AO278","v":19.37},{"$f":"'Natural Gas'!AP258+'Natural Gas'!AP278","v":19.37},{"$f":"'Natural Gas'!AQ258+'Natural Gas'!AQ278","v":19.37},{"$f":"'Natural Gas'!AR258+'Natural Gas'!AR278","v":19.37},{"$f":"'Natural Gas'!AS258+'Natural Gas'!AS278","v":19.37}]
["RM3NaCTHighF","RD","Mid",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L259+'Natural Gas'!L279","v":19.37},{"$f":"'Natural Gas'!M259+'Natural Gas'!M279","v":19.37},{"$f":"'Natural Gas'!N259+'Natural Gas'!N279","v":19.37},{"$f":"'Natural Gas'!O259+'Natural Gas'!O279","v":19.37},{"$f":"'Natural Gas'!P259+'Natural Gas'!P279","v":19.37},{"$f":"'Natural Gas'!Q259+'Natural Gas'!Q279","v":19.37},{"$f":"'Natural Gas'!R259+'Natural Gas'!R279","v":19.37},{"$f":"'Natural Gas'!S259+'Natural Gas'!S279","v":19.37},{"$f":"'Natural Gas'!T259+'Natural Gas'!T279","v":19.37},{"$f":"'Natural Gas'!U259+'Natural Gas'!U279","v":19.37},{"$f":"'Natural Gas'!V259+'Natural Gas'!V279","v":19.37},{"$f":"'Natural Gas'!W259+'Natural Gas'!W279","v":19.37},{"$f":"'Natural Gas'!X259+'Natural Gas'!X279","v":19.37},{"$f":"'Natural Gas'!Y259+'Natural Gas'!Y279","v":19.37},{"$f":"'Natural Gas'!Z259+'Natural Gas'!Z279","v":19.37},{"$f":"'Natural Gas'!AA259+'Natural Gas'!AA279","v":19.37},{"$f":"'Natural Gas'!AB259+'Natural Gas'!AB279","v":19.37},{"$f":"'Natural Gas'!AC259+'Natural Gas'!AC279","v":19.37},{"$f":"'Natural Gas'!AD259+'Natural Gas'!AD279","v":19.37},{"$f":"'Natural Gas'!AE259+'Natural Gas'!AE279","v":19.37},{"$f":"'Natural Gas'!AF259+'Natural Gas'!AF279","v":19.37},{"$f":"'Natural Gas'!AG259+'Natural Gas'!AG279","v":19.37},{"$f":"'Natural Gas'!AH259+'Natural Gas'!AH279","v":19.37},{"$f":"'Natural Gas'!AI259+'Natural Gas'!AI279","v":19.37},{"$f":"'Natural Gas'!AJ259+'Natural Gas'!AJ279","v":19.37},{"$f":"'Natural Gas'!AK259+'Natural Gas'!AK279","v":19.37},{"$f":"'Natural Gas'!AL259+'Natural Gas'!AL279","v":19.37},{"$f":"'Natural Gas'!AM259+'Natural Gas'!AM279","v":19.37},{"$f":"'Natural Gas'!AN259+'Natural Gas'!AN279","v":19.37},{"$f":"'Natural Gas'!AO259+'Natural Gas'!AO279","v":19.37},{"$f":"'Natural Gas'!AP259+'Natural Gas'!AP279","v":19.37},{"$f":"'Natural Gas'!AQ259+'Natural Gas'!AQ279","v":19.37},{"$f":"'Natural Gas'!AR259+'Natural Gas'!AR279","v":19.37},{"$f":"'Natural Gas'!AS259+'Natural Gas'!AS279","v":19.37}]
["RH3NaCTHighF","RD","High",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L260+'Natural Gas'!L280","v":19.37},{"$f":"'Natural Gas'!M260+'Natural Gas'!M280","v":19.37},{"$f":"'Natural Gas'!N260+'Natural Gas'!N280","v":19.37},{"$f":"'Natural Gas'!O260+'Natural Gas'!O280","v":19.37},{"$f":"'Natural Gas'!P260+'Natural Gas'!P280","v":19.37},{"$f":"'Natural Gas'!Q260+'Natural Gas'!Q280","v":19.37},{"$f":"'Natural Gas'!R260+'Natural Gas'!R280","v":19.37},{"$f":"'Natural Gas'!S260+'Natural Gas'!S280","v":19.37},{"$f":"'Natural Gas'!T260+'Natural Gas'!T280","v":19.37},{"$f":"'Natural Gas'!U260+'Natural Gas'!U280","v":19.37},{"$f":"'Natural Gas'!V260+'Natural Gas'!V280","v":19.37},{"$f":"'Natural Gas'!W260+'Natural Gas'!W280","v":19.37},{"$f":"'Natural Gas'!X260+'Natural Gas'!X280","v":19.37},{"$f":"'Natural Gas'!Y260+'Natural Gas'!Y280","v":19.37},{"$f":"'Natural Gas'!Z260+'Natural Gas'!Z280","v":19.37},{"$f":"'Natural Gas'!AA260+'Natural Gas'!AA280","v":19.37},{"$f":"'Natural Gas'!AB260+'Natural Gas'!AB280","v":19.37},{"$f":"'Natural Gas'!AC260+'Natural Gas'!AC280","v":19.37},{"$f":"'Natural Gas'!AD260+'Natural Gas'!AD280","v":19.37},{"$f":"'Natural Gas'!AE260+'Natural Gas'!AE280","v":19.37},{"$f":"'Natural Gas'!AF260+'Natural Gas'!AF280","v":19.37},{"$f":"'Natural Gas'!AG260+'Natural Gas'!AG280","v":19.37},{"$f":"'Natural Gas'!AH260+'Natural Gas'!AH280","v":19.37},{"$f":"'Natural Gas'!AI260+'Natural Gas'!AI280","v":19.37},{"$f":"'Natural Gas'!AJ260+'Natural Gas'!AJ280","v":19.37},{"$f":"'Natural Gas'!AK260+'Natural Gas'!AK280","v":19.37},{"$f":"'Natural Gas'!AL260+'Natural Gas'!AL280","v":19.37},{"$f":"'Natural Gas'!AM260+'Natural Gas'!AM280","v":19.37},{"$f":"'Natural Gas'!AN260+'Natural Gas'!AN280","v":19.37},{"$f":"'Natural Gas'!AO260+'Natural Gas'!AO280","v":19.37},{"$f":"'Natural Gas'!AP260+'Natural Gas'!AP280","v":19.37},{"$f":"'Natural Gas'!AQ260+'Natural Gas'!AQ280","v":19.37},{"$f":"'Natural Gas'!AR260+'Natural Gas'!AR280","v":19.37},{"$f":"'Natural Gas'!AS260+'Natural Gas'!AS280","v":19.37}]
["RL3NaCCAvgCF","RD","Low",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L261+'Natural Gas'!L281","v":13.33},{"$f":"'Natural Gas'!M261+'Natural Gas'!M281","v":13.33},{"$f":"'Natural Gas'!N261+'Natural Gas'!N281","v":13.33},{"$f":"'Natural Gas'!O261+'Natural Gas'!O281","v":13.33},{"$f":"'Natural Gas'!P261+'Natural Gas'!P281","v":13.33},{"$f":"'Natural Gas'!Q261+'Natural Gas'!Q281","v":13.33},{"$f":"'Natural Gas'!R261+'Natural Gas'!R281","v":13.33},{"$f":"'Natural Gas'!S261+'Natural Gas'!S281","v":13.33},{"$f":"'Natural Gas'!T261+'Natural Gas'!T281","v":13.33},{"$f":"'Natural Gas'!U261+'Natural Gas'!U281","v":13.33},{"$f":"'Natural Gas'!V261+'Natural Gas'!V281","v":13.33},{"$f":"'Natural Gas'!W261+'Natural Gas'!W281","v":13.33},{"$f":"'Natural Gas'!X261+'Natural Gas'!X281","v":13.33},{"$f":"'Natural Gas'!Y261+'Natural Gas'!Y281","v":13.33},{"$f":"'Natural Gas'!Z261+'Natural Gas'!Z281","v":13.33},{"$f":"'Natural Gas'!AA261+'Natural Gas'!AA281","v":13.33},{"$f":"'Natural Gas'!AB261+'Natural Gas'!AB281","v":13.33},{"$f":"'Natural Gas'!AC261+'Natural Gas'!AC281","v":13.33},{"$f":"'Natural Gas'!AD261+'Natural Gas'!AD281","v":13.33},{"$f":"'Natural Gas'!AE261+'Natural Gas'!AE281","v":13.33},{"$f":"'Natural Gas'!AF261+'Natural Gas'!AF281","v":13.33},{"$f":"'Natural Gas'!AG261+'Natural Gas'!AG281","v":13.33},{"$f":"'Natural Gas'!AH261+'Natural Gas'!AH281","v":13.33},{"$f":"'Natural Gas'!AI261+'Natural Gas'!AI281","v":13.33},{"$f":"'Natural Gas'!AJ261+'Natural Gas'!AJ281","v":13.33},{"$f":"'Natural Gas'!AK261+'Natural Gas'!AK281","v":13.33},{"$f":"'Natural Gas'!AL261+'Natural Gas'!AL281","v":13.33},{"$f":"'Natural Gas'!AM261+'Natural Gas'!AM281","v":13.33},{"$f":"'Natural Gas'!AN261+'Natural Gas'!AN281","v":13.33},{"$f":"'Natural Gas'!AO261+'Natural Gas'!AO281","v":13.33},{"$f":"'Natural Gas'!AP261+'Natural Gas'!AP281","v":13.33},{"$f":"'Natural Gas'!AQ261+'Natural Gas'!AQ281","v":13.33},{"$f":"'Natural Gas'!AR261+'Natural Gas'!AR281","v":13.33},{"$f":"'Natural Gas'!AS261+'Natural Gas'!AS281","v":13.33}]
["RM3NaCCAvgCF","RD","Mid",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L262+'Natural Gas'!L282","v":13.33},{"$f":"'Natural Gas'!M262+'Natural Gas'!M282","v":13.33},{"$f":"'Natural Gas'!N262+'Natural Gas'!N282","v":13.33},{"$f":"'Natural Gas'!O262+'Natural Gas'!O282","v":13.33},{"$f":"'Natural Gas'!P262+'Natural Gas'!P282","v":13.33},{"$f":"'Natural Gas'!Q262+'Natural Gas'!Q282","v":13.33},{"$f":"'Natural Gas'!R262+'Natural Gas'!R282","v":13.33},{"$f":"'Natural Gas'!S262+'Natural Gas'!S282","v":13.33},{"$f":"'Natural Gas'!T262+'Natural Gas'!T282","v":13.33},{"$f":"'Natural Gas'!U262+'Natural Gas'!U282","v":13.33},{"$f":"'Natural Gas'!V262+'Natural Gas'!V282","v":13.33},{"$f":"'Natural Gas'!W262+'Natural Gas'!W282","v":13.33},{"$f":"'Natural Gas'!X262+'Natural Gas'!X282","v":13.33},{"$f":"'Natural Gas'!Y262+'Natural Gas'!Y282","v":13.33},{"$f":"'Natural Gas'!Z262+'Natural Gas'!Z282","v":13.33},{"$f":"'Natural Gas'!AA262+'Natural Gas'!AA282","v":13.33},{"$f":"'Natural Gas'!AB262+'Natural Gas'!AB282","v":13.33},{"$f":"'Natural Gas'!AC262+'Natural Gas'!AC282","v":13.33},{"$f":"'Natural Gas'!AD262+'Natural Gas'!AD282","v":13.33},{"$f":"'Natural Gas'!AE262+'Natural Gas'!AE282","v":13.33},{"$f":"'Natural Gas'!AF262+'Natural Gas'!AF282","v":13.33},{"$f":"'Natural Gas'!AG262+'Natural Gas'!AG282","v":13.33},{"$f":"'Natural Gas'!AH262+'Natural Gas'!AH282","v":13.33},{"$f":"'Natural Gas'!AI262+'Natural Gas'!AI282","v":13.33},{"$f":"'Natural Gas'!AJ262+'Natural Gas'!AJ282","v":13.33},{"$f":"'Natural Gas'!AK262+'Natural Gas'!AK282","v":13.33},{"$f":"'Natural Gas'!AL262+'Natural Gas'!AL282","v":13.33},{"$f":"'Natural Gas'!AM262+'Natural Gas'!AM282","v":13.33},{"$f":"'Natural Gas'!AN262+'Natural Gas'!AN282","v":13.33},{"$f":"'Natural Gas'!AO262+'Natural Gas'!AO282","v":13.33},{"$f":"'Natural Gas'!AP262+'Natural Gas'!AP282","v":13.33},{"$f":"'Natural Gas'!AQ262+'Natural Gas'!AQ282","v":13.33},{"$f":"'Natural Gas'!AR262+'Natural Gas'!AR282","v":13.33},{"$f":"'Natural Gas'!AS262+'Natural Gas'!AS282","v":13.33}]
["RH3NaCCAvgCF","RD","High",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L263+'Natural Gas'!L283","v":13.33},{"$f":"'Natural Gas'!M263+'Natural Gas'!M283","v":13.33},{"$f":"'Natural Gas'!N263+'Natural Gas'!N283","v":13.33},{"$f":"'Natural Gas'!O263+'Natural Gas'!O283","v":13.33},{"$f":"'Natural Gas'!P263+'Natural Gas'!P283","v":13.33},{"$f":"'Natural Gas'!Q263+'Natural Gas'!Q283","v":13.33},{"$f":"'Natural Gas'!R263+'Natural Gas'!R283","v":13.33},{"$f":"'Natural Gas'!S263+'Natural Gas'!S283","v":13.33},{"$f":"'Natural Gas'!T263+'Natural Gas'!T283","v":13.33},{"$f":"'Natural Gas'!U263+'Natural Gas'!U283","v":13.33},{"$f":"'Natural Gas'!V263+'Natural Gas'!V283","v":13.33},{"$f":"'Natural Gas'!W263+'Natural Gas'!W283","v":13.33},{"$f":"'Natural Gas'!X263+'Natural Gas'!X283","v":13.33},{"$f":"'Natural Gas'!Y263+'Natural Gas'!Y283","v":13.33},{"$f":"'Natural Gas'!Z263+'Natural Gas'!Z283","v":13.33},{"$f":"'Natural Gas'!AA263+'Natural Gas'!AA283","v":13.33},{"$f":"'Natural Gas'!AB263+'Natural Gas'!AB283","v":13.33},{"$f":"'Natural Gas'!AC263+'Natural Gas'!AC283","v":13.33},{"$f":"'Natural Gas'!AD263+'Natural Gas'!AD283","v":13.33},{"$f":"'Natural Gas'!AE263+'Natural Gas'!AE283","v":13.33},{"$f":"'Natural Gas'!AF263+'Natural Gas'!AF283","v":13.33},{"$f":"'Natural Gas'!AG263+'Natural Gas'!AG283","v":13.33},{"$f":"'Natural Gas'!AH263+'Natural Gas'!AH283","v":13.33},{"$f":"'Natural Gas'!AI263+'Natural Gas'!AI283","v":13.33},{"$f":"'Natural Gas'!AJ263+'Natural Gas'!AJ283","v":13.33},{"$f":"'Natural Gas'!AK263+'Natural Gas'!AK283","v":13.33},{"$f":"'Natural Gas'!AL263+'Natural Gas'!AL283","v":13.33},{"$f":"'Natural Gas'!AM263+'Natural Gas'!AM283","v":13.33},{"$f":"'Natural Gas'!AN263+'Natural Gas'!AN283","v":13.33},{"$f":"'Natural Gas'!AO263+'Natural Gas'!AO283","v":13.33},{"$f":"'Natural Gas'!AP263+'Natural Gas'!AP283","v":13.33},{"$f":"'Natural Gas'!AQ263+'Natural Gas'!AQ283","v":13.33},{"$f":"'Natural Gas'!AR263+'Natural Gas'!AR283","v":13.33},{"$f":"'Natural Gas'!AS263+'Natural Gas'!AS283","v":13.33}]
["RL3NaCCHighF","RD","Low",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L264+'Natural Gas'!L284","v":13.33},{"$f":"'Natural Gas'!M264+'Natural Gas'!M284","v":13.33},{"$f":"'Natural Gas'!N264+'Natural Gas'!N284","v":13.33},{"$f":"'Natural Gas'!O264+'Natural Gas'!O284","v":13.33},{"$f":"'Natural Gas'!P264+'Natural Gas'!P284","v":13.33},{"$f":"'Natural Gas'!Q264+'Natural Gas'!Q284","v":13.33},{"$f":"'Natural Gas'!R264+'Natural Gas'!R284","v":13.33},{"$f":"'Natural Gas'!S264+'Natural Gas'!S284","v":13.33},{"$f":"'Natural Gas'!T264+'Natural Gas'!T284","v":13.33},{"$f":"'Natural Gas'!U264+'Natural Gas'!U284","v":13.33},{"$f":"'Natural Gas'!V264+'Natural Gas'!V284","v":13.33},{"$f":"'Natural Gas'!W264+'Natural Gas'!W284","v":13.33},{"$f":"'Natural Gas'!X264+'Natural Gas'!X284","v":13.33},{"$f":"'Natural Gas'!Y264+'Natural Gas'!Y284","v":13.33},{"$f":"'Natural Gas'!Z264+'Natural Gas'!Z284","v":13.33},{"$f":"'Natural Gas'!AA264+'Natural Gas'!AA284","v":13.33},{"$f":"'Natural Gas'!AB264+'Natural Gas'!AB284","v":13.33},{"$f":"'Natural Gas'!AC264+'Natural Gas'!AC284","v":13.33},{"$f":"'Natural Gas'!AD264+'Natural Gas'!AD284","v":13.33},{"$f":"'Natural Gas'!AE264+'Natural Gas'!AE284","v":13.33},{"$f":"'Natural Gas'!AF264+'Natural Gas'!AF284","v":13.33},{"$f":"'Natural Gas'!AG264+'Natural Gas'!AG284","v":13.33},{"$f":"'Natural Gas'!AH264+'Natural Gas'!AH284","v":13.33},{"$f":"'Natural Gas'!AI264+'Natural Gas'!AI284","v":13.33},{"$f":"'Natural Gas'!AJ264+'Natural Gas'!AJ284","v":13.33},{"$f":"'Natural Gas'!AK264+'Natural Gas'!AK284","v":13.33},{"$f":"'Natural Gas'!AL264+'Natural Gas'!AL284","v":13.33},{"$f":"'Natural Gas'!AM264+'Natural Gas'!AM284","v":13.33},{"$f":"'Natural Gas'!AN264+'Natural Gas'!AN284","v":13.33},{"$f":"'Natural Gas'!AO264+'Natural Gas'!AO284","v":13.33},{"$f":"'Natural Gas'!AP264+'Natural Gas'!AP284","v":13.33},{"$f":"'Natural Gas'!AQ264+'Natural Gas'!AQ284","v":13.33},{"$f":"'Natural Gas'!AR264+'Natural Gas'!AR284","v":13.33},{"$f":"'Natural Gas'!AS264+'Natural Gas'!AS284","v":13.33}]
["RM3NaCCHighF","RD","Mid",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L265+'Natural Gas'!L285","v":13.33},{"$f":"'Natural Gas'!M265+'Natural Gas'!M285","v":13.33},{"$f":"'Natural Gas'!N265+'Natural Gas'!N285","v":13.33},{"$f":"'Natural Gas'!O265+'Natural Gas'!O285","v":13.33},{"$f":"'Natural Gas'!P265+'Natural Gas'!P285","v":13.33},{"$f":"'Natural Gas'!Q265+'Natural Gas'!Q285","v":13.33},{"$f":"'Natural Gas'!R265+'Natural Gas'!R285","v":13.33},{"$f":"'Natural Gas'!S265+'Natural Gas'!S285","v":13.33},{"$f":"'Natural Gas'!T265+'Natural Gas'!T285","v":13.33},{"$f":"'Natural Gas'!U265+'Natural Gas'!U285","v":13.33},{"$f":"'Natural Gas'!V265+'Natural Gas'!V285","v":13.33},{"$f":"'Natural Gas'!W265+'Natural Gas'!W285","v":13.33},{"$f":"'Natural Gas'!X265+'Natural Gas'!X285","v":13.33},{"$f":"'Natural Gas'!Y265+'Natural Gas'!Y285","v":13.33},{"$f":"'Natural Gas'!Z265+'Natural Gas'!Z285","v":13.33},{"$f":"'Natural Gas'!AA265+'Natural Gas'!AA285","v":13.33},{"$f":"'Natural Gas'!AB265+'Natural Gas'!AB285","v":13.33},{"$f":"'Natural Gas'!AC265+'Natural Gas'!AC285","v":13.33},{"$f":"'Natural Gas'!AD265+'Natural Gas'!AD285","v":13.33},{"$f":"'Natural Gas'!AE265+'Natural Gas'!AE285","v":13.33},{"$f":"'Natural Gas'!AF265+'Natural Gas'!AF285","v":13.33},{"$f":"'Natural Gas'!AG265+'Natural Gas'!AG285","v":13.33},{"$f":"'Natural Gas'!AH265+'Natural Gas'!AH285","v":13.33},{"$f":"'Natural Gas'!AI265+'Natural Gas'!AI285","v":13.33},{"$f":"'Natural Gas'!AJ265+'Natural Gas'!AJ285","v":13.33},{"$f":"'Natural Gas'!AK265+'Natural Gas'!AK285","v":13.33},{"$f":"'Natural Gas'!AL265+'Natural Gas'!AL285","v":13.33},{"$f":"'Natural Gas'!AM265+'Natural Gas'!AM285","v":13.33},{"$f":"'Natural Gas'!AN265+'Natural Gas'!AN285","v":13.33},{"$f":"'Natural Gas'!AO265+'Natural Gas'!AO285","v":13.33},{"$f":"'Natural Gas'!AP265+'Natural Gas'!AP285","v":13.33},{"$f":"'Natural Gas'!AQ265+'Natural Gas'!AQ285","v":13.33},{"$f":"'Natural Gas'!AR265+'Natural Gas'!AR285","v":13.33},{"$f":"'Natural Gas'!AS265+'Natural Gas'!AS285","v":13.33}]
["RH3NaCCHighF","RD","High",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L266+'Natural Gas'!L286","v":13.33},{"$f":"'Natural Gas'!M266+'Natural Gas'!M286","v":13.33},{"$f":"'Natural Gas'!N266+'Natural Gas'!N286","v":13.33},{"$f":"'Natural Gas'!O266+'Natural Gas'!O286","v":13.33},{"$f":"'Natural Gas'!P266+'Natural Gas'!P286","v":13.33},{"$f":"'Natural Gas'!Q266+'Natural Gas'!Q286","v":13.33},{"$f":"'Natural Gas'!R266+'Natural Gas'!R286","v":13.33},{"$f":"'Natural Gas'!S266+'Natural Gas'!S286","v":13.33},{"$f":"'Natural Gas'!T266+'Natural Gas'!T286","v":13.33},{"$f":"'Natural Gas'!U266+'Natural Gas'!U286","v":13.33},{"$f":"'Natural Gas'!V266+'Natural Gas'!V286","v":13.33},{"$f":"'Natural Gas'!W266+'Natural Gas'!W286","v":13.33},{"$f":"'Natural Gas'!X266+'Natural Gas'!X286","v":13.33},{"$f":"'Natural Gas'!Y266+'Natural Gas'!Y286","v":13.33},{"$f":"'Natural Gas'!Z266+'Natural Gas'!Z286","v":13.33},{"$f":"'Natural Gas'!AA266+'Natural Gas'!AA286","v":13.33},{"$f":"'Natural Gas'!AB266+'Natural Gas'!AB286","v":13.33},{"$f":"'Natural Gas'!AC266+'Natural Gas'!AC286","v":13.33},{"$f":"'Natural Gas'!AD266+'Natural Gas'!AD286","v":13.33},{"$f":"'Natural Gas'!AE266+'Natural Gas'!AE286","v":13.33},{"$f":"'Natural Gas'!AF266+'Natural Gas'!AF286","v":13.33},{"$f":"'Natural Gas'!AG266+'Natural Gas'!AG286","v":13.33},{"$f":"'Natural Gas'!AH266+'Natural Gas'!AH286","v":13.33},{"$f":"'Natural Gas'!AI266+'Natural Gas'!AI286","v":13.33},{"$f":"'Natural Gas'!AJ266+'Natural Gas'!AJ286","v":13.33},{"$f":"'Natural Gas'!AK266+'Natural Gas'!AK286","v":13.33},{"$f":"'Natural Gas'!AL266+'Natural Gas'!AL286","v":13.33},{"$f":"'Natural Gas'!AM266+'Natural Gas'!AM286","v":13.33},{"$f":"'Natural Gas'!AN266+'Natural Gas'!AN286","v":13.33},{"$f":"'Natural Gas'!AO266+'Natural Gas'!AO286","v":13.33},{"$f":"'Natural Gas'!AP266+'Natural Gas'!AP286","v":13.33},{"$f":"'Natural Gas'!AQ266+'Natural Gas'!AQ286","v":13.33},{"$f":"'Natural Gas'!AR266+'Natural Gas'!AR286","v":13.33},{"$f":"'Natural Gas'!AS266+'Natural Gas'!AS286","v":13.33}]
["RL3NaCCCCSAF","RD","Low",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L267+'Natural Gas'!L287","v":40.799999999999997},{"$f":"'Natural Gas'!M267+'Natural Gas'!M287","v":40.799999999999997},{"$f":"'Natural Gas'!N267+'Natural Gas'!N287","v":40.799999999999997},{"$f":"'Natural Gas'!O267+'Natural Gas'!O287","v":40.799999999999997},{"$f":"'Natural Gas'!P267+'Natural Gas'!P287","v":40.799999999999997},{"$f":"'Natural Gas'!Q267+'Natural Gas'!Q287","v":40.799999999999997},{"$f":"'Natural Gas'!R267+'Natural Gas'!R287","v":40.799999999999997},{"$f":"'Natural Gas'!S267+'Natural Gas'!S287","v":40.799999999999997},{"$f":"'Natural Gas'!T267+'Natural Gas'!T287","v":40.799999999999997},{"$f":"'Natural Gas'!U267+'Natural Gas'!U287","v":40.799999999999997},{"$f":"'Natural Gas'!V267+'Natural Gas'!V287","v":40.799999999999997},{"$f":"'Natural Gas'!W267+'Natural Gas'!W287","v":40.799999999999997},{"$f":"'Natural Gas'!X267+'Natural Gas'!X287","v":40.799999999999997},{"$f":"'Natural Gas'!Y267+'Natural Gas'!Y287","v":40.799999999999997},{"$f":"'Natural Gas'!Z267+'Natural Gas'!Z287","v":40.799999999999997},{"$f":"'Natural Gas'!AA267+'Natural Gas'!AA287","v":40.799999999999997},{"$f":"'Natural Gas'!AB267+'Natural Gas'!AB287","v":40.799999999999997},{"$f":"'Natural Gas'!AC267+'Natural Gas'!AC287","v":40.799999999999997},{"$f":"'Natural Gas'!AD267+'Natural Gas'!AD287","v":40.799999999999997},{"$f":"'Natural Gas'!AE267+'Natural Gas'!AE287","v":40.799999999999997},{"$f":"'Natural Gas'!AF267+'Natural Gas'!AF287","v":40.799999999999997},{"$f":"'Natural Gas'!AG267+'Natural Gas'!AG287","v":40.799999999999997},{"$f":"'Natural Gas'!AH267+'Natural Gas'!AH287","v":40.799999999999997},{"$f":"'Natural Gas'!AI267+'Natural Gas'!AI287","v":40.799999999999997},{"$f":"'Natural Gas'!AJ267+'Natural Gas'!AJ287","v":40.799999999999997},{"$f":"'Natural Gas'!AK267+'Natural Gas'!AK287","v":40.799999999999997},{"$f":"'Natural Gas'!AL267+'Natural Gas'!AL287","v":40.799999999999997},{"$f":"'Natural Gas'!AM267+'Natural Gas'!AM287","v":40.799999999999997},{"$f":"'Natural Gas'!AN267+'Natural Gas'!AN287","v":40.799999999999997},{"$f":"'Natural Gas'!AO267+'Natural Gas'!AO287","v":40.799999999999997},{"$f":"'Natural Gas'!AP267+'Natural Gas'!AP287","v":40.799999999999997},{"$f":"'Natural Gas'!AQ267+'Natural Gas'!AQ287","v":40.799999999999997},{"$f":"'Natural Gas'!AR267+'Natural Gas'!AR287","v":40.799999999999997},{"$f":"'Natural Gas'!AS267+'Natural Gas'!AS287","v":40.799999999999997}]
["RM3NaCCCCSAF","RD","Mid",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L268+'Natural Gas'!L288","v":40.799999999999997},{"$f":"'Natural Gas'!M268+'Natural Gas'!M288","v":40.799999999999997},{"$f":"'Natural Gas'!N268+'Natural Gas'!N288","v":40.799999999999997},{"$f":"'Natural Gas'!O268+'Natural Gas'!O288","v":40.799999999999997},{"$f":"'Natural Gas'!P268+'Natural Gas'!P288","v":40.799999999999997},{"$f":"'Natural Gas'!Q268+'Natural Gas'!Q288","v":40.799999999999997},{"$f":"'Natural Gas'!R268+'Natural Gas'!R288","v":40.799999999999997},{"$f":"'Natural Gas'!S268+'Natural Gas'!S288","v":40.799999999999997},{"$f":"'Natural Gas'!T268+'Natural Gas'!T288","v":40.799999999999997},{"$f":"'Natural Gas'!U268+'Natural Gas'!U288","v":40.799999999999997},{"$f":"'Natural Gas'!V268+'Natural Gas'!V288","v":40.799999999999997},{"$f":"'Natural Gas'!W268+'Natural Gas'!W288","v":40.799999999999997},{"$f":"'Natural Gas'!X268+'Natural Gas'!X288","v":40.799999999999997},{"$f":"'Natural Gas'!Y268+'Natural Gas'!Y288","v":40.799999999999997},{"$f":"'Natural Gas'!Z268+'Natural Gas'!Z288","v":40.799999999999997},{"$f":"'Natural Gas'!AA268+'Natural Gas'!AA288","v":40.799999999999997},{"$f":"'Natural Gas'!AB268+'Natural Gas'!AB288","v":40.799999999999997},{"$f":"'Natural Gas'!AC268+'Natural Gas'!AC288","v":40.799999999999997},{"$f":"'Natural Gas'!AD268+'Natural Gas'!AD288","v":40.799999999999997},{"$f":"'Natural Gas'!AE268+'Natural Gas'!AE288","v":40.799999999999997},{"$f":"'Natural Gas'!AF268+'Natural Gas'!AF288","v":40.799999999999997},{"$f":"'Natural Gas'!AG268+'Natural Gas'!AG288","v":40.799999999999997},{"$f":"'Natural Gas'!AH268+'Natural Gas'!AH288","v":40.799999999999997},{"$f":"'Natural Gas'!AI268+'Natural Gas'!AI288","v":40.799999999999997},{"$f":"'Natural Gas'!AJ268+'Natural Gas'!AJ288","v":40.799999999999997},{"$f":"'Natural Gas'!AK268+'Natural Gas'!AK288","v":40.799999999999997},{"$f":"'Natural Gas'!AL268+'Natural Gas'!AL288","v":40.799999999999997},{"$f":"'Natural Gas'!AM268+'Natural Gas'!AM288","v":40.799999999999997},{"$f":"'Natural Gas'!AN268+'Natural Gas'!AN288","v":40.799999999999997},{"$f":"'Natural Gas'!AO268+'Natural Gas'!AO288","v":40.799999999999997},{"$f":"'Natural Gas'!AP268+'Natural Gas'!AP288","v":40.799999999999997},{"$f":"'Natural Gas'!AQ268+'Natural Gas'!AQ288","v":40.799999999999997},{"$f":"'Natural Gas'!AR268+'Natural Gas'!AR288","v":40.799999999999997},{"$f":"'Natural Gas'!AS268+'Natural Gas'!AS288","v":40.799999999999997}]
["RH3NaCCCCSAF","RD","High",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L269+'Natural Gas'!L289","v":40.799999999999997},{"$f":"'Natural Gas'!M269+'Natural Gas'!M289","v":40.799999999999997},{"$f":"'Natural Gas'!N269+'Natural Gas'!N289","v":40.799999999999997},{"$f":"'Natural Gas'!O269+'Natural Gas'!O289","v":40.799999999999997},{"$f":"'Natural Gas'!P269+'Natural Gas'!P289","v":40.799999999999997},{"$f":"'Natural Gas'!Q269+'Natural Gas'!Q289","v":40.799999999999997},{"$f":"'Natural Gas'!R269+'Natural Gas'!R289","v":40.799999999999997},{"$f":"'Natural Gas'!S269+'Natural Gas'!S289","v":40.799999999999997},{"$f":"'Natural Gas'!T269+'Natural Gas'!T289","v":40.799999999999997},{"$f":"'Natural Gas'!U269+'Natural Gas'!U289","v":40.799999999999997},{"$f":"'Natural Gas'!V269+'Natural Gas'!V289","v":40.799999999999997},{"$f":"'Natural Gas'!W269+'Natural Gas'!W289","v":40.799999999999997},{"$f":"'Natural Gas'!X269+'Natural Gas'!X289","v":40.799999999999997},{"$f":"'Natural Gas'!Y269+'Natural Gas'!Y289","v":40.799999999999997},{"$f":"'Natural Gas'!Z269+'Natural Gas'!Z289","v":40.799999999999997},{"$f":"'Natural Gas'!AA269+'Natural Gas'!AA289","v":40.799999999999997},{"$f":"'Natural Gas'!AB269+'Natural Gas'!AB289","v":40.799999999999997},{"$f":"'Natural Gas'!AC269+'Natural Gas'!AC289","v":40.799999999999997},{"$f":"'Natural Gas'!AD269+'Natural Gas'!AD289","v":40.799999999999997},{"$f":"'Natural Gas'!AE269+'Natural Gas'!AE289","v":40.799999999999997},{"$f":"'Natural Gas'!AF269+'Natural Gas'!AF289","v":40.799999999999997},{"$f":"'Natural Gas'!AG269+'Natural Gas'!AG289","v":40.799999999999997},{"$f":"'Natural Gas'!AH269+'Natural Gas'!AH289","v":40.799999999999997},{"$f":"'Natural Gas'!AI269+'Natural Gas'!AI289","v":40.799999999999997},{"$f":"'Natural Gas'!AJ269+'Natural Gas'!AJ289","v":40.799999999999997},{"$f":"'Natural Gas'!AK269+'Natural Gas'!AK289","v":40.799999999999997},{"$f":"'Natural Gas'!AL269+'Natural Gas'!AL289","v":40.799999999999997},{"$f":"'Natural Gas'!AM269+'Natural Gas'!AM289","v":40.799999999999997},{"$f":"'Natural Gas'!AN269+'Natural Gas'!AN289","v":40.799999999999997},{"$f":"'Natural Gas'!AO269+'Natural Gas'!AO289","v":40.799999999999997},{"$f":"'Natural Gas'!AP269+'Natural Gas'!AP289","v":40.799999999999997},{"$f":"'Natural Gas'!AQ269+'Natural Gas'!AQ289","v":40.799999999999997},{"$f":"'Natural Gas'!AR269+'Natural Gas'!AR289","v":40.799999999999997},{"$f":"'Natural Gas'!AS269+'Natural Gas'!AS289","v":40.799999999999997}]
["RL3NaCCCCSHF","RD","Low",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L270+'Natural Gas'!L290","v":40.799999999999997},{"$f":"'Natural Gas'!M270+'Natural Gas'!M290","v":40.799999999999997},{"$f":"'Natural Gas'!N270+'Natural Gas'!N290","v":40.799999999999997},{"$f":"'Natural Gas'!O270+'Natural Gas'!O290","v":40.799999999999997},{"$f":"'Natural Gas'!P270+'Natural Gas'!P290","v":40.799999999999997},{"$f":"'Natural Gas'!Q270+'Natural Gas'!Q290","v":40.799999999999997},{"$f":"'Natural Gas'!R270+'Natural Gas'!R290","v":40.799999999999997},{"$f":"'Natural Gas'!S270+'Natural Gas'!S290","v":40.799999999999997},{"$f":"'Natural Gas'!T270+'Natural Gas'!T290","v":40.799999999999997},{"$f":"'Natural Gas'!U270+'Natural Gas'!U290","v":40.799999999999997},{"$f":"'Natural Gas'!V270+'Natural Gas'!V290","v":40.799999999999997},{"$f":"'Natural Gas'!W270+'Natural Gas'!W290","v":40.799999999999997},{"$f":"'Natural Gas'!X270+'Natural Gas'!X290","v":40.799999999999997},{"$f":"'Natural Gas'!Y270+'Natural Gas'!Y290","v":40.799999999999997},{"$f":"'Natural Gas'!Z270+'Natural Gas'!Z290","v":40.799999999999997},{"$f":"'Natural Gas'!AA270+'Natural Gas'!AA290","v":40.799999999999997},{"$f":"'Natural Gas'!AB270+'Natural Gas'!AB290","v":40.799999999999997},{"$f":"'Natural Gas'!AC270+'Natural Gas'!AC290","v":40.799999999999997},{"$f":"'Natural Gas'!AD270+'Natural Gas'!AD290","v":40.799999999999997},{"$f":"'Natural Gas'!AE270+'Natural Gas'!AE290","v":40.799999999999997},{"$f":"'Natural Gas'!AF270+'Natural Gas'!AF290","v":40.799999999999997},{"$f":"'Natural Gas'!AG270+'Natural Gas'!AG290","v":40.799999999999997},{"$f":"'Natural Gas'!AH270+'Natural Gas'!AH290","v":40.799999999999997},{"$f":"'Natural Gas'!AI270+'Natural Gas'!AI290","v":40.799999999999997},{"$f":"'Natural Gas'!AJ270+'Natural Gas'!AJ290","v":40.799999999999997},{"$f":"'Natural Gas'!AK270+'Natural Gas'!AK290","v":40.799999999999997},{"$f":"'Natural Gas'!AL270+'Natural Gas'!AL290","v":40.799999999999997},{"$f":"'Natural Gas'!AM270+'Natural Gas'!AM290","v":40.799999999999997},{"$f":"'Natural Gas'!AN270+'Natural Gas'!AN290","v":40.799999999999997},{"$f":"'Natural Gas'!AO270+'Natural Gas'!AO290","v":40.799999999999997},{"$f":"'Natural Gas'!AP270+'Natural Gas'!AP290","v":40.799999999999997},{"$f":"'Natural Gas'!AQ270+'Natural Gas'!AQ290","v":40.799999999999997},{"$f":"'Natural Gas'!AR270+'Natural Gas'!AR290","v":40.799999999999997},{"$f":"'Natural Gas'!AS270+'Natural Gas'!AS290","v":40.799999999999997}]
["RM3NaCCCCSHF","RD","Mid",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L271+'Natural Gas'!L291","v":40.799999999999997},{"$f":"'Natural Gas'!M271+'Natural Gas'!M291","v":40.799999999999997},{"$f":"'Natural Gas'!N271+'Natural Gas'!N291","v":40.799999999999997},{"$f":"'Natural Gas'!O271+'Natural Gas'!O291","v":40.799999999999997},{"$f":"'Natural Gas'!P271+'Natural Gas'!P291","v":40.799999999999997},{"$f":"'Natural Gas'!Q271+'Natural Gas'!Q291","v":40.799999999999997},{"$f":"'Natural Gas'!R271+'Natural Gas'!R291","v":40.799999999999997},{"$f":"'Natural Gas'!S271+'Natural Gas'!S291","v":40.799999999999997},{"$f":"'Natural Gas'!T271+'Natural Gas'!T291","v":40.799999999999997},{"$f":"'Natural Gas'!U271+'Natural Gas'!U291","v":40.799999999999997},{"$f":"'Natural Gas'!V271+'Natural Gas'!V291","v":40.799999999999997},{"$f":"'Natural Gas'!W271+'Natural Gas'!W291","v":40.799999999999997},{"$f":"'Natural Gas'!X271+'Natural Gas'!X291","v":40.799999999999997},{"$f":"'Natural Gas'!Y271+'Natural Gas'!Y291","v":40.799999999999997},{"$f":"'Natural Gas'!Z271+'Natural Gas'!Z291","v":40.799999999999997},{"$f":"'Natural Gas'!AA271+'Natural Gas'!AA291","v":40.799999999999997},{"$f":"'Natural Gas'!AB271+'Natural Gas'!AB291","v":40.799999999999997},{"$f":"'Natural Gas'!AC271+'Natural Gas'!AC291","v":40.799999999999997},{"$f":"'Natural Gas'!AD271+'Natural Gas'!AD291","v":40.799999999999997},{"$f":"'Natural Gas'!AE271+'Natural Gas'!AE291","v":40.799999999999997},{"$f":"'Natural Gas'!AF271+'Natural Gas'!AF291","v":40.799999999999997},{"$f":"'Natural Gas'!AG271+'Natural Gas'!AG291","v":40.799999999999997},{"$f":"'Natural Gas'!AH271+'Natural Gas'!AH291","v":40.799999999999997},{"$f":"'Natural Gas'!AI271+'Natural Gas'!AI291","v":40.799999999999997},{"$f":"'Natural Gas'!AJ271+'Natural Gas'!AJ291","v":40.799999999999997},{"$f":"'Natural Gas'!AK271+'Natural Gas'!AK291","v":40.799999999999997},{"$f":"'Natural Gas'!AL271+'Natural Gas'!AL291","v":40.799999999999997},{"$f":"'Natural Gas'!AM271+'Natural Gas'!AM291","v":40.799999999999997},{"$f":"'Natural Gas'!AN271+'Natural Gas'!AN291","v":40.799999999999997},{"$f":"'Natural Gas'!AO271+'Natural Gas'!AO291","v":40.799999999999997},{"$f":"'Natural Gas'!AP271+'Natural Gas'!AP291","v":40.799999999999997},{"$f":"'Natural Gas'!AQ271+'Natural Gas'!AQ291","v":40.799999999999997},{"$f":"'Natural Gas'!AR271+'Natural Gas'!AR291","v":40.799999999999997},{"$f":"'Natural Gas'!AS271+'Natural Gas'!AS291","v":40.799999999999997}]
["RH3NaCCCCSHF","RD","High",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L272+'Natural Gas'!L292","v":40.799999999999997},{"$f":"'Natural Gas'!M272+'Natural Gas'!M292","v":40.799999999999997},{"$f":"'Natural Gas'!N272+'Natural Gas'!N292","v":40.799999999999997},{"$f":"'Natural Gas'!O272+'Natural Gas'!O292","v":40.799999999999997},{"$f":"'Natural Gas'!P272+'Natural Gas'!P292","v":40.799999999999997},{"$f":"'Natural Gas'!Q272+'Natural Gas'!Q292","v":40.799999999999997},{"$f":"'Natural Gas'!R272+'Natural Gas'!R292","v":40.799999999999997},{"$f":"'Natural Gas'!S272+'Natural Gas'!S292","v":40.799999999999997},{"$f":"'Natural Gas'!T272+'Natural Gas'!T292","v":40.799999999999997},{"$f":"'Natural Gas'!U272+'Natural Gas'!U292","v":40.799999999999997},{"$f":"'Natural Gas'!V272+'Natural Gas'!V292","v":40.799999999999997},{"$f":"'Natural Gas'!W272+'Natural Gas'!W292","v":40.799999999999997},{"$f":"'Natural Gas'!X272+'Natural Gas'!X292","v":40.799999999999997},{"$f":"'Natural Gas'!Y272+'Natural Gas'!Y292","v":40.799999999999997},{"$f":"'Natural Gas'!Z272+'Natural Gas'!Z292","v":40.799999999999997},{"$f":"'Natural Gas'!AA272+'Natural Gas'!AA292","v":40.799999999999997},{"$f":"'Natural Gas'!AB272+'Natural Gas'!AB292","v":40.799999999999997},{"$f":"'Natural Gas'!AC272+'Natural Gas'!AC292","v":40.799999999999997},{"$f":"'Natural Gas'!AD272+'Natural Gas'!AD292","v":40.799999999999997},{"$f":"'Natural Gas'!AE272+'Natural Gas'!AE292","v":40.799999999999997},{"$f":"'Natural Gas'!AF272+'Natural Gas'!AF292","v":40.799999999999997},{"$f":"'Natural Gas'!AG272+'Natural Gas'!AG292","v":40.799999999999997},{"$f":"'Natural Gas'!AH272+'Natural Gas'!AH292","v":40.799999999999997},{"$f":"'Natural Gas'!AI272+'Natural Gas'!AI292","v":40.799999999999997},{"$f":"'Natural Gas'!AJ272+'Natural Gas'!AJ292","v":40.799999999999997},{"$f":"'Natural Gas'!AK272+'Natural Gas'!AK292","v":40.799999999999997},{"$f":"'Natural Gas'!AL272+'Natural Gas'!AL292","v":40.799999999999997},{"$f":"'Natural Gas'!AM272+'Natural Gas'!AM292","v":40.799999999999997},{"$f":"'Natural Gas'!AN272+'Natural Gas'!AN292","v":40.799999999999997},{"$f":"'Natural Gas'!AO272+'Natural Gas'!AO292","v":40.799999999999997},{"$f":"'Natural Gas'!AP272+'Natural Gas'!AP292","v":40.799999999999997},{"$f":"'Natural Gas'!AQ272+'Natural Gas'!AQ292","v":40.799999999999997},{"$f":"'Natural Gas'!AR272+'Natural Gas'!AR292","v":40.799999999999997},{"$f":"'Natural Gas'!AS272+'Natural Gas'!AS292","v":40.799999999999997}]
["RM3Nu**","RD","Mid",30,"Nuclear","*",{"$f":"Nuclear!L117","v":100.888671875},{"$f":"Nuclear!M117","v":100.888671875},{"$f":"Nuclear!N117","v":100.888671875},{"$f":"Nuclear!O117","v":100.888671875},{"$f":"Nuclear!P117","v":100.888671875},{"$f":"Nuclear!Q117","v":100.888671875},{"$f":"Nuclear!R117","v":100.888671875},{"$f":"Nuclear!S117","v":100.888671875},{"$f":"Nuclear!T117","v":100.888671875},{"$f":"Nuclear!U117","v":100.888671875},{"$f":"Nuclear!V117","v":100.888671875},{"$f":"Nuclear!W117","v":100.888671875},{"$f":"Nuclear!X117","v":100.888671875},{"$f":"Nuclear!Y117","v":100.888671875},{"$f":"Nuclear!Z117","v":100.888671875},{"$f":"Nuclear!AA117","v":100.888671875},{"$f":"Nuclear!AB117","v":100.888671875},{"$f":"Nuclear!AC117","v":100.888671875},{"$f":"Nuclear!AD117","v":100.888671875},{"$f":"Nuclear!AE117","v":100.888671875},{"$f":"Nuclear!AF117","v":100.888671875},{"$f":"Nuclear!AG117","v":100.888671875},{"$f":"Nuclear!AH117","v":100.888671875},{"$f":"Nuclear!AI117","v":100.888671875},{"$f":"Nuclear!AJ117","v":100.888671875},{"$f":"Nuclear!AK117","v":100.888671875},{"$f":"Nuclear!AL117","v":100.888671875},{"$f":"Nuclear!AM117","v":100.888671875},{"$f":"Nuclear!AN117","v":100.888671875},{"$f":"Nuclear!AO117","v":100.888671875},{"$f":"Nuclear!AP117","v":100.888671875},{"$f":"Nuclear!AQ117","v":100.888671875},{"$f":"Nuclear!AR117","v":100.888671875},{"$f":"Nuclear!AS117","v":100.888671875}]
["RL3BiDedicad","RD","Low",30,"Biopower","Dedicated",{"$f":"Biopower!L152+Biopower!L163","v":117.275390625},{"$f":"Biopower!M152+Biopower!M163","v":117.275390625},{"$f":"Biopower!N152+Biopower!N163","v":117.275390625},{"$f":"Biopower!O152+Biopower!O163","v":117.275390625},{"$f":"Biopower!P152+Biopower!P163","v":117.275390625},{"$f":"Biopower!Q152+Biopower!Q163","v":117.275390625},{"$f":"Biopower!R152+Biopower!R163","v":117.275390625},{"$f":"Biopower!S152+Biopower!S163","v":117.275390625},{"$f":"Biopower!T152+Biopower!T163","v":117.275390625},{"$f":"Biopower!U152+Biopower!U163","v":117.275390625},{"$f":"Biopower!V152+Biopower!V163","v":117.275390625},{"$f":"Biopower!W152+Biopower!W163","v":117.275390625},{"$f":"Biopower!X152+Biopower!X163","v":117.275390625},{"$f":"Biopower!Y152+Biopower!Y163","v":117.275390625},{"$f":"Biopower!Z152+Biopower!Z163","v":117.275390625},{"$f":"Biopower!AA152+Biopower!AA163","v":117.275390625},{"$f":"Biopower!AB152+Biopower!AB163","v":117.275390625},{"$f":"Biopower!AC152+Biopower!AC163","v":117.275390625},{"$f":"Biopower!AD152+Biopower!AD163","v":117.275390625},{"$f":"Biopower!AE152+Biopower!AE163","v":117.275390625},{"$f":"Biopower!AF152+Biopower!AF163","v":117.275390625},{"$f":"Biopower!AG152+Biopower!AG163","v":117.275390625},{"$f":"Biopower!AH152+Biopower!AH163","v":117.275390625},{"$f":"Biopower!AI152+Biopower!AI163","v":117.275390625},{"$f":"Biopower!AJ152+Biopower!AJ163","v":117.275390625},{"$f":"Biopower!AK152+Biopower!AK163","v":117.275390625},{"$f":"Biopower!AL152+Biopower!AL163","v":117.275390625},{"$f":"Biopower!AM152+Biopower!AM163","v":117.275390625},{"$f":"Biopower!AN152+Biopower!AN163","v":117.275390625},{"$f":"Biopower!AO152+Biopower!AO163","v":117.275390625},{"$f":"Biopower!AP152+Biopower!AP163","v":117.275390625},{"$f":"Biopower!AQ152+Biopower!AQ163","v":117.275390625},{"$f":"Biopower!AR152+Biopower!AR163","v":117.275390625},{"$f":"Biopower!AS152+Biopower!AS163","v":117.275390625}]
["RM3BiDedicad","RD","Mid",30,"Biopower","Dedicated",{"$f":"Biopower!L153+Biopower!L164","v":117.275390625},{"$f":"Biopower!M153+Biopower!M164","v":117.275390625},{"$f":"Biopower!N153+Biopower!N164","v":117.275390625},{"$f":"Biopower!O153+Biopower!O164","v":117.275390625},{"$f":"Biopower!P153+Biopower!P164","v":117.275390625},{"$f":"Biopower!Q153+Biopower!Q164","v":117.275390625},{"$f":"Biopower!R153+Biopower!R164","v":117.275390625},{"$f":"Biopower!S153+Biopower!S164","v":117.275390625},{"$f":"Biopower!T153+Biopower!T164","v":117.275390625},{"$f":"Biopower!U153+Biopower!U164","v":117.275390625},{"$f":"Biopower!V153+Biopower!V164","v":117.275390625},{"$f":"Biopower!W153+Biopower!W164","v":117.275390625},{"$f":"Biopower!X153+Biopower!X164","v":117.275390625},{"$f":"Biopower!Y153+Biopower!Y164","v":117.275390625},{"$f":"Biopower!Z153+Biopower!Z164","v":117.275390625},{"$f":"Biopower!AA153+Biopower!AA164","v":117.275390625},{"$f":"Biopower!AB153+Biopower!AB164","v":117.275390625},{"$f":"Biopower!AC153+Biopower!AC164","v":117.275390625},{"$f":"Biopower!AD153+Biopower!AD164","v":117.275390625},{"$f":"Biopower!AE153+Biopower!AE164","v":117.275390625},{"$f":"Biopower!AF153+Biopower!AF164","v":117.275390625},{"$f":"Biopower!AG153+Biopower!AG164","v":117.275390625},{"$f":"Biopower!AH153+Biopower!AH164","v":117.275390625},{"$f":"Biopower!AI153+Biopower!AI164","v":117.275390625},{"$f":"Biopower!AJ153+Biopower!AJ164","v":117.275390625},{"$f":"Biopower!AK153+Biopower!AK164","v":117.275390625},{"$f":"Biopower!AL153+Biopower!AL164","v":117.275390625},{"$f":"Biopower!AM153+Biopower!AM164","v":117.275390625},{"$f":"Biopower!AN153+Biopower!AN164","v":117.275390625},{"$f":"Biopower!AO153+Biopower!AO164","v":117.275390625},{"$f":"Biopower!AP153+Biopower!AP164","v":117.275390625},{"$f":"Biopower!AQ153+Biopower!AQ164","v":117.275390625},{"$f":"Biopower!AR153+Biopower!AR164","v":117.275390625},{"$f":"Biopower!AS153+Biopower!AS164","v":117.275390625}]
["RC3BiDedicad","RD","Constant",30,"Biopower","Dedicated",{"$f":"Biopower!L154+Biopower!L165","v":117.275390625},{"$f":"Biopower!M154+Biopower!M165","v":117.275390625},{"$f":"Biopower!N154+Biopower!N165","v":117.275390625},{"$f":"Biopower!O154+Biopower!O165","v":117.275390625},{"$f":"Biopower!P154+Biopower!P165","v":117.275390625},{"$f":"Biopower!Q154+Biopower!Q165","v":117.275390625},{"$f":"Biopower!R154+Biopower!R165","v":117.275390625},{"$f":"Biopower!S154+Biopower!S165","v":117.275390625},{"$f":"Biopower!T154+Biopower!T165","v":117.275390625},{"$f":"Biopower!U154+Biopower!U165","v":117.275390625},{"$f":"Biopower!V154+Biopower!V165","v":117.275390625},{"$f":"Biopower!W154+Biopower!W165","v":117.275390625},{"$f":"Biopower!X154+Biopower!X165","v":117.275390625},{"$f":"Biopower!Y154+Biopower!Y165","v":117.275390625},{"$f":"Biopower!Z154+Biopower!Z165","v":117.275390625},{"$f":"Biopower!AA154+Biopower!AA165","v":117.275390625},{"$f":"Biopower!AB154+Biopower!AB165","v":117.275390625},{"$f":"Biopower!AC154+Biopower!AC165","v":117.275390625},{"$f":"Biopower!AD154+Biopower!AD165","v":117.275390625},{"$f":"Biopower!AE154+Biopower!AE165","v":117.275390625},{"$f":"Biopower!AF154+Biopower!AF165","v":117.275390625},{"$f":"Biopower!AG154+Biopower!AG165","v":117.275390625},{"$f":"Biopower!AH154+Biopower!AH165","v":117.275390625},{"$f":"Biopower!AI154+Biopower!AI165","v":117.275390625},{"$f":"Biopower!AJ154+Biopower!AJ165","v":117.275390625},{"$f":"Biopower!AK154+Biopower!AK165","v":117.275390625},{"$f":"Biopower!AL154+Biopower!AL165","v":117.275390625},{"$f":"Biopower!AM154+Biopower!AM165","v":117.275390625},{"$f":"Biopower!AN154+Biopower!AN165","v":117.275390625},{"$f":"Biopower!AO154+Biopower!AO165","v":117.275390625},{"$f":"Biopower!AP154+Biopower!AP165","v":117.275390625},{"$f":"Biopower!AQ154+Biopower!AQ165","v":117.275390625},{"$f":"Biopower!AR154+Biopower!AR165","v":117.275390625},{"$f":"Biopower!AS154+Biopower!AS165","v":117.275390625}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RL3BiCofired"},"RD","Low",30,"Biopower","CofireOld",{"$f":"Biopower!L155+Biopower!L166","v":37.978872119999998},{"$f":"Biopower!M155+Biopower!M166","v":37.978872119999998},{"$f":"Biopower!N155+Biopower!N166","v":37.978872119999998},{"$f":"Biopower!O155+Biopower!O166","v":37.978872119999998},{"$f":"Biopower!P155+Biopower!P166","v":37.978872119999998},{"$f":"Biopower!Q155+Biopower!Q166","v":37.978872119999998},{"$f":"Biopower!R155+Biopower!R166","v":37.978872119999998},{"$f":"Biopower!S155+Biopower!S166","v":37.978872119999998},{"$f":"Biopower!T155+Biopower!T166","v":37.978872119999998},{"$f":"Biopower!U155+Biopower!U166","v":37.978872119999998},{"$f":"Biopower!V155+Biopower!V166","v":37.978872119999998},{"$f":"Biopower!W155+Biopower!W166","v":37.978872119999998},{"$f":"Biopower!X155+Biopower!X166","v":37.978872119999998},{"$f":"Biopower!Y155+Biopower!Y166","v":37.978872119999998},{"$f":"Biopower!Z155+Biopower!Z166","v":37.978872119999998},{"$f":"Biopower!AA155+Biopower!AA166","v":37.978872119999998},{"$f":"Biopower!AB155+Biopower!AB166","v":37.978872119999998},{"$f":"Biopower!AC155+Biopower!AC166","v":37.978872119999998},{"$f":"Biopower!AD155+Biopower!AD166","v":37.978872119999998},{"$f":"Biopower!AE155+Biopower!AE166","v":37.978872119999998},{"$f":"Biopower!AF155+Biopower!AF166","v":37.978872119999998},{"$f":"Biopower!AG155+Biopower!AG166","v":37.978872119999998},{"$f":"Biopower!AH155+Biopower!AH166","v":37.978872119999998},{"$f":"Biopower!AI155+Biopower!AI166","v":37.978872119999998},{"$f":"Biopower!AJ155+Biopower!AJ166","v":37.978872119999998},{"$f":"Biopower!AK155+Biopower!AK166","v":37.978872119999998},{"$f":"Biopower!AL155+Biopower!AL166","v":37.978872119999998},{"$f":"Biopower!AM155+Biopower!AM166","v":37.978872119999998},{"$f":"Biopower!AN155+Biopower!AN166","v":37.978872119999998},{"$f":"Biopower!AO155+Biopower!AO166","v":37.978872119999998},{"$f":"Biopower!AP155+Biopower!AP166","v":37.978872119999998},{"$f":"Biopower!AQ155+Biopower!AQ166","v":37.978872119999998},{"$f":"Biopower!AR155+Biopower!AR166","v":37.978872119999998},{"$f":"Biopower!AS155+Biopower!AS166","v":37.978872119999998}]
["RM3BiCofired","RD","Mid",30,"Biopower","CofireOld",{"$f":"Biopower!L156+Biopower!L167","v":37.978872119999998},{"$f":"Biopower!M156+Biopower!M167","v":37.978872119999998},{"$f":"Biopower!N156+Biopower!N167","v":37.978872119999998},{"$f":"Biopower!O156+Biopower!O167","v":37.978872119999998},{"$f":"Biopower!P156+Biopower!P167","v":37.978872119999998},{"$f":"Biopower!Q156+Biopower!Q167","v":37.978872119999998},{"$f":"Biopower!R156+Biopower!R167","v":37.978872119999998},{"$f":"Biopower!S156+Biopower!S167","v":37.978872119999998},{"$f":"Biopower!T156+Biopower!T167","v":37.978872119999998},{"$f":"Biopower!U156+Biopower!U167","v":37.978872119999998},{"$f":"Biopower!V156+Biopower!V167","v":37.978872119999998},{"$f":"Biopower!W156+Biopower!W167","v":37.978872119999998},{"$f":"Biopower!X156+Biopower!X167","v":37.978872119999998},{"$f":"Biopower!Y156+Biopower!Y167","v":37.978872119999998},{"$f":"Biopower!Z156+Biopower!Z167","v":37.978872119999998},{"$f":"Biopower!AA156+Biopower!AA167","v":37.978872119999998},{"$f":"Biopower!AB156+Biopower!AB167","v":37.978872119999998},{"$f":"Biopower!AC156+Biopower!AC167","v":37.978872119999998},{"$f":"Biopower!AD156+Biopower!AD167","v":37.978872119999998},{"$f":"Biopower!AE156+Biopower!AE167","v":37.978872119999998},{"$f":"Biopower!AF156+Biopower!AF167","v":37.978872119999998},{"$f":"Biopower!AG156+Biopower!AG167","v":37.978872119999998},{"$f":"Biopower!AH156+Biopower!AH167","v":37.978872119999998},{"$f":"Biopower!AI156+Biopower!AI167","v":37.978872119999998},{"$f":"Biopower!AJ156+Biopower!AJ167","v":37.978872119999998},{"$f":"Biopower!AK156+Biopower!AK167","v":37.978872119999998},{"$f":"Biopower!AL156+Biopower!AL167","v":37.978872119999998},{"$f":"Biopower!AM156+Biopower!AM167","v":37.978872119999998},{"$f":"Biopower!AN156+Biopower!AN167","v":37.978872119999998},{"$f":"Biopower!AO156+Biopower!AO167","v":37.978872119999998},{"$f":"Biopower!AP156+Biopower!AP167","v":37.978872119999998},{"$f":"Biopower!AQ156+Biopower!AQ167","v":37.978872119999998},{"$f":"Biopower!AR156+Biopower!AR167","v":37.978872119999998},{"$f":"Biopower!AS156+Biopower!AS167","v":37.978872119999998}]
["RC3BiCofired","RD","Constant",30,"Biopower","CofireOld",{"$f":"Biopower!L157+Biopower!L168","v":37.978872119999998},{"$f":"Biopower!M157+Biopower!M168","v":37.978872119999998},{"$f":"Biopower!N157+Biopower!N168","v":37.978872119999998},{"$f":"Biopower!O157+Biopower!O168","v":37.978872119999998},{"$f":"Biopower!P157+Biopower!P168","v":37.978872119999998},{"$f":"Biopower!Q157+Biopower!Q168","v":37.978872119999998},{"$f":"Biopower!R157+Biopower!R168","v":37.978872119999998},{"$f":"Biopower!S157+Biopower!S168","v":37.978872119999998},{"$f":"Biopower!T157+Biopower!T168","v":37.978872119999998},{"$f":"Biopower!U157+Biopower!U168","v":37.978872119999998},{"$f":"Biopower!V157+Biopower!V168","v":37.978872119999998},{"$f":"Biopower!W157+Biopower!W168","v":37.978872119999998},{"$f":"Biopower!X157+Biopower!X168","v":37.978872119999998},{"$f":"Biopower!Y157+Biopower!Y168","v":37.978872119999998},{"$f":"Biopower!Z157+Biopower!Z168","v":37.978872119999998},{"$f":"Biopower!AA157+Biopower!AA168","v":37.978872119999998},{"$f":"Biopower!AB157+Biopower!AB168","v":37.978872119999998},{"$f":"Biopower!AC157+Biopower!AC168","v":37.978872119999998},{"$f":"Biopower!AD157+Biopower!AD168","v":37.978872119999998},{"$f":"Biopower!AE157+Biopower!AE168","v":37.978872119999998},{"$f":"Biopower!AF157+Biopower!AF168","v":37.978872119999998},{"$f":"Biopower!AG157+Biopower!AG168","v":37.978872119999998},{"$f":"Biopower!AH157+Biopower!AH168","v":37.978872119999998},{"$f":"Biopower!AI157+Biopower!AI168","v":37.978872119999998},{"$f":"Biopower!AJ157+Biopower!AJ168","v":37.978872119999998},{"$f":"Biopower!AK157+Biopower!AK168","v":37.978872119999998},{"$f":"Biopower!AL157+Biopower!AL168","v":37.978872119999998},{"$f":"Biopower!AM157+Biopower!AM168","v":37.978872119999998},{"$f":"Biopower!AN157+Biopower!AN168","v":37.978872119999998},{"$f":"Biopower!AO157+Biopower!AO168","v":37.978872119999998},{"$f":"Biopower!AP157+Biopower!AP168","v":37.978872119999998},{"$f":"Biopower!AQ157+Biopower!AQ168","v":37.978872119999998},{"$f":"Biopower!AR157+Biopower!AR168","v":37.978872119999998},{"$f":"Biopower!AS157+Biopower!AS168","v":37.978872119999998}]
["RL3BiCofirew","RD","Low",30,"Biopower","CofireNew",{"$f":"Biopower!L158+Biopower!L169","v":37.978872119999998},{"$f":"Biopower!M158+Biopower!M169","v":37.978872119999998},{"$f":"Biopower!N158+Biopower!N169","v":37.978872119999998},{"$f":"Biopower!O158+Biopower!O169","v":37.978872119999998},{"$f":"Biopower!P158+Biopower!P169","v":37.978872119999998},{"$f":"Biopower!Q158+Biopower!Q169","v":37.978872119999998},{"$f":"Biopower!R158+Biopower!R169","v":37.978872119999998},{"$f":"Biopower!S158+Biopower!S169","v":37.978872119999998},{"$f":"Biopower!T158+Biopower!T169","v":37.978872119999998},{"$f":"Biopower!U158+Biopower!U169","v":37.978872119999998},{"$f":"Biopower!V158+Biopower!V169","v":37.978872119999998},{"$f":"Biopower!W158+Biopower!W169","v":37.978872119999998},{"$f":"Biopower!X158+Biopower!X169","v":37.978872119999998},{"$f":"Biopower!Y158+Biopower!Y169","v":37.978872119999998},{"$f":"Biopower!Z158+Biopower!Z169","v":37.978872119999998},{"$f":"Biopower!AA158+Biopower!AA169","v":37.978872119999998},{"$f":"Biopower!AB158+Biopower!AB169","v":37.978872119999998},{"$f":"Biopower!AC158+Biopower!AC169","v":37.978872119999998},{"$f":"Biopower!AD158+Biopower!AD169","v":37.978872119999998},{"$f":"Biopower!AE158+Biopower!AE169","v":37.978872119999998},{"$f":"Biopower!AF158+Biopower!AF169","v":37.978872119999998},{"$f":"Biopower!AG158+Biopower!AG169","v":37.978872119999998},{"$f":"Biopower!AH158+Biopower!AH169","v":37.978872119999998},{"$f":"Biopower!AI158+Biopower!AI169","v":37.978872119999998},{"$f":"Biopower!AJ158+Biopower!AJ169","v":37.978872119999998},{"$f":"Biopower!AK158+Biopower!AK169","v":37.978872119999998},{"$f":"Biopower!AL158+Biopower!AL169","v":37.978872119999998},{"$f":"Biopower!AM158+Biopower!AM169","v":37.978872119999998},{"$f":"Biopower!AN158+Biopower!AN169","v":37.978872119999998},{"$f":"Biopower!AO158+Biopower!AO169","v":37.978872119999998},{"$f":"Biopower!AP158+Biopower!AP169","v":37.978872119999998},{"$f":"Biopower!AQ158+Biopower!AQ169","v":37.978872119999998},{"$f":"Biopower!AR158+Biopower!AR169","v":37.978872119999998},{"$f":"Biopower!AS158+Biopower!AS169","v":37.978872119999998}]
["RM3BiCofirew","RD","Mid",30,"Biopower","CofireNew",{"$f":"Biopower!L159+Biopower!L170","v":37.978872119999998},{"$f":"Biopower!M159+Biopower!M170","v":37.978872119999998},{"$f":"Biopower!N159+Biopower!N170","v":37.978872119999998},{"$f":"Biopower!O159+Biopower!O170","v":37.978872119999998},{"$f":"Biopower!P159+Biopower!P170","v":37.978872119999998},{"$f":"Biopower!Q159+Biopower!Q170","v":37.978872119999998},{"$f":"Biopower!R159+Biopower!R170","v":37.978872119999998},{"$f":"Biopower!S159+Biopower!S170","v":37.978872119999998},{"$f":"Biopower!T159+Biopower!T170","v":37.978872119999998},{"$f":"Biopower!U159+Biopower!U170","v":37.978872119999998},{"$f":"Biopower!V159+Biopower!V170","v":37.978872119999998},{"$f":"Biopower!W159+Biopower!W170","v":37.978872119999998},{"$f":"Biopower!X159+Biopower!X170","v":37.978872119999998},{"$f":"Biopower!Y159+Biopower!Y170","v":37.978872119999998},{"$f":"Biopower!Z159+Biopower!Z170","v":37.978872119999998},{"$f":"Biopower!AA159+Biopower!AA170","v":37.978872119999998},{"$f":"Biopower!AB159+Biopower!AB170","v":37.978872119999998},{"$f":"Biopower!AC159+Biopower!AC170","v":37.978872119999998},{"$f":"Biopower!AD159+Biopower!AD170","v":37.978872119999998},{"$f":"Biopower!AE159+Biopower!AE170","v":37.978872119999998},{"$f":"Biopower!AF159+Biopower!AF170","v":37.978872119999998},{"$f":"Biopower!AG159+Biopower!AG170","v":37.978872119999998},{"$f":"Biopower!AH159+Biopower!AH170","v":37.978872119999998},{"$f":"Biopower!AI159+Biopower!AI170","v":37.978872119999998},{"$f":"Biopower!AJ159+Biopower!AJ170","v":37.978872119999998},{"$f":"Biopower!AK159+Biopower!AK170","v":37.978872119999998},{"$f":"Biopower!AL159+Biopower!AL170","v":37.978872119999998},{"$f":"Biopower!AM159+Biopower!AM170","v":37.978872119999998},{"$f":"Biopower!AN159+Biopower!AN170","v":37.978872119999998},{"$f":"Biopower!AO159+Biopower!AO170","v":37.978872119999998},{"$f":"Biopower!AP159+Biopower!AP170","v":37.978872119999998},{"$f":"Biopower!AQ159+Biopower!AQ170","v":37.978872119999998},{"$f":"Biopower!AR159+Biopower!AR170","v":37.978872119999998},{"$f":"Biopower!AS159+Biopower!AS170","v":37.978872119999998}]
["RC3BiCofirew","RD","Constant",30,"Biopower","CofireNew",{"$f":"Biopower!L160+Biopower!L171","v":37.978872119999998},{"$f":"Biopower!M160+Biopower!M171","v":37.978872119999998},{"$f":"Biopower!N160+Biopower!N171","v":37.978872119999998},{"$f":"Biopower!O160+Biopower!O171","v":37.978872119999998},{"$f":"Biopower!P160+Biopower!P171","v":37.978872119999998},{"$f":"Biopower!Q160+Biopower!Q171","v":37.978872119999998},{"$f":"Biopower!R160+Biopower!R171","v":37.978872119999998},{"$f":"Biopower!S160+Biopower!S171","v":37.978872119999998},{"$f":"Biopower!T160+Biopower!T171","v":37.978872119999998},{"$f":"Biopower!U160+Biopower!U171","v":37.978872119999998},{"$f":"Biopower!V160+Biopower!V171","v":37.978872119999998},{"$f":"Biopower!W160+Biopower!W171","v":37.978872119999998},{"$f":"Biopower!X160+Biopower!X171","v":37.978872119999998},{"$f":"Biopower!Y160+Biopower!Y171","v":37.978872119999998},{"$f":"Biopower!Z160+Biopower!Z171","v":37.978872119999998},{"$f":"Biopower!AA160+Biopower!AA171","v":37.978872119999998},{"$f":"Biopower!AB160+Biopower!AB171","v":37.978872119999998},{"$f":"Biopower!AC160+Biopower!AC171","v":37.978872119999998},{"$f":"Biopower!AD160+Biopower!AD171","v":37.978872119999998},{"$f":"Biopower!AE160+Biopower!AE171","v":37.978872119999998},{"$f":"Biopower!AF160+Biopower!AF171","v":37.978872119999998},{"$f":"Biopower!AG160+Biopower!AG171","v":37.978872119999998},{"$f":"Biopower!AH160+Biopower!AH171","v":37.978872119999998},{"$f":"Biopower!AI160+Biopower!AI171","v":37.978872119999998},{"$f":"Biopower!AJ160+Biopower!AJ171","v":37.978872119999998},{"$f":"Biopower!AK160+Biopower!AK171","v":37.978872119999998},{"$f":"Biopower!AL160+Biopower!AL171","v":37.978872119999998},{"$f":"Biopower!AM160+Biopower!AM171","v":37.978872119999998},{"$f":"Biopower!AN160+Biopower!AN171","v":37.978872119999998},{"$f":"Biopower!AO160+Biopower!AO171","v":37.978872119999998},{"$f":"Biopower!AP160+Biopower!AP171","v":37.978872119999998},{"$f":"Biopower!AQ160+Biopower!AQ171","v":37.978872119999998},{"$f":"Biopower!AR160+Biopower!AR171","v":37.978872119999998},{"$f":"Biopower!AS160+Biopower!AS171","v":37.978872119999998}]
["RL3Ba**","RD","Low",30,"Battery","*","*",{"$f":"Storage!M16+Storage!M21","v":37.109375},{"$f":"Storage!N16+Storage!N21","v":33.077411597584003},{"$f":"Storage!O16+Storage!O21","v":29.045448195168003},{"$f":"Storage!P16+Storage!P21","v":26.827432151173351},{"$f":"Storage!Q16+Storage!Q21","v":24.609416107178703},{"$f":"Storage!R16+Storage!R21","v":22.391400063184051},{"$f":"Storage!S16+Storage!S21","v":20.173384019189406},{"$f":"Storage!T16+Storage!T21","v":17.955367975194765},{"$f":"Storage!U16+Storage!U21","v":16.793550047388045},{"$f":"Storage!V16+Storage!V21","v":15.631732119581324},{"$f":"Storage!W16+Storage!W21","v":14.469914191774604},{"$f":"Storage!X16+Storage!X21","v":13.308096263967887},{"$f":"Storage!Y16+Storage!Y21","v":12.146278336161165},{"$f":"Storage!Z16+Storage!Z21","v":11.90863376001888},{"$f":"Storage!AA16+Storage!AA21","v":11.670989183876594},{"$f":"Storage!AB16+Storage!AB21","v":11.433344607734313},{"$f":"Storage!AC16+Storage!AC21","v":11.195700031592025},{"$f":"Storage!AD16+Storage!AD21","v":10.958055455449742},{"$f":"Storage!AE16+Storage!AE21","v":10.720410879307458},{"$f":"Storage!AF16+Storage!AF21","v":10.482766303165173},{"$f":"Storage!AG16+Storage!AG21","v":10.245121727022889},{"$f":"Storage!AH16+Storage!AH21","v":10.007477150880604},{"$f":"Storage!AI16+Storage!AI21","v":9.7698325747383183},{"$f":"Storage!AJ16+Storage!AJ21","v":9.5321879985960347},{"$f":"Storage!AK16+Storage!AK21","v":9.2945434224537511},{"$f":"Storage!AL16+Storage!AL21","v":9.0568988463114675},{"$f":"Storage!AM16+Storage!AM21","v":8.8192542701691821},{"$f":"Storage!AN16+Storage!AN21","v":8.5816096940268984},{"$f":"Storage!AO16+Storage!AO21","v":8.3439651178846166},{"$f":"Storage!AP16+Storage!AP21","v":8.106320541742333},{"$f":"Storage!AQ16+Storage!AQ21","v":7.8686759656000476},{"$f":"Storage!AR16+Storage!AR21","v":7.6310313894577666},{"$f":"Storage!AS16+Storage!AS21","v":7.3933868133154936}]
["RM3Ba**","RD","Mid",30,"Battery","*","*",{"$f":"Storage!M17+Storage!M22","v":37.109375},{"$f":"Storage!N17+Storage!N22","v":34.605499045113348},{"$f":"Storage!O17+Storage!O22","v":32.101623090226703},{"$f":"Storage!P17+Storage!P22","v":30.519091727313324},{"$f":"Storage!Q17+Storage!Q22","v":28.936560364399941},{"$f":"Storage!R17+Storage!R22","v":27.354029001486573},{"$f":"Storage!S17+Storage!S22","v":25.771497638573194},{"$f":"Storage!T17+Storage!T22","v":24.188966275659823},{"$f":"Storage!U17+Storage!U22","v":23.402875217596119},{"$f":"Storage!V17+Storage!V22","v":22.616784159532415},{"$f":"Storage!W17+Storage!W22","v":21.830693101468711},{"$f":"Storage!X17+Storage!X22","v":21.044602043405007},{"$f":"Storage!Y17+Storage!Y22","v":20.258510985341307},{"$f":"Storage!Z17+Storage!Z22","v":20.00527959802454},{"$f":"Storage!AA17+Storage!AA22","v":19.75204821070777},{"$f":"Storage!AB17+Storage!AB22","v":19.498816823391003},{"$f":"Storage!AC17+Storage!AC22","v":19.245585436074236},{"$f":"Storage!AD17+Storage!AD22","v":18.992354048757466},{"$f":"Storage!AE17+Storage!AE22","v":18.7391226614407},{"$f":"Storage!AF17+Storage!AF22","v":18.485891274123937},{"$f":"Storage!AG17+Storage!AG22","v":18.232659886807166},{"$f":"Storage!AH17+Storage!AH22","v":17.979428499490407},{"$f":"Storage!AI17+Storage!AI22","v":17.726197112173637},{"$f":"Storage!AJ17+Storage!AJ22","v":17.472965724856873},{"$f":"Storage!AK17+Storage!AK22","v":17.219734337540107},{"$f":"Storage!AL17+Storage!AL22","v":16.96650295022334},{"$f":"Storage!AM17+Storage!AM22","v":16.713271562906574},{"$f":"Storage!AN17+Storage!AN22","v":16.460040175589807},{"$f":"Storage!AO17+Storage!AO22","v":16.206808788273044},{"$f":"Storage!AP17+Storage!AP22","v":15.953577400956277},{"$f":"Storage!AQ17+Storage!AQ22","v":15.700346013639512},{"$f":"Storage!AR17+Storage!AR22","v":15.447114626322747},{"$f":"Storage!AS17+Storage!AS22","v":15.193883239005983}]
["RC3Ba**","RD","Constant",30,"Battery","*","*",{"$f":"Storage!M18+Storage!M23","v":37.109375},{"$f":"Storage!N18+Storage!N23","v":37.109375},{"$f":"Storage!O18+Storage!O23","v":35.964880257009348},{"$f":"Storage!P18+Storage!P23","v":35.653918980430198},{"$f":"Storage!Q18+Storage!Q23","v":35.342957703851042},{"$f":"Storage!R18+Storage!R23","v":35.031996427271885},{"$f":"Storage!S18+Storage!S23","v":34.721035150692728},{"$f":"Storage!T18+Storage!T23","v":34.410073874113571},{"$f":"Storage!U18+Storage!U23","v":34.099112597534422},{"$f":"Storage!V18+Storage!V23","v":33.788151320955265},{"$f":"Storage!W18+Storage!W23","v":33.477190044376108},{"$f":"Storage!X18+Storage!X23","v":33.166228767796952},{"$f":"Storage!Y18+Storage!Y23","v":32.855267491217795},{"$f":"Storage!Z18+Storage!Z23","v":32.754292186585182},{"$f":"Storage!AA18+Storage!AA23","v":32.65331688195257},{"$f":"Storage!AB18+Storage!AB23","v":32.552341577319964},{"$f":"Storage!AC18+Storage!AC23","v":32.451366272687352},{"$f":"Storage!AD18+Storage!AD23","v":32.350390968054739},{"$f":"Storage!AE18+Storage!AE23","v":32.249415663422134},{"$f":"Storage!AF18+Storage!AF23","v":32.148440358789522},{"$f":"Storage!AG18+Storage!AG23","v":32.047465054156909},{"$f":"Storage!AH18+Storage!AH23","v":31.946489749524304},{"$f":"Storage!AI18+Storage!AI23","v":31.845514444891684},{"$f":"Storage!AJ18+Storage!AJ23","v":31.744539140259079},{"$f":"Storage!AK18+Storage!AK23","v":31.643563835626466},{"$f":"Storage!AL18+Storage!AL23","v":31.542588530993854},{"$f":"Storage!AM18+Storage!AM23","v":31.441613226361245},{"$f":"Storage!AN18+Storage!AN23","v":31.340637921728632},{"$f":"Storage!AO18+Storage!AO23","v":31.23966261709602},{"$f":"Storage!AP18+Storage!AP23","v":31.138687312463414},{"$f":"Storage!AQ18+Storage!AQ23","v":31.037712007830795},{"$f":"Storage!AR18+Storage!AR23","v":30.936736703198189},{"$f":"Storage!AS18+Storage!AS23","v":30.83576139856557}]
["RL3HyNPD11","RD","Low",30,"Hydropower","NPD1",{"$f":"Hydropower!L490","v":63.114497382464705},{"$f":"Hydropower!M490","v":61.761765823657456},{"$f":"Hydropower!N490","v":60.432536584654677},{"$f":"Hydropower!O490","v":59.126009090165041},{"$f":"Hydropower!P490","v":57.841410035430606},{"$f":"Hydropower!Q490","v":56.577992457292403},{"$f":"Hydropower!R490","v":55.335034836898735},{"$f":"Hydropower!S490","v":54.111840232978786},{"$f":"Hydropower!T490","v":52.907735444639947},{"$f":"Hydropower!U490","v":51.722070202683405},{"$f":"Hydropower!V490","v":50.554216388466365},{"$f":"Hydropower!W490","v":49.403567279372965},{"$f":"Hydropower!X490","v":48.269536819986911},{"$f":"Hydropower!Y490","v":47.151558918090885},{"$f":"Hydropower!Z490","v":46.04908676464661},{"$f":"Hydropower!AA490","v":44.96159217693905},{"$f":"Hydropower!AB490","v":43.888564964095458},{"$f":"Hydropower!AC490","v":42.829512314217126},{"$f":"Hydropower!AD490","v":41.783958202387794},{"$f":"Hydropower!AE490","v":41.570806693998513},{"$f":"Hydropower!AF490","v":41.357954832480935},{"$f":"Hydropower!AG490","v":41.145401043438191},{"$f":"Hydropower!AH490","v":40.933143760745637},{"$f":"Hydropower!AI490","v":40.721181426507293},{"$f":"Hydropower!AJ490","v":40.509512491012629},{"$f":"Hydropower!AK490","v":40.298135412693597},{"$f":"Hydropower!AL490","v":40.087048658081763},{"$f":"Hydropower!AM490","v":39.876250701765848},{"$f":"Hydropower!AN490","v":39.66574002634934},{"$f":"Hydropower!AO490","v":39.455515122408379},{"$f":"Hydropower!AP490","v":39.245574488449883},{"$f":"Hydropower!AQ490","v":39.035916630869892},{"$f":"Hydropower!AR490","v":38.826540063912091},{"$f":"Hydropower!AS490","v":38.617443309626566}]
["RM3HyNPD11","RD","Mid",30,"Hydropower","NPD1",{"$f":"Hydropower!L491","v":65.893811917398622},{"$f":"Hydropower!M491","v":65.893811917398622},{"$f":"Hydropower!N491","v":65.893811917398622},{"$f":"Hydropower!O491","v":65.893811917398622},{"$f":"Hydropower!P491","v":65.893811917398622},{"$f":"Hydropower!Q491","v":65.893811917398622},{"$f":"Hydropower!R491","v":65.893811917398622},{"$f":"Hydropower!S491","v":65.893811917398622},{"$f":"Hydropower!T491","v":65.893811917398622},{"$f":"Hydropower!U491","v":65.893811917398622},{"$f":"Hydropower!V491","v":65.893811917398622},{"$f":"Hydropower!W491","v":65.893811917398622},{"$f":"Hydropower!X491","v":65.893811917398622},{"$f":"Hydropower!Y491","v":65.893811917398622},{"$f":"Hydropower!Z491","v":65.893811917398622},{"$f":"Hydropower!AA491","v":65.893811917398622},{"$f":"Hydropower!AB491","v":65.893811917398622},{"$f":"Hydropower!AC491","v":65.893811917398622},{"$f":"Hydropower!AD491","v":65.893811917398622},{"$f":"Hydropower!AE491","v":65.893811917398622},{"$f":"Hydropower!AF491","v":65.893811917398622},{"$f":"Hydropower!AG491","v":65.893811917398622},{"$f":"Hydropower!AH491","v":65.893811917398622},{"$f":"Hydropower!AI491","v":65.893811917398622},{"$f":"Hydropower!AJ491","v":65.893811917398622},{"$f":"Hydropower!AK491","v":65.893811917398622},{"$f":"Hydropower!AL491","v":65.893811917398622},{"$f":"Hydropower!AM491","v":65.893811917398622},{"$f":"Hydropower!AN491","v":65.893811917398622},{"$f":"Hydropower!AO491","v":65.893811917398622},{"$f":"Hydropower!AP491","v":65.893811917398622},{"$f":"Hydropower!AQ491","v":65.893811917398622},{"$f":"Hydropower!AR491","v":65.893811917398622},{"$f":"Hydropower!AS491","v":65.893811917398622}]
["RC3HyNPD11","RD","Constant",30,"Hydropower","NPD1",{"$f":"Hydropower!L492","v":65.893811917398622},{"$f":"Hydropower!M492","v":65.893811917398622},{"$f":"Hydropower!N492","v":65.893811917398622},{"$f":"Hydropower!O492","v":65.893811917398622},{"$f":"Hydropower!P492","v":65.893811917398622},{"$f":"Hydropower!Q492","v":65.893811917398622},{"$f":"Hydropower!R492","v":65.893811917398622},{"$f":"Hydropower!S492","v":65.893811917398622},{"$f":"Hydropower!T492","v":65.893811917398622},{"$f":"Hydropower!U492","v":65.893811917398622},{"$f":"Hydropower!V492","v":65.893811917398622},{"$f":"Hydropower!W492","v":65.893811917398622},{"$f":"Hydropower!X492","v":65.893811917398622},{"$f":"Hydropower!Y492","v":65.893811917398622},{"$f":"Hydropower!Z492","v":65.893811917398622},{"$f":"Hydropower!AA492","v":65.893811917398622},{"$f":"Hydropower!AB492","v":65.893811917398622},{"$f":"Hydropower!AC492","v":65.893811917398622},{"$f":"Hydropower!AD492","v":65.893811917398622},{"$f":"Hydropower!AE492","v":65.893811917398622},{"$f":"Hydropower!AF492","v":65.893811917398622},{"$f":"Hydropower!AG492","v":65.893811917398622},{"$f":"Hydropower!AH492","v":65.893811917398622},{"$f":"Hydropower!AI492","v":65.893811917398622},{"$f":"Hydropower!AJ492","v":65.893811917398622},{"$f":"Hydropower!AK492","v":65.893811917398622},{"$f":"Hydropower!AL492","v":65.893811917398622},{"$f":"Hydropower!AM492","v":65.893811917398622},{"$f":"Hydropower!AN492","v":65.893811917398622},{"$f":"Hydropower!AO492","v":65.893811917398622},{"$f":"Hydropower!AP492","v":65.893811917398622},{"$f":"Hydropower!AQ492","v":65.893811917398622},{"$f":"Hydropower!AR492","v":65.893811917398622},{"$f":"Hydropower!AS492","v":65.893811917398622}]
["RL3HyNPD22","RD","Low",30,"Hydropower","NPD2",{"$f":"Hydropower!L493","v":43.232709382437868},{"$f":"Hydropower!M493","v":42.463646961088344},{"$f":"Hydropower!N493","v":41.700855126521837},{"$f":"Hydropower!O493","v":40.944120279532775},{"$f":"Hydropower!P493","v":40.19323609688854},{"$f":"Hydropower!Q493","v":39.448003283483381},{"$f":"Hydropower!R493","v":38.708229332934373},{"$f":"Hydropower!S493","v":37.973728296332766},{"$f":"Hydropower!T493","v":37.244320558872225},{"$f":"Hydropower!U493","v":36.519832624086142},{"$f":"Hydropower!V493","v":35.800096905434444},{"$f":"Hydropower!W493","v":35.084951524989869},{"$f":"Hydropower!X493","v":34.374240118981596},{"$f":"Hydropower!Y493","v":33.667811649962864},{"$f":"Hydropower!Z493","v":32.965520225376835},{"$f":"Hydropower!AA493","v":32.267224922302738},{"$f":"Hydropower!AB493","v":31.57278961817179},{"$f":"Hydropower!AC493","v":30.882082827249661},{"$f":"Hydropower!AD493","v":30.194977542688804},{"$f":"Hydropower!AE493","v":30.041966615933084},{"$f":"Hydropower!AF493","v":29.889035637102879},{"$f":"Hydropower!AG493","v":29.73618418613788},{"$f":"Hydropower!AH493","v":29.583411845184813},{"$f":"Hydropower!AI493","v":29.430718198585939},{"$f":"Hydropower!AJ493","v":29.27810283286739},{"$f":"Hydropower!AK493","v":29.125565336727824},{"$f":"Hydropower!AL493","v":28.973105301026891},{"$f":"Hydropower!AM493","v":28.820722318773985},{"$f":"Hydropower!AN493","v":28.668415985116866},{"$f":"Hydropower!AO493","v":28.516185897330462},{"$f":"Hydropower!AP493","v":28.364031654805721},{"$f":"Hydropower!AQ493","v":28.211952859038412},{"$f":"Hydropower!AR493","v":28.059949113618156},{"$f":"Hydropower!AS493","v":27.90802002421734}]
["RM3HyNPD22","RD","Mid",30,"Hydropower","NPD2",{"$f":"Hydropower!L494","v":44.790538310742271},{"$f":"Hydropower!M494","v":44.790538310742271},{"$f":"Hydropower!N494","v":44.790538310742271},{"$f":"Hydropower!O494","v":44.790538310742271},{"$f":"Hydropower!P494","v":44.790538310742271},{"$f":"Hydropower!Q494","v":44.790538310742271},{"$f":"Hydropower!R494","v":44.790538310742271},{"$f":"Hydropower!S494","v":44.790538310742271},{"$f":"Hydropower!T494","v":44.790538310742271},{"$f":"Hydropower!U494","v":44.790538310742271},{"$f":"Hydropower!V494","v":44.790538310742271},{"$f":"Hydropower!W494","v":44.790538310742271},{"$f":"Hydropower!X494","v":44.790538310742271},{"$f":"Hydropower!Y494","v":44.790538310742271},{"$f":"Hydropower!Z494","v":44.790538310742271},{"$f":"Hydropower!AA494","v":44.790538310742271},{"$f":"Hydropower!AB494","v":44.790538310742271},{"$f":"Hydropower!AC494","v":44.790538310742271},{"$f":"Hydropower!AD494","v":44.790538310742271},{"$f":"Hydropower!AE494","v":44.790538310742271},{"$f":"Hydropower!AF494","v":44.790538310742271},{"$f":"Hydropower!AG494","v":44.790538310742271},{"$f":"Hydropower!AH494","v":44.790538310742271},{"$f":"Hydropower!AI494","v":44.790538310742271},{"$f":"Hydropower!AJ494","v":44.790538310742271},{"$f":"Hydropower!AK494","v":44.790538310742271},{"$f":"Hydropower!AL494","v":44.790538310742271},{"$f":"Hydropower!AM494","v":44.790538310742271},{"$f":"Hydropower!AN494","v":44.790538310742271},{"$f":"Hydropower!AO494","v":44.790538310742271},{"$f":"Hydropower!AP494","v":44.790538310742271},{"$f":"Hydropower!AQ494","v":44.790538310742271},{"$f":"Hydropower!AR494","v":44.790538310742271},{"$f":"Hydropower!AS494","v":44.790538310742271}]
["RC3HyNPD22","RD","Constant",30,"Hydropower","NPD2",{"$f":"Hydropower!L495","v":44.790538310742271},{"$f":"Hydropower!M495","v":44.790538310742271},{"$f":"Hydropower!N495","v":44.790538310742271},{"$f":"Hydropower!O495","v":44.790538310742271},{"$f":"Hydropower!P495","v":44.790538310742271},{"$f":"Hydropower!Q495","v":44.790538310742271},{"$f":"Hydropower!R495","v":44.790538310742271},{"$f":"Hydropower!S495","v":44.790538310742271},{"$f":"Hydropower!T495","v":44.790538310742271},{"$f":"Hydropower!U495","v":44.790538310742271},{"$f":"Hydropower!V495","v":44.790538310742271},{"$f":"Hydropower!W495","v":44.790538310742271},{"$f":"Hydropower!X495","v":44.790538310742271},{"$f":"Hydropower!Y495","v":44.790538310742271},{"$f":"Hydropower!Z495","v":44.790538310742271},{"$f":"Hydropower!AA495","v":44.790538310742271},{"$f":"Hydropower!AB495","v":44.790538310742271},{"$f":"Hydropower!AC495","v":44.790538310742271},{"$f":"Hydropower!AD495","v":44.790538310742271},{"$f":"Hydropower!AE495","v":44.790538310742271},{"$f":"Hydropower!AF495","v":44.790538310742271},{"$f":"Hydropower!AG495","v":44.790538310742271},{"$f":"Hydropower!AH495","v":44.790538310742271},{"$f":"Hydropower!AI495","v":44.790538310742271},{"$f":"Hydropower!AJ495","v":44.790538310742271},{"$f":"Hydropower!AK495","v":44.790538310742271},{"$f":"Hydropower!AL495","v":44.790538310742271},{"$f":"Hydropower!AM495","v":44.790538310742271},{"$f":"Hydropower!AN495","v":44.790538310742271},{"$f":"Hydropower!AO495","v":44.790538310742271},{"$f":"Hydropower!AP495","v":44.790538310742271},{"$f":"Hydropower!AQ495","v":44.790538310742271},{"$f":"Hydropower!AR495","v":44.790538310742271},{"$f":"Hydropower!AS495","v":44.790538310742271}]
["RL3HyNPD33","RD","Low",30,"Hydropower","NPD3",{"$f":"Hydropower!L496","v":52.061350880187788},{"$f":"Hydropower!M496","v":50.921494908554401},{"$f":"Hydropower!N496","v":49.807442295545876},{"$f":"Hydropower!O496","v":48.718314084041381},{"$f":"Hydropower!P496","v":47.653261257426337},{"$f":"Hydropower!Q496","v":46.611463719708851},{"$f":"Hydropower!R496","v":45.592129310377175},{"$f":"Hydropower!S496","v":44.594492852814639},{"$f":"Hydropower!T496","v":43.6178152351292},{"$f":"Hydropower!U496","v":42.661382522293145},{"$f":"Hydropower!V496","v":41.724505098526748},{"$f":"Hydropower!W496","v":40.806516838895348},{"$f":"Hydropower!X496","v":39.906774309124991},{"$f":"Hydropower!Y496","v":39.024655992675129},{"$f":"Hydropower!Z496","v":38.159561544140296},{"$f":"Hydropower!AA496","v":37.310911068083364},{"$f":"Hydropower!AB496","v":36.47814442243471},{"$f":"Hydropower!AC496","v":35.660720545619881},{"$f":"Hydropower!AD496","v":34.858116806607931},{"$f":"Hydropower!AE496","v":34.638483588650651},{"$f":"Hydropower!AF496","v":34.419179355055562},{"$f":"Hydropower!AG496","v":34.200202377281556},{"$f":"Hydropower!AH496","v":33.981550935869571},{"$f":"Hydropower!AI496","v":33.763223320394914},{"$f":"Hydropower!AJ496","v":33.54521782941972},{"$f":"Hydropower!AK496","v":33.327532770445799},{"$f":"Hydropower!AL496","v":33.110166459867656},{"$f":"Hydropower!AM496","v":32.893117222925724},{"$f":"Hydropower!AN496","v":32.676383393659918},{"$f":"Hydropower!AO496","v":32.459963314863437},{"$f":"Hydropower!AP496","v":32.243855338036653},{"$f":"Hydropower!AQ496","v":32.028057823341527},{"$f":"Hydropower!AR496","v":31.812569139555961},{"$f":"Hydropower!AS496","v":31.597387664028606}]
["RM3HyNPD33","RD","Mid",30,"Hydropower","NPD3",{"$f":"Hydropower!L497","v":54.422144802676229},{"$f":"Hydropower!M497","v":54.422144802676229},{"$f":"Hydropower!N497","v":54.422144802676229},{"$f":"Hydropower!O497","v":54.422144802676229},{"$f":"Hydropower!P497","v":54.422144802676229},{"$f":"Hydropower!Q497","v":54.422144802676229},{"$f":"Hydropower!R497","v":54.422144802676229},{"$f":"Hydropower!S497","v":54.422144802676229},{"$f":"Hydropower!T497","v":54.422144802676229},{"$f":"Hydropower!U497","v":54.422144802676229},{"$f":"Hydropower!V497","v":54.422144802676229},{"$f":"Hydropower!W497","v":54.422144802676229},{"$f":"Hydropower!X497","v":54.422144802676229},{"$f":"Hydropower!Y497","v":54.422144802676229},{"$f":"Hydropower!Z497","v":54.422144802676229},{"$f":"Hydropower!AA497","v":54.422144802676229},{"$f":"Hydropower!AB497","v":54.422144802676229},{"$f":"Hydropower!AC497","v":54.422144802676229},{"$f":"Hydropower!AD497","v":54.422144802676229},{"$f":"Hydropower!AE497","v":54.422144802676229},{"$f":"Hydropower!AF497","v":54.422144802676229},{"$f":"Hydropower!AG497","v":54.422144802676229},{"$f":"Hydropower!AH497","v":54.422144802676229},{"$f":"Hydropower!AI497","v":54.422144802676229},{"$f":"Hydropower!AJ497","v":54.422144802676229},{"$f":"Hydropower!AK497","v":54.422144802676229},{"$f":"Hydropower!AL497","v":54.422144802676229},{"$f":"Hydropower!AM497","v":54.422144802676229},{"$f":"Hydropower!AN497","v":54.422144802676229},{"$f":"Hydropower!AO497","v":54.422144802676229},{"$f":"Hydropower!AP497","v":54.422144802676229},{"$f":"Hydropower!AQ497","v":54.422144802676229},{"$f":"Hydropower!AR497","v":54.422144802676229},{"$f":"Hydropower!AS497","v":54.422144802676229}]
["RC3HyNPD33","RD","Constant",30,"Hydropower","NPD3",{"$f":"Hydropower!L498","v":54.422144802676229},{"$f":"Hydropower!M498","v":54.422144802676229},{"$f":"Hydropower!N498","v":54.422144802676229},{"$f":"Hydropower!O498","v":54.422144802676229},{"$f":"Hydropower!P498","v":54.422144802676229},{"$f":"Hydropower!Q498","v":54.422144802676229},{"$f":"Hydropower!R498","v":54.422144802676229},{"$f":"Hydropower!S498","v":54.422144802676229},{"$f":"Hydropower!T498","v":54.422144802676229},{"$f":"Hydropower!U498","v":54.422144802676229},{"$f":"Hydropower!V498","v":54.422144802676229},{"$f":"Hydropower!W498","v":54.422144802676229},{"$f":"Hydropower!X498","v":54.422144802676229},{"$f":"Hydropower!Y498","v":54.422144802676229},{"$f":"Hydropower!Z498","v":54.422144802676229},{"$f":"Hydropower!AA498","v":54.422144802676229},{"$f":"Hydropower!AB498","v":54.422144802676229},{"$f":"Hydropower!AC498","v":54.422144802676229},{"$f":"Hydropower!AD498","v":54.422144802676229},{"$f":"Hydropower!AE498","v":54.422144802676229},{"$f":"Hydropower!AF498","v":54.422144802676229},{"$f":"Hydropower!AG498","v":54.422144802676229},{"$f":"Hydropower!AH498","v":54.422144802676229},{"$f":"Hydropower!AI498","v":54.422144802676229},{"$f":"Hydropower!AJ498","v":54.422144802676229},{"$f":"Hydropower!AK498","v":54.422144802676229},{"$f":"Hydropower!AL498","v":54.422144802676229},{"$f":"Hydropower!AM498","v":54.422144802676229},{"$f":"Hydropower!AN498","v":54.422144802676229},{"$f":"Hydropower!AO498","v":54.422144802676229},{"$f":"Hydropower!AP498","v":54.422144802676229},{"$f":"Hydropower!AQ498","v":54.422144802676229},{"$f":"Hydropower!AR498","v":54.422144802676229},{"$f":"Hydropower!AS498","v":54.422144802676229}]
["RL3HyNPD44","RD","Low",30,"Hydropower","NPD4",{"$f":"Hydropower!L499","v":35.674693367091791},{"$f":"Hydropower!M499","v":35.056143604979866},{"$f":"Hydropower!N499","v":34.446397843867295},{"$f":"Hydropower!O499","v":33.84515618715988},{"$f":"Hydropower!P499","v":33.252128953842387},{"$f":"Hydropower!Q499","v":32.667036330498377},{"$f":"Hydropower!R499","v":32.089608035183609},{"$f":"Hydropower!S499","v":31.519582992749083},{"$f":"Hydropower!T499","v":30.956709021223798},{"$f":"Hydropower!U499","v":30.400742528880468},{"$f":"Hydropower!V499","v":29.851448221620274},{"$f":"Hydropower!W499","v":29.308598820325198},{"$f":"Hydropower!X499","v":28.771974787838342},{"$f":"Hydropower!Y499","v":28.241364065244291},{"$f":"Hydropower!Z499","v":27.716561817132778},{"$f":"Hydropower!AA499","v":27.197370185539587},{"$f":"Hydropower!AB499","v":26.683598052269115},{"$f":"Hydropower!AC499","v":26.175060809313102},{"$f":"Hydropower!AD499","v":25.671580137089755},{"$f":"Hydropower!AE499","v":25.502338514248883},{"$f":"Hydropower!AF499","v":25.333209139534151},{"$f":"Hydropower!AG499","v":25.164191423174341},{"$f":"Hydropower!AH499","v":24.995284778497037},{"$f":"Hydropower!AI499","v":24.826488621912279},{"$f":"Hydropower!AJ499","v":24.657802372896391},{"$f":"Hydropower!AK499","v":24.489225453975877},{"$f":"Hydropower!AL499","v":24.320757290711398},{"$f":"Hydropower!AM499","v":24.152397311681785},{"$f":"Hydropower!AN499","v":23.984144948468263},{"$f":"Hydropower!AO499","v":23.815999635638569},{"$f":"Hydropower!AP499","v":23.647960810731373},{"$f":"Hydropower!AQ499","v":23.480027914240594},{"$f":"Hydropower!AR499","v":23.312200389599887},{"$f":"Hydropower!AS499","v":23.14447768316721}]
["RM3HyNPD44","RD","Mid",30,"Hydropower","NPD4",{"$f":"Hydropower!L500","v":36.939457732799035},{"$f":"Hydropower!M500","v":36.939457732799035},{"$f":"Hydropower!N500","v":36.939457732799035},{"$f":"Hydropower!O500","v":36.939457732799035},{"$f":"Hydropower!P500","v":36.939457732799035},{"$f":"Hydropower!Q500","v":36.939457732799035},{"$f":"Hydropower!R500","v":36.939457732799035},{"$f":"Hydropower!S500","v":36.939457732799035},{"$f":"Hydropower!T500","v":36.939457732799035},{"$f":"Hydropower!U500","v":36.939457732799035},{"$f":"Hydropower!V500","v":36.939457732799035},{"$f":"Hydropower!W500","v":36.939457732799035},{"$f":"Hydropower!X500","v":36.939457732799035},{"$f":"Hydropower!Y500","v":36.939457732799035},{"$f":"Hydropower!Z500","v":36.939457732799035},{"$f":"Hydropower!AA500","v":36.939457732799035},{"$f":"Hydropower!AB500","v":36.939457732799035},{"$f":"Hydropower!AC500","v":36.939457732799035},{"$f":"Hydropower!AD500","v":36.939457732799035},{"$f":"Hydropower!AE500","v":36.939457732799035},{"$f":"Hydropower!AF500","v":36.939457732799035},{"$f":"Hydropower!AG500","v":36.939457732799035},{"$f":"Hydropower!AH500","v":36.939457732799035},{"$f":"Hydropower!AI500","v":36.939457732799035},{"$f":"Hydropower!AJ500","v":36.939457732799035},{"$f":"Hydropower!AK500","v":36.939457732799035},{"$f":"Hydropower!AL500","v":36.939457732799035},{"$f":"Hydropower!AM500","v":36.939457732799035},{"$f":"Hydropower!AN500","v":36.939457732799035},{"$f":"Hydropower!AO500","v":36.939457732799035},{"$f":"Hydropower!AP500","v":36.939457732799035},{"$f":"Hydropower!AQ500","v":36.939457732799035},{"$f":"Hydropower!AR500","v":36.939457732799035},{"$f":"Hydropower!AS500","v":36.939457732799035}]
["RC3HyNPD44","RD","Constant",30,"Hydropower","NPD4",{"$f":"Hydropower!L501","v":36.939457732799035},{"$f":"Hydropower!M501","v":36.939457732799035},{"$f":"Hydropower!N501","v":36.939457732799035},{"$f":"Hydropower!O501","v":36.939457732799035},{"$f":"Hydropower!P501","v":36.939457732799035},{"$f":"Hydropower!Q501","v":36.939457732799035},{"$f":"Hydropower!R501","v":36.939457732799035},{"$f":"Hydropower!S501","v":36.939457732799035},{"$f":"Hydropower!T501","v":36.939457732799035},{"$f":"Hydropower!U501","v":36.939457732799035},{"$f":"Hydropower!V501","v":36.939457732799035},{"$f":"Hydropower!W501","v":36.939457732799035},{"$f":"Hydropower!X501","v":36.939457732799035},{"$f":"Hydropower!Y501","v":36.939457732799035},{"$f":"Hydropower!Z501","v":36.939457732799035},{"$f":"Hydropower!AA501","v":36.939457732799035},{"$f":"Hydropower!AB501","v":36.939457732799035},{"$f":"Hydropower!AC501","v":36.939457732799035},{"$f":"Hydropower!AD501","v":36.939457732799035},{"$f":"Hydropower!AE501","v":36.939457732799035},{"$f":"Hydropower!AF501","v":36.939457732799035},{"$f":"Hydropower!AG501","v":36.939457732799035},{"$f":"Hydropower!AH501","v":36.939457732799035},{"$f":"Hydropower!AI501","v":36.939457732799035},{"$f":"Hydropower!AJ501","v":36.939457732799035},{"$f":"Hydropower!AK501","v":36.939457732799035},{"$f":"Hydropower!AL501","v":36.939457732799035},{"$f":"Hydropower!AM501","v":36.939457732799035},{"$f":"Hydropower!AN501","v":36.939457732799035},{"$f":"Hydropower!AO501","v":36.939457732799035},{"$f":"Hydropower!AP501","v":36.939457732799035},{"$f":"Hydropower!AQ501","v":36.939457732799035},{"$f":"Hydropower!AR501","v":36.939457732799035},{"$f":"Hydropower!AS501","v":36.939457732799035}]
["RL3HyNSD11","RD","Low",30,"Hydropower","NSD1",{"$f":"Hydropower!L505","v":68.807708855470906},{"$f":"Hydropower!M505","v":67.347291734256103},{"$f":"Hydropower!N505","v":65.911602549030192},{"$f":"Hydropower!O505","v":64.499798975515276},{"$f":"Hydropower!P505","v":63.111067382090617},{"$f":"Hydropower!Q505","v":61.744621852415349},{"$f":"Hydropower!R505","v":60.399703241344376},{"$f":"Hydropower!S505","v":59.075578263003081},{"$f":"Hydropower!T505","v":57.771538609925713},{"$f":"Hydropower!U505","v":56.486900102199009},{"$f":"Hydropower!V505","v":55.221001865589315},{"$f":"Hydropower!W505","v":53.973205537665429},{"$f":"Hydropower!X505","v":52.742894500964027},{"$f":"Hydropower!Y505","v":51.52947314227626},{"$f":"Hydropower!Z505","v":50.332366137165728},{"$f":"Hydropower!AA505","v":49.151017758858316},{"$f":"Hydropower!AB505","v":47.984891210674064},{"$f":"Hydropower!AC505","v":46.833467981198481},{"$f":"Hydropower!AD505","v":45.696247221419341},{"$f":"Hydropower!AE505","v":45.463231050734912},{"$f":"Hydropower!AF505","v":45.230530153126693},{"$f":"Hydropower!AG505","v":44.998142872095023},{"$f":"Hydropower!AH505","v":44.766067559843819},{"$f":"Hydropower!AI505","v":44.534302577234818},{"$f":"Hydropower!AJ505","v":44.302846293742043},{"$f":"Hydropower!AK505","v":44.071697087406619},{"$f":"Hydropower!AL505","v":43.840853344791697},{"$f":"Hydropower!AM505","v":43.610313460937739},{"$f":"Hydropower!AN505","v":43.38007583931789},{"$f":"Hydropower!AO505","v":43.150138891793773},{"$f":"Hydropower!AP505","v":42.920501038571352},{"$f":"Hydropower!AQ505","v":42.691160708157113},{"$f":"Hydropower!AR505","v":42.462116337314399},{"$f":"Hydropower!AS505","v":42.233366371020139}]
["RM3HyNSD11","RD","Mid",30,"Hydropower","NSD1",{"$f":"Hydropower!L506","v":71.555888221812893},{"$f":"Hydropower!M506","v":71.430950234657274},{"$f":"Hydropower!N506","v":71.306651248864497},{"$f":"Hydropower!O506","v":71.182352263071735},{"$f":"Hydropower!P506","v":71.058689585532619},{"$f":"Hydropower!Q506","v":70.935026907993517},{"$f":"Hydropower!R506","v":70.81199662145832},{"$f":"Hydropower!S506","v":70.688966334923151},{"$f":"Hydropower!T506","v":70.566565501454576},{"$f":"Hydropower!U506","v":70.444164667986044},{"$f":"Hydropower!V506","v":70.322390104818695},{"$f":"Hydropower!W506","v":70.200615541651359},{"$f":"Hydropower!X506","v":70.079464066019824},{"$f":"Hydropower!Y506","v":69.958312590388303},{"$f":"Hydropower!Z506","v":69.837781019527171},{"$f":"Hydropower!AA506","v":69.717249448666038},{"$f":"Hydropower!AB506","v":69.597334354981783},{"$f":"Hydropower!AC506","v":69.477419261297541},{"$f":"Hydropower!AD506","v":69.358117706852866},{"$f":"Hydropower!AE506","v":69.238816152408219},{"$f":"Hydropower!AF506","v":69.120124954437728},{"$f":"Hydropower!AG506","v":69.001433756467236},{"$f":"Hydropower!AH506","v":68.883349977033618},{"$f":"Hydropower!AI506","v":68.765266197599985},{"$f":"Hydropower!AJ506","v":68.647786409109727},{"$f":"Hydropower!AK506","v":68.53030662061947},{"$f":"Hydropower!AL506","v":68.413427885135249},{"$f":"Hydropower!AM506","v":68.296549149651042},{"$f":"Hydropower!AN506","v":68.180268529235605},{"$f":"Hydropower!AO506","v":68.063987908820138},{"$f":"Hydropower!AP506","v":67.948301975879943},{"$f":"Hydropower!AQ506","v":67.832616042939719},{"$f":"Hydropower!AR506","v":67.717522104365543},{"$f":"Hydropower!AS506","v":67.60242816579138}]
["RC3HyNSD11","RD","Constant",30,"Hydropower","NSD1",{"$f":"Hydropower!L507","v":71.806245773013316},{"$f":"Hydropower!M507","v":71.806245773013316},{"$f":"Hydropower!N507","v":71.806245773013316},{"$f":"Hydropower!O507","v":71.806245773013316},{"$f":"Hydropower!P507","v":71.806245773013316},{"$f":"Hydropower!Q507","v":71.806245773013316},{"$f":"Hydropower!R507","v":71.806245773013316},{"$f":"Hydropower!S507","v":71.806245773013316},{"$f":"Hydropower!T507","v":71.806245773013316},{"$f":"Hydropower!U507","v":71.806245773013316},{"$f":"Hydropower!V507","v":71.806245773013316},{"$f":"Hydropower!W507","v":71.806245773013316},{"$f":"Hydropower!X507","v":71.806245773013316},{"$f":"Hydropower!Y507","v":71.806245773013316},{"$f":"Hydropower!Z507","v":71.806245773013316},{"$f":"Hydropower!AA507","v":71.806245773013316},{"$f":"Hydropower!AB507","v":71.806245773013316},{"$f":"Hydropower!AC507","v":71.806245773013316},{"$f":"Hydropower!AD507","v":71.806245773013316},{"$f":"Hydropower!AE507","v":71.806245773013316},{"$f":"Hydropower!AF507","v":71.806245773013316},{"$f":"Hydropower!AG507","v":71.806245773013316},{"$f":"Hydropower!AH507","v":71.806245773013316},{"$f":"Hydropower!AI507","v":71.806245773013316},{"$f":"Hydropower!AJ507","v":71.806245773013316},{"$f":"Hydropower!AK507","v":71.806245773013316},{"$f":"Hydropower!AL507","v":71.806245773013316},{"$f":"Hydropower!AM507","v":71.806245773013316},{"$f":"Hydropower!AN507","v":71.806245773013316},{"$f":"Hydropower!AO507","v":71.806245773013316},{"$f":"Hydropower!AP507","v":71.806245773013316},{"$f":"Hydropower!AQ507","v":71.806245773013316},{"$f":"Hydropower!AR507","v":71.806245773013316},{"$f":"Hydropower!AS507","v":71.806245773013316}]
["RL3HyNSD22","RD","Low",30,"Hydropower","NSD2",{"$f":"Hydropower!L508","v":48.939615093006218},{"$f":"Hydropower!M508","v":48.054641875325849},{"$f":"Hydropower!N508","v":47.17766477563103},{"$f":"Hydropower!O508","v":46.308411416788807},{"$f":"Hydropower!P508","v":45.446618699831319},{"$f":"Hydropower!Q508","v":44.592032487907396},{"$f":"Hydropower!R508","v":43.744407300999953},{"$f":"Hydropower!S508","v":42.903506021042503},{"$f":"Hydropower!T508","v":42.069099607080346},{"$f":"Hydropower!U508","v":41.24096682013456},{"$f":"Hydropower!V508","v":40.418893957437987},{"$f":"Hydropower!W508","v":39.602674595724274},{"$f":"Hydropower!X508","v":38.792109343261316},{"$f":"Hydropower!Y508","v":37.987005600331344},{"$f":"Hydropower!Z508","v":37.187177327870096},{"$f":"Hydropower!AA508","v":36.3924448239867},{"$f":"Hydropower!AB508","v":35.602634508096507},{"$f":"Hydropower!AC508","v":34.8175787124067},{"$f":"Hydropower!AD508","v":34.037115480505065},{"$f":"Hydropower!AE508","v":33.8645462979675},{"$f":"Hydropower!AF508","v":33.692079063312512},{"$f":"Hydropower!AG508","v":33.519713240888201},{"$f":"Hydropower!AH508","v":33.347448297857021},{"$f":"Hydropower!AI508","v":33.175283704181133},{"$f":"Hydropower!AJ508","v":33.00321893260751},{"$f":"Hydropower!AK508","v":32.831253458653457},{"$f":"Hydropower!AL508","v":32.659386760592021},{"$f":"Hydropower!AM508","v":32.487618319437438},{"$f":"Hydropower!AN508","v":32.315947618930835},{"$f":"Hydropower!AO508","v":32.144374145525823},{"$f":"Hydropower!AP508","v":31.972897388374296},{"$f":"Hydropower!AQ508","v":31.801516839312228},{"$f":"Hydropower!AR508","v":31.630231992845552},{"$f":"Hydropower!AS508","v":31.459042346136187}]
["RM3HyNSD22","RD","Mid",30,"Hydropower","NSD2",{"$f":"Hydropower!L509","v":50.513048296532986},{"$f":"Hydropower!M509","v":50.402441734617845},{"$f":"Hydropower!N509","v":50.292400875299769},{"$f":"Hydropower!O509","v":50.182360015981686},{"$f":"Hydropower!P509","v":50.07288247507347},{"$f":"Hydropower!Q509","v":49.96340493416524},{"$f":"Hydropower!R509","v":49.854487243758228},{"$f":"Hydropower!S509","v":49.745569553351231},{"$f":"Hydropower!T509","v":49.637209112513965},{"$f":"Hydropower!U509","v":49.528848671676705},{"$f":"Hydropower!V509","v":49.421042662733413},{"$f":"Hydropower!W509","v":49.313236653790113},{"$f":"Hydropower!X509","v":49.20598225906501},{"$f":"Hydropower!Y509","v":49.098727864339921},{"$f":"Hydropower!Z509","v":48.992022266157257},{"$f":"Hydropower!AA509","v":48.885316667974585},{"$f":"Hydropower!AB509","v":48.779156831914264},{"$f":"Hydropower!AC509","v":48.67299699585395},{"$f":"Hydropower!AD509","v":48.567380320984547},{"$f":"Hydropower!AE509","v":48.461763646115109},{"$f":"Hydropower!AF509","v":48.356687314760798},{"$f":"Hydropower!AG509","v":48.251610983406493},{"$f":"Hydropower!AH509","v":48.147072394635828},{"$f":"Hydropower!AI509","v":48.042533805865148},{"$f":"Hydropower!AJ509","v":47.938529925258052},{"$f":"Hydropower!AK509","v":47.83452604465095},{"$f":"Hydropower!AL509","v":47.731054271275937},{"$f":"Hydropower!AM509","v":47.627582497900931},{"$f":"Hydropower!AN509","v":47.524640230826535},{"$f":"Hydropower!AO509","v":47.421697963752138},{"$f":"Hydropower!AP509","v":47.319282168558296},{"$f":"Hydropower!AQ509","v":47.216866373364454},{"$f":"Hydropower!AR509","v":47.114974665863954},{"$f":"Hydropower!AS509","v":47.013082958363469}]
["RC3HyNSD22","RD","Constant",30,"Hydropower","NSD2",{"$f":"Hydropower!L510","v":50.734687756381788},{"$f":"Hydropower!M510","v":50.734687756381788},{"$f":"Hydropower!N510","v":50.734687756381788},{"$f":"Hydropower!O510","v":50.734687756381788},{"$f":"Hydropower!P510","v":50.734687756381788},{"$f":"Hydropower!Q510","v":50.734687756381788},{"$f":"Hydropower!R510","v":50.734687756381788},{"$f":"Hydropower!S510","v":50.734687756381788},{"$f":"Hydropower!T510","v":50.734687756381788},{"$f":"Hydropower!U510","v":50.734687756381788},{"$f":"Hydropower!V510","v":50.734687756381788},{"$f":"Hydropower!W510","v":50.734687756381788},{"$f":"Hydropower!X510","v":50.734687756381788},{"$f":"Hydropower!Y510","v":50.734687756381788},{"$f":"Hydropower!Z510","v":50.734687756381788},{"$f":"Hydropower!AA510","v":50.734687756381788},{"$f":"Hydropower!AB510","v":50.734687756381788},{"$f":"Hydropower!AC510","v":50.734687756381788},{"$f":"Hydropower!AD510","v":50.734687756381788},{"$f":"Hydropower!AE510","v":50.734687756381788},{"$f":"Hydropower!AF510","v":50.734687756381788},{"$f":"Hydropower!AG510","v":50.734687756381788},{"$f":"Hydropower!AH510","v":50.734687756381788},{"$f":"Hydropower!AI510","v":50.734687756381788},{"$f":"Hydropower!AJ510","v":50.734687756381788},{"$f":"Hydropower!AK510","v":50.734687756381788},{"$f":"Hydropower!AL510","v":50.734687756381788},{"$f":"Hydropower!AM510","v":50.734687756381788},{"$f":"Hydropower!AN510","v":50.734687756381788},{"$f":"Hydropower!AO510","v":50.734687756381788},{"$f":"Hydropower!AP510","v":50.734687756381788},{"$f":"Hydropower!AQ510","v":50.734687756381788},{"$f":"Hydropower!AR510","v":50.734687756381788},{"$f":"Hydropower!AS510","v":50.734687756381788}]
["RL3HyNSD33","RD","Low",30,"Hydropower","NSD3",{"$f":"Hydropower!L511","v":64.830424249770019},{"$f":"Hydropower!M511","v":63.435305913772496},{"$f":"Hydropower!N511","v":62.064678803547295},{"$f":"Hydropower!O511","v":60.717708658035455},{"$f":"Hydropower!P511","v":59.393589634172372},{"$f":"Hydropower!Q511","v":58.091543338866515},{"$f":"Hydropower!R511","v":56.810817893952525},{"$f":"Hydropower!S511","v":55.55068703299564},{"$f":"Hydropower!T511","v":54.310449228862034},{"$f":"Hydropower!U511","v":53.089426851007389},{"$f":"Hydropower!V511","v":51.88696535147136},{"$f":"Hydropower!W511","v":50.702432478600038},{"$f":"Hydropower!X511","v":49.535217517551878},{"$f":"Hydropower!Y511","v":48.384730556674874},{"$f":"Hydropower!Z511","v":47.250401778873403},{"$f":"Hydropower!AA511","v":46.131680777113985},{"$f":"Hydropower!AB511","v":45.028035893247392},{"$f":"Hydropower!AC511","v":43.938953579352564},{"$f":"Hydropower!AD511","v":42.863937780835997},{"$f":"Hydropower!AE511","v":42.645240610216668},{"$f":"Hydropower!AF511","v":42.426855694695874},{"$f":"Hydropower!AG511","v":42.208781393630957},{"$f":"Hydropower!AH511","v":41.991016074999514},{"$f":"Hydropower!AI511","v":41.773558115354056},{"$f":"Hydropower!AJ511","v":41.556405899776962},{"$f":"Hydropower!AK511","v":41.339557821835655},{"$f":"Hydropower!AL511","v":41.123012283538095},{"$f":"Hydropower!AM511","v":40.906767695288302},{"$f":"Hydropower!AN511","v":40.690822475842339},{"$f":"Hydropower!AO511","v":40.475175052264426},{"$f":"Hydropower!AP511","v":40.259823859883205},{"$f":"Hydropower!AQ511","v":40.044767342248427},{"$f":"Hydropower!AR511","v":39.830003951087654},{"$f":"Hydropower!AS511","v":39.615532146263391}]
["RM3HyNSD33","RD","Mid",30,"Hydropower","NSD3",{"$f":"Hydropower!L512","v":67.467151417744674},{"$f":"Hydropower!M512","v":67.352138895283645},{"$f":"Hydropower!N512","v":67.237714609917447},{"$f":"Hydropower!O512","v":67.123290324551235},{"$f":"Hydropower!P512","v":67.009451797119667},{"$f":"Hydropower!Q512","v":66.895613269688141},{"$f":"Hydropower!R512","v":66.782356894140079},{"$f":"Hydropower!S512","v":66.669100518592018},{"$f":"Hydropower!T512","v":66.556423590389102},{"$f":"Hydropower!U512","v":66.443746662186172},{"$f":"Hydropower!V512","v":66.33164625141184},{"$f":"Hydropower!W512","v":66.21954584063748},{"$f":"Hydropower!X512","v":66.108019017375142},{"$f":"Hydropower!Y512","v":65.99649219411279},{"$f":"Hydropower!Z512","v":65.885536028445898},{"$f":"Hydropower!AA512","v":65.774579862778978},{"$f":"Hydropower!AB512","v":65.664191199412741},{"$f":"Hydropower!AC512","v":65.553802536046518},{"$f":"Hydropower!AD512","v":65.443978670442604},{"$f":"Hydropower!AE512","v":65.33415480483869},{"$f":"Hydropower!AF512","v":65.224892807080522},{"$f":"Hydropower!AG512","v":65.115630809322354},{"$f":"Hydropower!AH512","v":65.006927974871573},{"$f":"Hydropower!AI512","v":64.898225140420777},{"$f":"Hydropower!AJ512","v":64.790078313982605},{"$f":"Hydropower!AK512","v":64.681931487544432},{"$f":"Hydropower!AL512","v":64.574337964580508},{"$f":"Hydropower!AM512","v":64.466744441616598},{"$f":"Hydropower!AN512","v":64.359701517588562},{"$f":"Hydropower!AO512","v":64.252658593560525},{"$f":"Hydropower!AP512","v":64.146163113173614},{"$f":"Hydropower!AQ512","v":64.039667632786689},{"$f":"Hydropower!AR512","v":63.933717116880736},{"$f":"Hydropower!AS512","v":63.827766600974783}]
["RC3HyNSD33","RD","Constant",30,"Hydropower","NSD3",{"$f":"Hydropower!L513","v":67.697619781580741},{"$f":"Hydropower!M513","v":67.697619781580741},{"$f":"Hydropower!N513","v":67.697619781580741},{"$f":"Hydropower!O513","v":67.697619781580741},{"$f":"Hydropower!P513","v":67.697619781580741},{"$f":"Hydropower!Q513","v":67.697619781580741},{"$f":"Hydropower!R513","v":67.697619781580741},{"$f":"Hydropower!S513","v":67.697619781580741},{"$f":"Hydropower!T513","v":67.697619781580741},{"$f":"Hydropower!U513","v":67.697619781580741},{"$f":"Hydropower!V513","v":67.697619781580741},{"$f":"Hydropower!W513","v":67.697619781580741},{"$f":"Hydropower!X513","v":67.697619781580741},{"$f":"Hydropower!Y513","v":67.697619781580741},{"$f":"Hydropower!Z513","v":67.697619781580741},{"$f":"Hydropower!AA513","v":67.697619781580741},{"$f":"Hydropower!AB513","v":67.697619781580741},{"$f":"Hydropower!AC513","v":67.697619781580741},{"$f":"Hydropower!AD513","v":67.697619781580741},{"$f":"Hydropower!AE513","v":67.697619781580741},{"$f":"Hydropower!AF513","v":67.697619781580741},{"$f":"Hydropower!AG513","v":67.697619781580741},{"$f":"Hydropower!AH513","v":67.697619781580741},{"$f":"Hydropower!AI513","v":67.697619781580741},{"$f":"Hydropower!AJ513","v":67.697619781580741},{"$f":"Hydropower!AK513","v":67.697619781580741},{"$f":"Hydropower!AL513","v":67.697619781580741},{"$f":"Hydropower!AM513","v":67.697619781580741},{"$f":"Hydropower!AN513","v":67.697619781580741},{"$f":"Hydropower!AO513","v":67.697619781580741},{"$f":"Hydropower!AP513","v":67.697619781580741},{"$f":"Hydropower!AQ513","v":67.697619781580741},{"$f":"Hydropower!AR513","v":67.697619781580741},{"$f":"Hydropower!AS513","v":67.697619781580741}]
["RL3HyNSD44","RD","Low",30,"Hydropower","NSD4",{"$f":"Hydropower!L514","v":41.801330192278641},{"$f":"Hydropower!M514","v":41.064305088590338},{"$f":"Hydropower!N514","v":40.332932805093762},{"$f":"Hydropower!O514","v":39.607020785981284},{"$f":"Hydropower!P514","v":38.8863830346029},{"$f":"Hydropower!Q514","v":38.170839890037392},{"$f":"Hydropower!R514","v":37.460217811274028},{"$f":"Hydropower!S514","v":36.754349168745946},{"$f":"Hydropower!T514","v":36.053072042964779},{"$f":"Hydropower!U514","v":35.356230030014324},{"$f":"Hydropower!V514","v":34.66367205366992},{"$f":"Hydropower!W514","v":33.97525218391776},{"$f":"Hydropower!X514","v":33.29082946165601},{"$f":"Hydropower!Y514","v":32.610267729367322},{"$f":"Hydropower!Z514","v":31.933435467559214},{"$f":"Hydropower!AA514","v":31.260205636775957},{"$f":"Hydropower!AB514","v":30.590455524992048},{"$f":"Hydropower!AC514","v":29.924066600204068},{"$f":"Hydropower!AD514","v":29.260924368043757},{"$f":"Hydropower!AE514","v":29.112687117761599},{"$f":"Hydropower!AF514","v":28.964521939083465},{"$f":"Hydropower!AG514","v":28.816428453332612},{"$f":"Hydropower!AH514","v":28.668406283821902},{"$f":"Hydropower!AI514","v":28.520455055843417},{"$f":"Hydropower!AJ514","v":28.372574396657971},{"$f":"Hydropower!AK514","v":28.224763935484855},{"$f":"Hydropower!AL514","v":28.077023303491504},{"$f":"Hydropower!AM514","v":27.929352133783233},{"$f":"Hydropower!AN514","v":27.781750061393115},{"$f":"Hydropower!AO514","v":27.634216723271813},{"$f":"Hydropower!AP514","v":27.486751758277517},{"$f":"Hydropower!AQ514","v":27.339354807165911},{"$f":"Hydropower!AR514","v":27.192025512580212},{"$f":"Hydropower!AS514","v":27.044763519041261}]
["RM3HyNSD44","RD","Mid",30,"Hydropower","NSD4",{"$f":"Hydropower!L515","v":43.098485203085026},{"$f":"Hydropower!M515","v":43.001343384897382},{"$f":"Hydropower!N515","v":42.904698403225396},{"$f":"Hydropower!O515","v":42.808053421553417},{"$f":"Hydropower!P515","v":42.711903182450094},{"$f":"Hydropower!Q515","v":42.615752943346763},{"$f":"Hydropower!R515","v":42.520094401070999},{"$f":"Hydropower!S515","v":42.424435858795242},{"$f":"Hydropower!T515","v":42.329266729041237},{"$f":"Hydropower!U515","v":42.23409759928721},{"$f":"Hydropower!V515","v":42.139415407390324},{"$f":"Hydropower!W515","v":42.044733215493409},{"$f":"Hydropower!X515","v":41.950535486788979},{"$f":"Hydropower!Y515","v":41.856337758084557},{"$f":"Hydropower!Z515","v":41.762622017907958},{"$f":"Hydropower!AA515","v":41.668906277731374},{"$f":"Hydropower!AB515","v":41.575669861059147},{"$f":"Hydropower!AC515","v":41.482433444386942},{"$f":"Hydropower!AD515","v":41.389674066913294},{"$f":"Hydropower!AE515","v":41.296914689439639},{"$f":"Hydropower!AF515","v":41.204629876499901},{"$f":"Hydropower!AG515","v":41.112345063560177},{"$f":"Hydropower!AH515","v":41.020532530848548},{"$f":"Hydropower!AI515","v":40.928719998136934},{"$f":"Hydropower!AJ515","v":40.837377080629949},{"$f":"Hydropower!AK515","v":40.746034163122964},{"$f":"Hydropower!AL515","v":40.655158576514815},{"$f":"Hydropower!AM515","v":40.564282989906673},{"$f":"Hydropower!AN515","v":40.473872449891523},{"$f":"Hydropower!AO515","v":40.383461909876388},{"$f":"Hydropower!AP515","v":40.293513751430808},{"$f":"Hydropower!AQ515","v":40.203565592985228},{"$f":"Hydropower!AR515","v":40.114077722162193},{"$f":"Hydropower!AS515","v":40.024589851339165}]
["RC3HyNSD44","RD","Constant",30,"Hydropower","NSD4",{"$f":"Hydropower!L516","v":43.293143275255829},{"$f":"Hydropower!M516","v":43.293143275255829},{"$f":"Hydropower!N516","v":43.293143275255829},{"$f":"Hydropower!O516","v":43.293143275255829},{"$f":"Hydropower!P516","v":43.293143275255829},{"$f":"Hydropower!Q516","v":43.293143275255829},{"$f":"Hydropower!R516","v":43.293143275255829},{"$f":"Hydropower!S516","v":43.293143275255829},{"$f":"Hydropower!T516","v":43.293143275255829},{"$f":"Hydropower!U516","v":43.293143275255829},{"$f":"Hydropower!V516","v":43.293143275255829},{"$f":"Hydropower!W516","v":43.293143275255829},{"$f":"Hydropower!X516","v":43.293143275255829},{"$f":"Hydropower!Y516","v":43.293143275255829},{"$f":"Hydropower!Z516","v":43.293143275255829},{"$f":"Hydropower!AA516","v":43.293143275255829},{"$f":"Hydropower!AB516","v":43.293143275255829},{"$f":"Hydropower!AC516","v":43.293143275255829},{"$f":"Hydropower!AD516","v":43.293143275255829},{"$f":"Hydropower!AE516","v":43.293143275255829},{"$f":"Hydropower!AF516","v":43.293143275255829},{"$f":"Hydropower!AG516","v":43.293143275255829},{"$f":"Hydropower!AH516","v":43.293143275255829},{"$f":"Hydropower!AI516","v":43.293143275255829},{"$f":"Hydropower!AJ516","v":43.293143275255829},{"$f":"Hydropower!AK516","v":43.293143275255829},{"$f":"Hydropower!AL516","v":43.293143275255829},{"$f":"Hydropower!AM516","v":43.293143275255829},{"$f":"Hydropower!AN516","v":43.293143275255829},{"$f":"Hydropower!AO516","v":43.293143275255829},{"$f":"Hydropower!AP516","v":43.293143275255829},{"$f":"Hydropower!AQ516","v":43.293143275255829},{"$f":"Hydropower!AR516","v":43.293143275255829},{"$f":"Hydropower!AS516","v":43.293143275255829}]

{"sheet":"Summary_Fuel","index":21,"n_rows":53,"n_cols":40,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L209","v":2017},{"$f":"'Solar - CSP'!M209","v":2018},{"$f":"'Solar - CSP'!N209","v":2019},{"$f":"'Solar - CSP'!O209","v":2020},{"$f":"'Solar - CSP'!P209","v":2021},{"$f":"'Solar - CSP'!Q209","v":2022},{"$f":"'Solar - CSP'!R209","v":2023},{"$f":"'Solar - CSP'!S209","v":2024},{"$f":"'Solar - CSP'!T209","v":2025},{"$f":"'Solar - CSP'!U209","v":2026},{"$f":"'Solar - CSP'!V209","v":2027},{"$f":"'Solar - CSP'!W209","v":2028},{"$f":"'Solar - CSP'!X209","v":2029},{"$f":"'Solar - CSP'!Y209","v":2030},{"$f":"'Solar - CSP'!Z209","v":2031},{"$f":"'Solar - CSP'!AA209","v":2032},{"$f":"'Solar - CSP'!AB209","v":2033},{"$f":"'Solar - CSP'!AC209","v":2034},{"$f":"'Solar - CSP'!AD209","v":2035},{"$f":"'Solar - CSP'!AE209","v":2036},{"$f":"'Solar - CSP'!AF209","v":2037},{"$f":"'Solar - CSP'!AG209","v":2038},{"$f":"'Solar - CSP'!AH209","v":2039},{"$f":"'Solar - CSP'!AI209","v":2040},{"$f":"'Solar - CSP'!AJ209","v":2041},{"$f":"'Solar - CSP'!AK209","v":2042},{"$f":"'Solar - CSP'!AL209","v":2043},{"$f":"'Solar - CSP'!AM209","v":2044},{"$f":"'Solar - CSP'!AN209","v":2045},{"$f":"'Solar - CSP'!AO209","v":2046},{"$f":"'Solar - CSP'!AP209","v":2047},{"$f":"'Solar - CSP'!AQ209","v":2048},{"$f":"'Solar - CSP'!AR209","v":2049},{"$f":"'Solar - CSP'!AS209","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RL3ConewAvgF"},"RD","Low",30,"Coal","newAvgCF",{"$f":"Coal!L401","v":17.987827343750002},{"$f":"Coal!M401","v":18.079814506835937},{"$f":"Coal!N401","v":17.985078222656249},{"$f":"Coal!O401","v":17.971733588867185},{"$f":"Coal!P401","v":18.757483964843747},{"$f":"Coal!Q401","v":18.805707641601561},{"$f":"Coal!R401","v":18.808241347656249},{"$f":"Coal!S401","v":18.480591640625001},{"$f":"Coal!T401","v":18.570703828124998},{"$f":"Coal!U401","v":18.51898810058594},{"$f":"Coal!V401","v":18.554229736328125},{"$f":"Coal!W401","v":18.579632124023433},{"$f":"Coal!X401","v":18.7656505859375},{"$f":"Coal!Y401","v":18.915053911132809},{"$f":"Coal!Z401","v":18.888420273437497},{"$f":"Coal!AA401","v":18.781577187499998},{"$f":"Coal!AB401","v":18.803282089843748},{"$f":"Coal!AC401","v":18.7799384375},{"$f":"Coal!AD401","v":18.835323066406247},{"$f":"Coal!AE401","v":18.891245410156248},{"$f":"Coal!AF401","v":18.937693730468748},{"$f":"Coal!AG401","v":18.986028320312499},{"$f":"Coal!AH401","v":19.036317460937497},{"$f":"Coal!AI401","v":19.066711152343753},{"$f":"Coal!AJ401","v":19.072711367187498},{"$f":"Coal!AK401","v":19.069288769531255},{"$f":"Coal!AL401","v":19.052764707031251},{"$f":"Coal!AM401","v":19.040824023437498},{"$f":"Coal!AN401","v":19.048684902343748},{"$f":"Coal!AO401","v":19.053174394531251},{"$f":"Coal!AP401","v":19.031759687499996},{"$f":"Coal!AQ401","v":19.038784121093748},{"$f":"Coal!AR401","v":19.052005078124999},{"$f":"Coal!AS401","v":19.053174394531251}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3ConewAvgF"},"RD","Mid",30,"Coal","newAvgCF",{"$f":"Coal!L402","v":17.987827343750002},{"$f":"Coal!M402","v":18.079814506835937},{"$f":"Coal!N402","v":17.985078222656249},{"$f":"Coal!O402","v":17.971733588867185},{"$f":"Coal!P402","v":18.757483964843747},{"$f":"Coal!Q402","v":18.805707641601561},{"$f":"Coal!R402","v":18.808241347656249},{"$f":"Coal!S402","v":18.480591640625001},{"$f":"Coal!T402","v":18.570703828124998},{"$f":"Coal!U402","v":18.51898810058594},{"$f":"Coal!V402","v":18.554229736328125},{"$f":"Coal!W402","v":18.579632124023433},{"$f":"Coal!X402","v":18.7656505859375},{"$f":"Coal!Y402","v":18.915053911132809},{"$f":"Coal!Z402","v":18.888420273437497},{"$f":"Coal!AA402","v":18.781577187499998},{"$f":"Coal!AB402","v":18.803282089843748},{"$f":"Coal!AC402","v":18.7799384375},{"$f":"Coal!AD402","v":18.835323066406247},{"$f":"Coal!AE402","v":18.891245410156248},{"$f":"Coal!AF402","v":18.937693730468748},{"$f":"Coal!AG402","v":18.986028320312499},{"$f":"Coal!AH402","v":19.036317460937497},{"$f":"Coal!AI402","v":19.066711152343753},{"$f":"Coal!AJ402","v":19.072711367187498},{"$f":"Coal!AK402","v":19.069288769531255},{"$f":"Coal!AL402","v":19.052764707031251},{"$f":"Coal!AM402","v":19.040824023437498},{"$f":"Coal!AN402","v":19.048684902343748},{"$f":"Coal!AO402","v":19.053174394531251},{"$f":"Coal!AP402","v":19.031759687499996},{"$f":"Coal!AQ402","v":19.038784121093748},{"$f":"Coal!AR402","v":19.052005078124999},{"$f":"Coal!AS402","v":19.053174394531251}]
["RC3ConewAvgF","RD","Constant",30,"Coal","newAvgCF",{"$f":"Coal!L403","v":17.987827343750002},{"$f":"Coal!M403","v":18.079814506835937},{"$f":"Coal!N403","v":17.985078222656249},{"$f":"Coal!O403","v":17.971733588867185},{"$f":"Coal!P403","v":18.757483964843747},{"$f":"Coal!Q403","v":18.805707641601561},{"$f":"Coal!R403","v":18.808241347656249},{"$f":"Coal!S403","v":18.480591640625001},{"$f":"Coal!T403","v":18.570703828124998},{"$f":"Coal!U403","v":18.51898810058594},{"$f":"Coal!V403","v":18.554229736328125},{"$f":"Coal!W403","v":18.579632124023433},{"$f":"Coal!X403","v":18.7656505859375},{"$f":"Coal!Y403","v":18.915053911132809},{"$f":"Coal!Z403","v":18.888420273437497},{"$f":"Coal!AA403","v":18.781577187499998},{"$f":"Coal!AB403","v":18.803282089843748},{"$f":"Coal!AC403","v":18.7799384375},{"$f":"Coal!AD403","v":18.835323066406247},{"$f":"Coal!AE403","v":18.891245410156248},{"$f":"Coal!AF403","v":18.937693730468748},{"$f":"Coal!AG403","v":18.986028320312499},{"$f":"Coal!AH403","v":19.036317460937497},{"$f":"Coal!AI403","v":19.066711152343753},{"$f":"Coal!AJ403","v":19.072711367187498},{"$f":"Coal!AK403","v":19.069288769531255},{"$f":"Coal!AL403","v":19.052764707031251},{"$f":"Coal!AM403","v":19.040824023437498},{"$f":"Coal!AN403","v":19.048684902343748},{"$f":"Coal!AO403","v":19.053174394531251},{"$f":"Coal!AP403","v":19.031759687499996},{"$f":"Coal!AQ403","v":19.038784121093748},{"$f":"Coal!AR403","v":19.052005078124999},{"$f":"Coal!AS403","v":19.053174394531251}]
["RL3ConewHigF","RD","Low",30,"Coal","newHighCF",{"$f":"Coal!L404","v":17.987827343750002},{"$f":"Coal!M404","v":18.079814506835937},{"$f":"Coal!N404","v":17.985078222656249},{"$f":"Coal!O404","v":17.971733588867185},{"$f":"Coal!P404","v":18.757483964843747},{"$f":"Coal!Q404","v":18.805707641601561},{"$f":"Coal!R404","v":18.808241347656249},{"$f":"Coal!S404","v":18.480591640625001},{"$f":"Coal!T404","v":18.570703828124998},{"$f":"Coal!U404","v":18.51898810058594},{"$f":"Coal!V404","v":18.554229736328125},{"$f":"Coal!W404","v":18.579632124023433},{"$f":"Coal!X404","v":18.7656505859375},{"$f":"Coal!Y404","v":18.915053911132809},{"$f":"Coal!Z404","v":18.888420273437497},{"$f":"Coal!AA404","v":18.781577187499998},{"$f":"Coal!AB404","v":18.803282089843748},{"$f":"Coal!AC404","v":18.7799384375},{"$f":"Coal!AD404","v":18.835323066406247},{"$f":"Coal!AE404","v":18.891245410156248},{"$f":"Coal!AF404","v":18.937693730468748},{"$f":"Coal!AG404","v":18.986028320312499},{"$f":"Coal!AH404","v":19.036317460937497},{"$f":"Coal!AI404","v":19.066711152343753},{"$f":"Coal!AJ404","v":19.072711367187498},{"$f":"Coal!AK404","v":19.069288769531255},{"$f":"Coal!AL404","v":19.052764707031251},{"$f":"Coal!AM404","v":19.040824023437498},{"$f":"Coal!AN404","v":19.048684902343748},{"$f":"Coal!AO404","v":19.053174394531251},{"$f":"Coal!AP404","v":19.031759687499996},{"$f":"Coal!AQ404","v":19.038784121093748},{"$f":"Coal!AR404","v":19.052005078124999},{"$f":"Coal!AS404","v":19.053174394531251}]
["RM3ConewHigF","RD","Mid",30,"Coal","newHighCF",{"$f":"Coal!L405","v":17.987827343750002},{"$f":"Coal!M405","v":18.079814506835937},{"$f":"Coal!N405","v":17.985078222656249},{"$f":"Coal!O405","v":17.971733588867185},{"$f":"Coal!P405","v":18.757483964843747},{"$f":"Coal!Q405","v":18.805707641601561},{"$f":"Coal!R405","v":18.808241347656249},{"$f":"Coal!S405","v":18.480591640625001},{"$f":"Coal!T405","v":18.570703828124998},{"$f":"Coal!U405","v":18.51898810058594},{"$f":"Coal!V405","v":18.554229736328125},{"$f":"Coal!W405","v":18.579632124023433},{"$f":"Coal!X405","v":18.7656505859375},{"$f":"Coal!Y405","v":18.915053911132809},{"$f":"Coal!Z405","v":18.888420273437497},{"$f":"Coal!AA405","v":18.781577187499998},{"$f":"Coal!AB405","v":18.803282089843748},{"$f":"Coal!AC405","v":18.7799384375},{"$f":"Coal!AD405","v":18.835323066406247},{"$f":"Coal!AE405","v":18.891245410156248},{"$f":"Coal!AF405","v":18.937693730468748},{"$f":"Coal!AG405","v":18.986028320312499},{"$f":"Coal!AH405","v":19.036317460937497},{"$f":"Coal!AI405","v":19.066711152343753},{"$f":"Coal!AJ405","v":19.072711367187498},{"$f":"Coal!AK405","v":19.069288769531255},{"$f":"Coal!AL405","v":19.052764707031251},{"$f":"Coal!AM405","v":19.040824023437498},{"$f":"Coal!AN405","v":19.048684902343748},{"$f":"Coal!AO405","v":19.053174394531251},{"$f":"Coal!AP405","v":19.031759687499996},{"$f":"Coal!AQ405","v":19.038784121093748},{"$f":"Coal!AR405","v":19.052005078124999},{"$f":"Coal!AS405","v":19.053174394531251}]
["RC3ConewHigF","RD","Constant",30,"Coal","newHighCF",{"$f":"Coal!L406","v":17.987827343750002},{"$f":"Coal!M406","v":18.079814506835937},{"$f":"Coal!N406","v":17.985078222656249},{"$f":"Coal!O406","v":17.971733588867185},{"$f":"Coal!P406","v":18.757483964843747},{"$f":"Coal!Q406","v":18.805707641601561},{"$f":"Coal!R406","v":18.808241347656249},{"$f":"Coal!S406","v":18.480591640625001},{"$f":"Coal!T406","v":18.570703828124998},{"$f":"Coal!U406","v":18.51898810058594},{"$f":"Coal!V406","v":18.554229736328125},{"$f":"Coal!W406","v":18.579632124023433},{"$f":"Coal!X406","v":18.7656505859375},{"$f":"Coal!Y406","v":18.915053911132809},{"$f":"Coal!Z406","v":18.888420273437497},{"$f":"Coal!AA406","v":18.781577187499998},{"$f":"Coal!AB406","v":18.803282089843748},{"$f":"Coal!AC406","v":18.7799384375},{"$f":"Coal!AD406","v":18.835323066406247},{"$f":"Coal!AE406","v":18.891245410156248},{"$f":"Coal!AF406","v":18.937693730468748},{"$f":"Coal!AG406","v":18.986028320312499},{"$f":"Coal!AH406","v":19.036317460937497},{"$f":"Coal!AI406","v":19.066711152343753},{"$f":"Coal!AJ406","v":19.072711367187498},{"$f":"Coal!AK406","v":19.069288769531255},{"$f":"Coal!AL406","v":19.052764707031251},{"$f":"Coal!AM406","v":19.040824023437498},{"$f":"Coal!AN406","v":19.048684902343748},{"$f":"Coal!AO406","v":19.053174394531251},{"$f":"Coal!AP406","v":19.031759687499996},{"$f":"Coal!AQ406","v":19.038784121093748},{"$f":"Coal!AR406","v":19.052005078124999},{"$f":"Coal!AS406","v":19.053174394531251}]
["RL3CoIGCCAvF","RD","Low",30,"Coal","IGCCAvgCF",{"$f":"Coal!L407","v":17.783420214843748},{"$f":"Coal!M407","v":17.670389107259115},{"$f":"Coal!N407","v":17.374663167317706},{"$f":"Coal!O407","v":17.158556115722654},{"$f":"Coal!P407","v":17.696411409505206},{"$f":"Coal!Q407","v":17.528776875813801},{"$f":"Coal!R407","v":17.317736474609372},{"$f":"Coal!S407","v":16.806128450520834},{"$f":"Coal!T407","v":16.676887760416665},{"$f":"Coal!U407","v":16.41960538330078},{"$f":"Coal!V407","v":16.239368693033853},{"$f":"Coal!W407","v":16.04958692626953},{"$f":"Coal!X407","v":15.995892089843752},{"$f":"Coal!Y407","v":15.906907100423176},{"$f":"Coal!Z407","v":16.100541308593748},{"$f":"Coal!AA407","v":16.009467968749998},{"$f":"Coal!AB407","v":16.027969287109375},{"$f":"Coal!AC407","v":16.008071093750001},{"$f":"Coal!AD407","v":16.055281103515622},{"$f":"Coal!AE407","v":16.102949462890624},{"$f":"Coal!AF407","v":16.142542138671875},{"$f":"Coal!AG407","v":16.18374267578125},{"$f":"Coal!AH407","v":16.226609277343748},{"$f":"Coal!AI407","v":16.252516943359378},{"$f":"Coal!AJ407","v":16.257631542968749},{"$f":"Coal!AK407","v":16.254714111328127},{"$f":"Coal!AL407","v":16.240628955078126},{"$f":"Coal!AM407","v":16.230450683593748},{"$f":"Coal!AN407","v":16.237151318359373},{"$f":"Coal!AO407","v":16.240978173828125},{"$f":"Coal!AP407","v":16.222724218749995},{"$f":"Coal!AQ407","v":16.228711865234374},{"$f":"Coal!AR407","v":16.239981445312498},{"$f":"Coal!AS407","v":16.240978173828125}]
["RM3CoIGCCAvF","RD","Mid",30,"Coal","IGCCAvgCF",{"$f":"Coal!L408","v":17.783420214843748},{"$f":"Coal!M408","v":17.670389107259115},{"$f":"Coal!N408","v":17.374663167317706},{"$f":"Coal!O408","v":17.158556115722654},{"$f":"Coal!P408","v":17.696411409505206},{"$f":"Coal!Q408","v":17.528776875813801},{"$f":"Coal!R408","v":17.317736474609372},{"$f":"Coal!S408","v":16.806128450520834},{"$f":"Coal!T408","v":16.676887760416665},{"$f":"Coal!U408","v":16.41960538330078},{"$f":"Coal!V408","v":16.239368693033853},{"$f":"Coal!W408","v":16.04958692626953},{"$f":"Coal!X408","v":15.995892089843752},{"$f":"Coal!Y408","v":15.906907100423176},{"$f":"Coal!Z408","v":16.100541308593748},{"$f":"Coal!AA408","v":16.009467968749998},{"$f":"Coal!AB408","v":16.027969287109375},{"$f":"Coal!AC408","v":16.008071093750001},{"$f":"Coal!AD408","v":16.055281103515622},{"$f":"Coal!AE408","v":16.102949462890624},{"$f":"Coal!AF408","v":16.142542138671875},{"$f":"Coal!AG408","v":16.18374267578125},{"$f":"Coal!AH408","v":16.226609277343748},{"$f":"Coal!AI408","v":16.252516943359378},{"$f":"Coal!AJ408","v":16.257631542968749},{"$f":"Coal!AK408","v":16.254714111328127},{"$f":"Coal!AL408","v":16.240628955078126},{"$f":"Coal!AM408","v":16.230450683593748},{"$f":"Coal!AN408","v":16.237151318359373},{"$f":"Coal!AO408","v":16.240978173828125},{"$f":"Coal!AP408","v":16.222724218749995},{"$f":"Coal!AQ408","v":16.228711865234374},{"$f":"Coal!AR408","v":16.239981445312498},{"$f":"Coal!AS408","v":16.240978173828125}]
["RC3CoIGCCAvF","RD","Constant",30,"Coal","IGCCAvgCF",{"$f":"Coal!L409","v":17.783420214843748},{"$f":"Coal!M409","v":17.670389107259115},{"$f":"Coal!N409","v":17.374663167317706},{"$f":"Coal!O409","v":17.158556115722654},{"$f":"Coal!P409","v":17.696411409505206},{"$f":"Coal!Q409","v":17.528776875813801},{"$f":"Coal!R409","v":17.317736474609372},{"$f":"Coal!S409","v":16.806128450520834},{"$f":"Coal!T409","v":16.676887760416665},{"$f":"Coal!U409","v":16.41960538330078},{"$f":"Coal!V409","v":16.239368693033853},{"$f":"Coal!W409","v":16.04958692626953},{"$f":"Coal!X409","v":15.995892089843752},{"$f":"Coal!Y409","v":15.906907100423176},{"$f":"Coal!Z409","v":16.100541308593748},{"$f":"Coal!AA409","v":16.009467968749998},{"$f":"Coal!AB409","v":16.027969287109375},{"$f":"Coal!AC409","v":16.008071093750001},{"$f":"Coal!AD409","v":16.055281103515622},{"$f":"Coal!AE409","v":16.102949462890624},{"$f":"Coal!AF409","v":16.142542138671875},{"$f":"Coal!AG409","v":16.18374267578125},{"$f":"Coal!AH409","v":16.226609277343748},{"$f":"Coal!AI409","v":16.252516943359378},{"$f":"Coal!AJ409","v":16.257631542968749},{"$f":"Coal!AK409","v":16.254714111328127},{"$f":"Coal!AL409","v":16.240628955078126},{"$f":"Coal!AM409","v":16.230450683593748},{"$f":"Coal!AN409","v":16.237151318359373},{"$f":"Coal!AO409","v":16.240978173828125},{"$f":"Coal!AP409","v":16.222724218749995},{"$f":"Coal!AQ409","v":16.228711865234374},{"$f":"Coal!AR409","v":16.239981445312498},{"$f":"Coal!AS409","v":16.240978173828125}]
["RL3CoIGCCHiF","RD","Low",30,"Coal","IGCCHighCF",{"$f":"Coal!L410","v":17.783420214843748},{"$f":"Coal!M410","v":17.670389107259115},{"$f":"Coal!N410","v":17.374663167317706},{"$f":"Coal!O410","v":17.158556115722654},{"$f":"Coal!P410","v":17.696411409505206},{"$f":"Coal!Q410","v":17.528776875813801},{"$f":"Coal!R410","v":17.317736474609372},{"$f":"Coal!S410","v":16.806128450520834},{"$f":"Coal!T410","v":16.676887760416665},{"$f":"Coal!U410","v":16.41960538330078},{"$f":"Coal!V410","v":16.239368693033853},{"$f":"Coal!W410","v":16.04958692626953},{"$f":"Coal!X410","v":15.995892089843752},{"$f":"Coal!Y410","v":15.906907100423176},{"$f":"Coal!Z410","v":16.100541308593748},{"$f":"Coal!AA410","v":16.009467968749998},{"$f":"Coal!AB410","v":16.027969287109375},{"$f":"Coal!AC410","v":16.008071093750001},{"$f":"Coal!AD410","v":16.055281103515622},{"$f":"Coal!AE410","v":16.102949462890624},{"$f":"Coal!AF410","v":16.142542138671875},{"$f":"Coal!AG410","v":16.18374267578125},{"$f":"Coal!AH410","v":16.226609277343748},{"$f":"Coal!AI410","v":16.252516943359378},{"$f":"Coal!AJ410","v":16.257631542968749},{"$f":"Coal!AK410","v":16.254714111328127},{"$f":"Coal!AL410","v":16.240628955078126},{"$f":"Coal!AM410","v":16.230450683593748},{"$f":"Coal!AN410","v":16.237151318359373},{"$f":"Coal!AO410","v":16.240978173828125},{"$f":"Coal!AP410","v":16.222724218749995},{"$f":"Coal!AQ410","v":16.228711865234374},{"$f":"Coal!AR410","v":16.239981445312498},{"$f":"Coal!AS410","v":16.240978173828125}]
["RM3CoIGCCHiF","RD","Mid",30,"Coal","IGCCHighCF",{"$f":"Coal!L411","v":17.783420214843748},{"$f":"Coal!M411","v":17.670389107259115},{"$f":"Coal!N411","v":17.374663167317706},{"$f":"Coal!O411","v":17.158556115722654},{"$f":"Coal!P411","v":17.696411409505206},{"$f":"Coal!Q411","v":17.528776875813801},{"$f":"Coal!R411","v":17.317736474609372},{"$f":"Coal!S411","v":16.806128450520834},{"$f":"Coal!T411","v":16.676887760416665},{"$f":"Coal!U411","v":16.41960538330078},{"$f":"Coal!V411","v":16.239368693033853},{"$f":"Coal!W411","v":16.04958692626953},{"$f":"Coal!X411","v":15.995892089843752},{"$f":"Coal!Y411","v":15.906907100423176},{"$f":"Coal!Z411","v":16.100541308593748},{"$f":"Coal!AA411","v":16.009467968749998},{"$f":"Coal!AB411","v":16.027969287109375},{"$f":"Coal!AC411","v":16.008071093750001},{"$f":"Coal!AD411","v":16.055281103515622},{"$f":"Coal!AE411","v":16.102949462890624},{"$f":"Coal!AF411","v":16.142542138671875},{"$f":"Coal!AG411","v":16.18374267578125},{"$f":"Coal!AH411","v":16.226609277343748},{"$f":"Coal!AI411","v":16.252516943359378},{"$f":"Coal!AJ411","v":16.257631542968749},{"$f":"Coal!AK411","v":16.254714111328127},{"$f":"Coal!AL411","v":16.240628955078126},{"$f":"Coal!AM411","v":16.230450683593748},{"$f":"Coal!AN411","v":16.237151318359373},{"$f":"Coal!AO411","v":16.240978173828125},{"$f":"Coal!AP411","v":16.222724218749995},{"$f":"Coal!AQ411","v":16.228711865234374},{"$f":"Coal!AR411","v":16.239981445312498},{"$f":"Coal!AS411","v":16.240978173828125}]
["RC3CoIGCCHiF","RD","Constant",30,"Coal","IGCCHighCF",{"$f":"Coal!L412","v":17.783420214843748},{"$f":"Coal!M412","v":17.670389107259115},{"$f":"Coal!N412","v":17.374663167317706},{"$f":"Coal!O412","v":17.158556115722654},{"$f":"Coal!P412","v":17.696411409505206},{"$f":"Coal!Q412","v":17.528776875813801},{"$f":"Coal!R412","v":17.317736474609372},{"$f":"Coal!S412","v":16.806128450520834},{"$f":"Coal!T412","v":16.676887760416665},{"$f":"Coal!U412","v":16.41960538330078},{"$f":"Coal!V412","v":16.239368693033853},{"$f":"Coal!W412","v":16.04958692626953},{"$f":"Coal!X412","v":15.995892089843752},{"$f":"Coal!Y412","v":15.906907100423176},{"$f":"Coal!Z412","v":16.100541308593748},{"$f":"Coal!AA412","v":16.009467968749998},{"$f":"Coal!AB412","v":16.027969287109375},{"$f":"Coal!AC412","v":16.008071093750001},{"$f":"Coal!AD412","v":16.055281103515622},{"$f":"Coal!AE412","v":16.102949462890624},{"$f":"Coal!AF412","v":16.142542138671875},{"$f":"Coal!AG412","v":16.18374267578125},{"$f":"Coal!AH412","v":16.226609277343748},{"$f":"Coal!AI412","v":16.252516943359378},{"$f":"Coal!AJ412","v":16.257631542968749},{"$f":"Coal!AK412","v":16.254714111328127},{"$f":"Coal!AL412","v":16.240628955078126},{"$f":"Coal!AM412","v":16.230450683593748},{"$f":"Coal!AN412","v":16.237151318359373},{"$f":"Coal!AO412","v":16.240978173828125},{"$f":"Coal!AP412","v":16.222724218749995},{"$f":"Coal!AQ412","v":16.228711865234374},{"$f":"Coal!AR412","v":16.239981445312498},{"$f":"Coal!AS412","v":16.240978173828125}]
["RL3CoCCS30AF","RD","Low",30,"Coal","CCS30AvgCF",{"$f":"Coal!L413","v":19.929695068359376},{"$f":"Coal!M413","v":19.959349865459732},{"$f":"Coal!N413","v":19.782799089543264},{"$f":"Coal!O413","v":19.696126186974151},{"$f":"Coal!P413","v":20.482041847506},{"$f":"Coal!Q413","v":20.459192170597944},{"$f":"Coal!R413","v":20.386345344951909},{"$f":"Coal!S413","v":19.956833205528834},{"$f":"Coal!T413","v":19.97932465414662},{"$f":"Coal!U413","v":19.848990373873182},{"$f":"Coal!V413","v":19.811839505709116},{"$f":"Coal!W413","v":19.763851804462117},{"$f":"Coal!X413","v":19.885775935997579},{"$f":"Coal!Y413","v":19.967454163085936},{"$f":"Coal!Z413","v":19.927931732421872},{"$f":"Coal!AA413","v":19.815208609374999},{"$f":"Coal!AB413","v":19.838108026367184},{"$f":"Coal!AC413","v":19.813479671875001},{"$f":"Coal!AD413","v":19.871912356445311},{"$f":"Coal!AE413","v":19.930912348632813},{"$f":"Coal!AF413","v":19.979916920898436},{"$f":"Coal!AG413","v":20.030911572265623},{"$f":"Coal!AH413","v":20.083968341796872},{"$f":"Coal!AI413","v":20.116034729492188},{"$f":"Coal!AJ413","v":20.122365162109372},{"$f":"Coal!AK413","v":20.118754204101567},{"$f":"Coal!AL413","v":20.101320750976566},{"$f":"Coal!AM413","v":20.088722919921874},{"$f":"Coal!AN413","v":20.097016416992187},{"$f":"Coal!AO413","v":20.101752985351563},{"$f":"Coal!AP413","v":20.079159734374997},{"$f":"Coal!AQ413","v":20.086570752929685},{"$f":"Coal!AR413","v":20.100519316406249},{"$f":"Coal!AS413","v":20.101752985351563}]
["RM3CoCCS30AF","RD","Mid",30,"Coal","CCS30AvgCF",{"$f":"Coal!L414","v":19.929695068359376},{"$f":"Coal!M414","v":19.959349865459732},{"$f":"Coal!N414","v":19.782799089543264},{"$f":"Coal!O414","v":19.696126186974151},{"$f":"Coal!P414","v":20.482041847506},{"$f":"Coal!Q414","v":20.459192170597944},{"$f":"Coal!R414","v":20.386345344951909},{"$f":"Coal!S414","v":19.956833205528834},{"$f":"Coal!T414","v":19.97932465414662},{"$f":"Coal!U414","v":19.848990373873182},{"$f":"Coal!V414","v":19.811839505709116},{"$f":"Coal!W414","v":19.763851804462117},{"$f":"Coal!X414","v":19.885775935997579},{"$f":"Coal!Y414","v":19.967454163085936},{"$f":"Coal!Z414","v":19.927931732421872},{"$f":"Coal!AA414","v":19.815208609374999},{"$f":"Coal!AB414","v":19.838108026367184},{"$f":"Coal!AC414","v":19.813479671875001},{"$f":"Coal!AD414","v":19.871912356445311},{"$f":"Coal!AE414","v":19.930912348632813},{"$f":"Coal!AF414","v":19.979916920898436},{"$f":"Coal!AG414","v":20.030911572265623},{"$f":"Coal!AH414","v":20.083968341796872},{"$f":"Coal!AI414","v":20.116034729492188},{"$f":"Coal!AJ414","v":20.122365162109372},{"$f":"Coal!AK414","v":20.118754204101567},{"$f":"Coal!AL414","v":20.101320750976566},{"$f":"Coal!AM414","v":20.088722919921874},{"$f":"Coal!AN414","v":20.097016416992187},{"$f":"Coal!AO414","v":20.101752985351563},{"$f":"Coal!AP414","v":20.079159734374997},{"$f":"Coal!AQ414","v":20.086570752929685},{"$f":"Coal!AR414","v":20.100519316406249},{"$f":"Coal!AS414","v":20.101752985351563}]
["RC3CoCCS30AF","RD","Constant",30,"Coal","CCS30AvgCF",{"$f":"Coal!L415","v":19.929695068359376},{"$f":"Coal!M415","v":19.959349865459732},{"$f":"Coal!N415","v":19.782799089543264},{"$f":"Coal!O415","v":19.696126186974151},{"$f":"Coal!P415","v":20.482041847506},{"$f":"Coal!Q415","v":20.459192170597944},{"$f":"Coal!R415","v":20.386345344951909},{"$f":"Coal!S415","v":19.956833205528834},{"$f":"Coal!T415","v":19.97932465414662},{"$f":"Coal!U415","v":19.848990373873182},{"$f":"Coal!V415","v":19.811839505709116},{"$f":"Coal!W415","v":19.763851804462117},{"$f":"Coal!X415","v":19.885775935997579},{"$f":"Coal!Y415","v":19.967454163085936},{"$f":"Coal!Z415","v":19.927931732421872},{"$f":"Coal!AA415","v":19.815208609374999},{"$f":"Coal!AB415","v":19.838108026367184},{"$f":"Coal!AC415","v":19.813479671875001},{"$f":"Coal!AD415","v":19.871912356445311},{"$f":"Coal!AE415","v":19.930912348632813},{"$f":"Coal!AF415","v":19.979916920898436},{"$f":"Coal!AG415","v":20.030911572265623},{"$f":"Coal!AH415","v":20.083968341796872},{"$f":"Coal!AI415","v":20.116034729492188},{"$f":"Coal!AJ415","v":20.122365162109372},{"$f":"Coal!AK415","v":20.118754204101567},{"$f":"Coal!AL415","v":20.101320750976566},{"$f":"Coal!AM415","v":20.088722919921874},{"$f":"Coal!AN415","v":20.097016416992187},{"$f":"Coal!AO415","v":20.101752985351563},{"$f":"Coal!AP415","v":20.079159734374997},{"$f":"Coal!AQ415","v":20.086570752929685},{"$f":"Coal!AR415","v":20.100519316406249},{"$f":"Coal!AS415","v":20.101752985351563}]
["RL3CoCCS90AF","RD","Low",30,"Coal","CCS90AvgCF",{"$f":"Coal!L416","v":23.813430517578123},{"$f":"Coal!M416","v":23.5388769370931},{"$f":"Coal!N416","v":23.020831922200522},{"$f":"Coal!O416","v":22.608890915283201},{"$f":"Coal!P416","v":23.184791398763018},{"$f":"Coal!Q416","v":22.830271950276689},{"$f":"Coal!R416","v":22.418694518554688},{"$f":"Coal!S416","v":21.620254048177085},{"$f":"Coal!T416","v":21.315323830729163},{"$f":"Coal!U416","v":20.846288689697264},{"$f":"Coal!V416","v":20.475034281412761},{"$f":"Coal!W416","v":20.091108390869142},{"$f":"Coal!X416","v":19.875701083984374},{"$f":"Coal!Y416","v":19.613586382893878},{"$f":"Coal!Z416","v":20.005733005859373},{"$f":"Coal!AA416","v":19.892569796874994},{"$f":"Coal!AB416","v":19.915558616210934},{"$f":"Coal!AC416","v":19.890834109375},{"$f":"Coal!AD416","v":19.94949492285156},{"$f":"Coal!AE416","v":20.00872525878906},{"$f":"Coal!AF416","v":20.057921151367186},{"$f":"Coal!AG416","v":20.109114892578123},{"$f":"Coal!AH416","v":20.16237880273437},{"$f":"Coal!AI416","v":20.194570381835938},{"$f":"Coal!AJ416","v":20.200925529296871},{"$f":"Coal!AK416","v":20.197300473632815},{"$f":"Coal!AL416","v":20.179798958007815},{"$f":"Coal!AM416","v":20.167151943359372},{"$f":"Coal!AN416","v":20.175477819335935},{"$f":"Coal!AO416","v":20.180232879882812},{"$f":"Coal!AP416","v":20.157551421874995},{"$f":"Coal!AQ416","v":20.164991374023437},{"$f":"Coal!AR416","v":20.178994394531248},{"$f":"Coal!AS416","v":20.180232879882812}]
["RM3CoCCS90AF","RD","Mid",30,"Coal","CCS90AvgCF",{"$f":"Coal!L417","v":23.813430517578123},{"$f":"Coal!M417","v":23.5388769370931},{"$f":"Coal!N417","v":23.020831922200522},{"$f":"Coal!O417","v":22.608890915283201},{"$f":"Coal!P417","v":23.184791398763018},{"$f":"Coal!Q417","v":22.830271950276689},{"$f":"Coal!R417","v":22.418694518554688},{"$f":"Coal!S417","v":21.620254048177085},{"$f":"Coal!T417","v":21.315323830729163},{"$f":"Coal!U417","v":20.846288689697264},{"$f":"Coal!V417","v":20.475034281412761},{"$f":"Coal!W417","v":20.091108390869142},{"$f":"Coal!X417","v":19.875701083984374},{"$f":"Coal!Y417","v":19.613586382893878},{"$f":"Coal!Z417","v":20.005733005859373},{"$f":"Coal!AA417","v":19.892569796874994},{"$f":"Coal!AB417","v":19.915558616210934},{"$f":"Coal!AC417","v":19.890834109375},{"$f":"Coal!AD417","v":19.94949492285156},{"$f":"Coal!AE417","v":20.00872525878906},{"$f":"Coal!AF417","v":20.057921151367186},{"$f":"Coal!AG417","v":20.109114892578123},{"$f":"Coal!AH417","v":20.16237880273437},{"$f":"Coal!AI417","v":20.194570381835938},{"$f":"Coal!AJ417","v":20.200925529296871},{"$f":"Coal!AK417","v":20.197300473632815},{"$f":"Coal!AL417","v":20.179798958007815},{"$f":"Coal!AM417","v":20.167151943359372},{"$f":"Coal!AN417","v":20.175477819335935},{"$f":"Coal!AO417","v":20.180232879882812},{"$f":"Coal!AP417","v":20.157551421874995},{"$f":"Coal!AQ417","v":20.164991374023437},{"$f":"Coal!AR417","v":20.178994394531248},{"$f":"Coal!AS417","v":20.180232879882812}]
["RC3CoCCS90AF","RD","Constant",30,"Coal","CCS90AvgCF",{"$f":"Coal!L418","v":23.813430517578123},{"$f":"Coal!M418","v":23.5388769370931},{"$f":"Coal!N418","v":23.020831922200522},{"$f":"Coal!O418","v":22.608890915283201},{"$f":"Coal!P418","v":23.184791398763018},{"$f":"Coal!Q418","v":22.830271950276689},{"$f":"Coal!R418","v":22.418694518554688},{"$f":"Coal!S418","v":21.620254048177085},{"$f":"Coal!T418","v":21.315323830729163},{"$f":"Coal!U418","v":20.846288689697264},{"$f":"Coal!V418","v":20.475034281412761},{"$f":"Coal!W418","v":20.091108390869142},{"$f":"Coal!X418","v":19.875701083984374},{"$f":"Coal!Y418","v":19.613586382893878},{"$f":"Coal!Z418","v":20.005733005859373},{"$f":"Coal!AA418","v":19.892569796874994},{"$f":"Coal!AB418","v":19.915558616210934},{"$f":"Coal!AC418","v":19.890834109375},{"$f":"Coal!AD418","v":19.94949492285156},{"$f":"Coal!AE418","v":20.00872525878906},{"$f":"Coal!AF418","v":20.057921151367186},{"$f":"Coal!AG418","v":20.109114892578123},{"$f":"Coal!AH418","v":20.16237880273437},{"$f":"Coal!AI418","v":20.194570381835938},{"$f":"Coal!AJ418","v":20.200925529296871},{"$f":"Coal!AK418","v":20.197300473632815},{"$f":"Coal!AL418","v":20.179798958007815},{"$f":"Coal!AM418","v":20.167151943359372},{"$f":"Coal!AN418","v":20.175477819335935},{"$f":"Coal!AO418","v":20.180232879882812},{"$f":"Coal!AP418","v":20.157551421874995},{"$f":"Coal!AQ418","v":20.164991374023437},{"$f":"Coal!AR418","v":20.178994394531248},{"$f":"Coal!AS418","v":20.180232879882812}]
["RL3CoCCS30HF","RD","Low",30,"Coal","CCS30HighCF",{"$f":"Coal!L419","v":19.929695068359376},{"$f":"Coal!M419","v":19.959349865459732},{"$f":"Coal!N419","v":19.782799089543264},{"$f":"Coal!O419","v":19.696126186974151},{"$f":"Coal!P419","v":20.482041847506},{"$f":"Coal!Q419","v":20.459192170597944},{"$f":"Coal!R419","v":20.386345344951909},{"$f":"Coal!S419","v":19.956833205528834},{"$f":"Coal!T419","v":19.97932465414662},{"$f":"Coal!U419","v":19.848990373873182},{"$f":"Coal!V419","v":19.811839505709116},{"$f":"Coal!W419","v":19.763851804462117},{"$f":"Coal!X419","v":19.885775935997579},{"$f":"Coal!Y419","v":19.967454163085936},{"$f":"Coal!Z419","v":19.927931732421872},{"$f":"Coal!AA419","v":19.815208609374999},{"$f":"Coal!AB419","v":19.838108026367184},{"$f":"Coal!AC419","v":19.813479671875001},{"$f":"Coal!AD419","v":19.871912356445311},{"$f":"Coal!AE419","v":19.930912348632813},{"$f":"Coal!AF419","v":19.979916920898436},{"$f":"Coal!AG419","v":20.030911572265623},{"$f":"Coal!AH419","v":20.083968341796872},{"$f":"Coal!AI419","v":20.116034729492188},{"$f":"Coal!AJ419","v":20.122365162109372},{"$f":"Coal!AK419","v":20.118754204101567},{"$f":"Coal!AL419","v":20.101320750976566},{"$f":"Coal!AM419","v":20.088722919921874},{"$f":"Coal!AN419","v":20.097016416992187},{"$f":"Coal!AO419","v":20.101752985351563},{"$f":"Coal!AP419","v":20.079159734374997},{"$f":"Coal!AQ419","v":20.086570752929685},{"$f":"Coal!AR419","v":20.100519316406249},{"$f":"Coal!AS419","v":20.101752985351563}]
["RM3CoCCS30HF","RD","Mid",30,"Coal","CCS30HighCF",{"$f":"Coal!L420","v":19.929695068359376},{"$f":"Coal!M420","v":19.959349865459732},{"$f":"Coal!N420","v":19.782799089543264},{"$f":"Coal!O420","v":19.696126186974151},{"$f":"Coal!P420","v":20.482041847506},{"$f":"Coal!Q420","v":20.459192170597944},{"$f":"Coal!R420","v":20.386345344951909},{"$f":"Coal!S420","v":19.956833205528834},{"$f":"Coal!T420","v":19.97932465414662},{"$f":"Coal!U420","v":19.848990373873182},{"$f":"Coal!V420","v":19.811839505709116},{"$f":"Coal!W420","v":19.763851804462117},{"$f":"Coal!X420","v":19.885775935997579},{"$f":"Coal!Y420","v":19.967454163085936},{"$f":"Coal!Z420","v":19.927931732421872},{"$f":"Coal!AA420","v":19.815208609374999},{"$f":"Coal!AB420","v":19.838108026367184},{"$f":"Coal!AC420","v":19.813479671875001},{"$f":"Coal!AD420","v":19.871912356445311},{"$f":"Coal!AE420","v":19.930912348632813},{"$f":"Coal!AF420","v":19.979916920898436},{"$f":"Coal!AG420","v":20.030911572265623},{"$f":"Coal!AH420","v":20.083968341796872},{"$f":"Coal!AI420","v":20.116034729492188},{"$f":"Coal!AJ420","v":20.122365162109372},{"$f":"Coal!AK420","v":20.118754204101567},{"$f":"Coal!AL420","v":20.101320750976566},{"$f":"Coal!AM420","v":20.088722919921874},{"$f":"Coal!AN420","v":20.097016416992187},{"$f":"Coal!AO420","v":20.101752985351563},{"$f":"Coal!AP420","v":20.079159734374997},{"$f":"Coal!AQ420","v":20.086570752929685},{"$f":"Coal!AR420","v":20.100519316406249},{"$f":"Coal!AS420","v":20.101752985351563}]
["RC3CoCCS30HF","RD","Constant",30,"Coal","CCS30HighCF",{"$f":"Coal!L421","v":19.929695068359376},{"$f":"Coal!M421","v":19.959349865459732},{"$f":"Coal!N421","v":19.782799089543264},{"$f":"Coal!O421","v":19.696126186974151},{"$f":"Coal!P421","v":20.482041847506},{"$f":"Coal!Q421","v":20.459192170597944},{"$f":"Coal!R421","v":20.386345344951909},{"$f":"Coal!S421","v":19.956833205528834},{"$f":"Coal!T421","v":19.97932465414662},{"$f":"Coal!U421","v":19.848990373873182},{"$f":"Coal!V421","v":19.811839505709116},{"$f":"Coal!W421","v":19.763851804462117},{"$f":"Coal!X421","v":19.885775935997579},{"$f":"Coal!Y421","v":19.967454163085936},{"$f":"Coal!Z421","v":19.927931732421872},{"$f":"Coal!AA421","v":19.815208609374999},{"$f":"Coal!AB421","v":19.838108026367184},{"$f":"Coal!AC421","v":19.813479671875001},{"$f":"Coal!AD421","v":19.871912356445311},{"$f":"Coal!AE421","v":19.930912348632813},{"$f":"Coal!AF421","v":19.979916920898436},{"$f":"Coal!AG421","v":20.030911572265623},{"$f":"Coal!AH421","v":20.083968341796872},{"$f":"Coal!AI421","v":20.116034729492188},{"$f":"Coal!AJ421","v":20.122365162109372},{"$f":"Coal!AK421","v":20.118754204101567},{"$f":"Coal!AL421","v":20.101320750976566},{"$f":"Coal!AM421","v":20.088722919921874},{"$f":"Coal!AN421","v":20.097016416992187},{"$f":"Coal!AO421","v":20.101752985351563},{"$f":"Coal!AP421","v":20.079159734374997},{"$f":"Coal!AQ421","v":20.086570752929685},{"$f":"Coal!AR421","v":20.100519316406249},{"$f":"Coal!AS421","v":20.101752985351563}]
["RL3CoCCS90HF","RD","Low",30,"Coal","CCS90HighCF",{"$f":"Coal!L422","v":23.813430517578123},{"$f":"Coal!M422","v":23.5388769370931},{"$f":"Coal!N422","v":23.020831922200522},{"$f":"Coal!O422","v":22.608890915283201},{"$f":"Coal!P422","v":23.184791398763018},{"$f":"Coal!Q422","v":22.830271950276689},{"$f":"Coal!R422","v":22.418694518554688},{"$f":"Coal!S422","v":21.620254048177085},{"$f":"Coal!T422","v":21.315323830729163},{"$f":"Coal!U422","v":20.846288689697264},{"$f":"Coal!V422","v":20.475034281412761},{"$f":"Coal!W422","v":20.091108390869142},{"$f":"Coal!X422","v":19.875701083984374},{"$f":"Coal!Y422","v":19.613586382893878},{"$f":"Coal!Z422","v":20.005733005859373},{"$f":"Coal!AA422","v":19.892569796874994},{"$f":"Coal!AB422","v":19.915558616210934},{"$f":"Coal!AC422","v":19.890834109375},{"$f":"Coal!AD422","v":19.94949492285156},{"$f":"Coal!AE422","v":20.00872525878906},{"$f":"Coal!AF422","v":20.057921151367186},{"$f":"Coal!AG422","v":20.109114892578123},{"$f":"Coal!AH422","v":20.16237880273437},{"$f":"Coal!AI422","v":20.194570381835938},{"$f":"Coal!AJ422","v":20.200925529296871},{"$f":"Coal!AK422","v":20.197300473632815},{"$f":"Coal!AL422","v":20.179798958007815},{"$f":"Coal!AM422","v":20.167151943359372},{"$f":"Coal!AN422","v":20.175477819335935},{"$f":"Coal!AO422","v":20.180232879882812},{"$f":"Coal!AP422","v":20.157551421874995},{"$f":"Coal!AQ422","v":20.164991374023437},{"$f":"Coal!AR422","v":20.178994394531248},{"$f":"Coal!AS422","v":20.180232879882812}]
["RM3CoCCS90HF","RD","Mid",30,"Coal","CCS90HighCF",{"$f":"Coal!L423","v":23.813430517578123},{"$f":"Coal!M423","v":23.5388769370931},{"$f":"Coal!N423","v":23.020831922200522},{"$f":"Coal!O423","v":22.608890915283201},{"$f":"Coal!P423","v":23.184791398763018},{"$f":"Coal!Q423","v":22.830271950276689},{"$f":"Coal!R423","v":22.418694518554688},{"$f":"Coal!S423","v":21.620254048177085},{"$f":"Coal!T423","v":21.315323830729163},{"$f":"Coal!U423","v":20.846288689697264},{"$f":"Coal!V423","v":20.475034281412761},{"$f":"Coal!W423","v":20.091108390869142},{"$f":"Coal!X423","v":19.875701083984374},{"$f":"Coal!Y423","v":19.613586382893878},{"$f":"Coal!Z423","v":20.005733005859373},{"$f":"Coal!AA423","v":19.892569796874994},{"$f":"Coal!AB423","v":19.915558616210934},{"$f":"Coal!AC423","v":19.890834109375},{"$f":"Coal!AD423","v":19.94949492285156},{"$f":"Coal!AE423","v":20.00872525878906},{"$f":"Coal!AF423","v":20.057921151367186},{"$f":"Coal!AG423","v":20.109114892578123},{"$f":"Coal!AH423","v":20.16237880273437},{"$f":"Coal!AI423","v":20.194570381835938},{"$f":"Coal!AJ423","v":20.200925529296871},{"$f":"Coal!AK423","v":20.197300473632815},{"$f":"Coal!AL423","v":20.179798958007815},{"$f":"Coal!AM423","v":20.167151943359372},{"$f":"Coal!AN423","v":20.175477819335935},{"$f":"Coal!AO423","v":20.180232879882812},{"$f":"Coal!AP423","v":20.157551421874995},{"$f":"Coal!AQ423","v":20.164991374023437},{"$f":"Coal!AR423","v":20.178994394531248},{"$f":"Coal!AS423","v":20.180232879882812}]
["RC3CoCCS90HF","RD","Constant",30,"Coal","CCS90HighCF",{"$f":"Coal!L424","v":23.813430517578123},{"$f":"Coal!M424","v":23.5388769370931},{"$f":"Coal!N424","v":23.020831922200522},{"$f":"Coal!O424","v":22.608890915283201},{"$f":"Coal!P424","v":23.184791398763018},{"$f":"Coal!Q424","v":22.830271950276689},{"$f":"Coal!R424","v":22.418694518554688},{"$f":"Coal!S424","v":21.620254048177085},{"$f":"Coal!T424","v":21.315323830729163},{"$f":"Coal!U424","v":20.846288689697264},{"$f":"Coal!V424","v":20.475034281412761},{"$f":"Coal!W424","v":20.091108390869142},{"$f":"Coal!X424","v":19.875701083984374},{"$f":"Coal!Y424","v":19.613586382893878},{"$f":"Coal!Z424","v":20.005733005859373},{"$f":"Coal!AA424","v":19.892569796874994},{"$f":"Coal!AB424","v":19.915558616210934},{"$f":"Coal!AC424","v":19.890834109375},{"$f":"Coal!AD424","v":19.94949492285156},{"$f":"Coal!AE424","v":20.00872525878906},{"$f":"Coal!AF424","v":20.057921151367186},{"$f":"Coal!AG424","v":20.109114892578123},{"$f":"Coal!AH424","v":20.16237880273437},{"$f":"Coal!AI424","v":20.194570381835938},{"$f":"Coal!AJ424","v":20.200925529296871},{"$f":"Coal!AK424","v":20.197300473632815},{"$f":"Coal!AL424","v":20.179798958007815},{"$f":"Coal!AM424","v":20.167151943359372},{"$f":"Coal!AN424","v":20.175477819335935},{"$f":"Coal!AO424","v":20.180232879882812},{"$f":"Coal!AP424","v":20.157551421874995},{"$f":"Coal!AQ424","v":20.164991374023437},{"$f":"Coal!AR424","v":20.178994394531248},{"$f":"Coal!AS424","v":20.180232879882812}]
["RL3NaCTAvgCF","RD","Low",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L295","v":3.3853076171874998},{"$f":"'Natural Gas'!M295","v":3.3424394531249999},{"$f":"'Natural Gas'!N295","v":3.0154541015624998},{"$f":"'Natural Gas'!O295","v":3.0444951171875001},{"$f":"'Natural Gas'!P295","v":2.9069345703124996},{"$f":"'Natural Gas'!Q295","v":2.9044111328125002},{"$f":"'Natural Gas'!R295","v":3.0102207031249999},{"$f":"'Natural Gas'!S295","v":3.160626953125},{"$f":"'Natural Gas'!T295","v":3.3151005859375},{"$f":"'Natural Gas'!U295","v":3.3976396484375},{"$f":"'Natural Gas'!V295","v":3.4223769531249997},{"$f":"'Natural Gas'!W295","v":3.4166318359374999},{"$f":"'Natural Gas'!X295","v":3.4091679687500003},{"$f":"'Natural Gas'!Y295","v":3.4018603515625001},{"$f":"'Natural Gas'!Z295","v":3.4149990234374998},{"$f":"'Natural Gas'!AA295","v":3.4512949218750002},{"$f":"'Natural Gas'!AB295","v":3.4926269531249998},{"$f":"'Natural Gas'!AC295","v":3.5009794921874997},{"$f":"'Natural Gas'!AD295","v":3.5406474609375},{"$f":"'Natural Gas'!AE295","v":3.5471748046874998},{"$f":"'Natural Gas'!AF295","v":3.5503564453125001},{"$f":"'Natural Gas'!AG295","v":3.5617509765624997},{"$f":"'Natural Gas'!AH295","v":3.5698134765625},{"$f":"'Natural Gas'!AI295","v":3.5726757812500001},{"$f":"'Natural Gas'!AJ295","v":3.56614453125},{"$f":"'Natural Gas'!AK295","v":3.5714726562500001},{"$f":"'Natural Gas'!AL295","v":3.5856445312499998},{"$f":"'Natural Gas'!AM295","v":3.6329248046874998},{"$f":"'Natural Gas'!AN295","v":3.6539345703124999},{"$f":"'Natural Gas'!AO295","v":3.6770185546875003},{"$f":"'Natural Gas'!AP295","v":3.7159921874999999},{"$f":"'Natural Gas'!AQ295","v":3.7534628906249998},{"$f":"'Natural Gas'!AR295","v":3.7620029296875002},{"$f":"'Natural Gas'!AS295","v":3.8107626953125}]
["RM3NaCTAvgCF","RD","Mid",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L296","v":3.3853076171874998},{"$f":"'Natural Gas'!M296","v":3.3424365234374998},{"$f":"'Natural Gas'!N296","v":3.2043222656250001},{"$f":"'Natural Gas'!O296","v":3.3281933593749997},{"$f":"'Natural Gas'!P296","v":3.2751113281249999},{"$f":"'Natural Gas'!Q296","v":3.3296572265625},{"$f":"'Natural Gas'!R296","v":3.4941025390625002},{"$f":"'Natural Gas'!S296","v":3.7128271484374999},{"$f":"'Natural Gas'!T296","v":3.933013671875},{"$f":"'Natural Gas'!U296","v":3.9984033203124998},{"$f":"'Natural Gas'!V296","v":4.0062070312500007},{"$f":"'Natural Gas'!W296","v":4.0820087890624999},{"$f":"'Natural Gas'!X296","v":4.0760810546875001},{"$f":"'Natural Gas'!Y296","v":4.113150390625},{"$f":"'Natural Gas'!Z296","v":4.1037304687499994},{"$f":"'Natural Gas'!AA296","v":4.2517441406250001},{"$f":"'Natural Gas'!AB296","v":4.3057695312499993},{"$f":"'Natural Gas'!AC296","v":4.3457666015625005},{"$f":"'Natural Gas'!AD296","v":4.3820371093749992},{"$f":"'Natural Gas'!AE296","v":4.4545664062499997},{"$f":"'Natural Gas'!AF296","v":4.4646015624999995},{"$f":"'Natural Gas'!AG296","v":4.4640039062499994},{"$f":"'Natural Gas'!AH296","v":4.4820751953124995},{"$f":"'Natural Gas'!AI296","v":4.5502773437499995},{"$f":"'Natural Gas'!AJ296","v":4.5310986328125002},{"$f":"'Natural Gas'!AK296","v":4.5733066406249998},{"$f":"'Natural Gas'!AL296","v":4.6339326171874999},{"$f":"'Natural Gas'!AM296","v":4.7220566406249995},{"$f":"'Natural Gas'!AN296","v":4.7924873046874996},{"$f":"'Natural Gas'!AO296","v":4.8459072265624998},{"$f":"'Natural Gas'!AP296","v":4.9191708984374998},{"$f":"'Natural Gas'!AQ296","v":5.0599208984374995},{"$f":"'Natural Gas'!AR296","v":5.1501533203124996},{"$f":"'Natural Gas'!AS296","v":5.2365166015625002}]
["RH3NaCTAvgCF","RD","High",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L297","v":3.38530859375},{"$f":"'Natural Gas'!M297","v":3.3424384765625001},{"$f":"'Natural Gas'!N297","v":3.5326523437500001},{"$f":"'Natural Gas'!O297","v":3.850982421875},{"$f":"'Natural Gas'!P297","v":3.9652216796875002},{"$f":"'Natural Gas'!Q297","v":4.0629892578125002},{"$f":"'Natural Gas'!R297","v":4.3000498046875002},{"$f":"'Natural Gas'!S297","v":4.634185546875},{"$f":"'Natural Gas'!T297","v":4.9692070312499999},{"$f":"'Natural Gas'!U297","v":5.3150136718749996},{"$f":"'Natural Gas'!V297","v":5.4350839843749998},{"$f":"'Natural Gas'!W297","v":5.6873925781249994},{"$f":"'Natural Gas'!X297","v":5.7675380859374998},{"$f":"'Natural Gas'!Y297","v":5.8154296875},{"$f":"'Natural Gas'!Z297","v":5.8729931640624997},{"$f":"'Natural Gas'!AA297","v":6.0307324218749994},{"$f":"'Natural Gas'!AB297","v":6.0938466796875002},{"$f":"'Natural Gas'!AC297","v":6.2647753906250001},{"$f":"'Natural Gas'!AD297","v":6.3469687500000003},{"$f":"'Natural Gas'!AE297","v":6.4500693359375001},{"$f":"'Natural Gas'!AF297","v":6.5222968749999994},{"$f":"'Natural Gas'!AG297","v":6.5990429687500001},{"$f":"'Natural Gas'!AH297","v":6.5846230468749996},{"$f":"'Natural Gas'!AI297","v":6.8054628906249999},{"$f":"'Natural Gas'!AJ297","v":6.8372011718749999},{"$f":"'Natural Gas'!AK297","v":6.9282187500000001},{"$f":"'Natural Gas'!AL297","v":7.1230488281249995},{"$f":"'Natural Gas'!AM297","v":7.1040078124999999},{"$f":"'Natural Gas'!AN297","v":7.2089306640624997},{"$f":"'Natural Gas'!AO297","v":7.4222812500000002},{"$f":"'Natural Gas'!AP297","v":7.7173916015624995},{"$f":"'Natural Gas'!AQ297","v":7.9849169921875003},{"$f":"'Natural Gas'!AR297","v":8.1528457031249992},{"$f":"'Natural Gas'!AS297","v":8.4200302734375008}]
["RL3NaCTHighF","RD","Low",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L298","v":3.3853076171874998},{"$f":"'Natural Gas'!M298","v":3.3424394531249999},{"$f":"'Natural Gas'!N298","v":3.0154541015624998},{"$f":"'Natural Gas'!O298","v":3.0444951171875001},{"$f":"'Natural Gas'!P298","v":2.9069345703124996},{"$f":"'Natural Gas'!Q298","v":2.9044111328125002},{"$f":"'Natural Gas'!R298","v":3.0102207031249999},{"$f":"'Natural Gas'!S298","v":3.160626953125},{"$f":"'Natural Gas'!T298","v":3.3151005859375},{"$f":"'Natural Gas'!U298","v":3.3976396484375},{"$f":"'Natural Gas'!V298","v":3.4223769531249997},{"$f":"'Natural Gas'!W298","v":3.4166318359374999},{"$f":"'Natural Gas'!X298","v":3.4091679687500003},{"$f":"'Natural Gas'!Y298","v":3.4018603515625001},{"$f":"'Natural Gas'!Z298","v":3.4149990234374998},{"$f":"'Natural Gas'!AA298","v":3.4512949218750002},{"$f":"'Natural Gas'!AB298","v":3.4926269531249998},{"$f":"'Natural Gas'!AC298","v":3.5009794921874997},{"$f":"'Natural Gas'!AD298","v":3.5406474609375},{"$f":"'Natural Gas'!AE298","v":3.5471748046874998},{"$f":"'Natural Gas'!AF298","v":3.5503564453125001},{"$f":"'Natural Gas'!AG298","v":3.5617509765624997},{"$f":"'Natural Gas'!AH298","v":3.5698134765625},{"$f":"'Natural Gas'!AI298","v":3.5726757812500001},{"$f":"'Natural Gas'!AJ298","v":3.56614453125},{"$f":"'Natural Gas'!AK298","v":3.5714726562500001},{"$f":"'Natural Gas'!AL298","v":3.5856445312499998},{"$f":"'Natural Gas'!AM298","v":3.6329248046874998},{"$f":"'Natural Gas'!AN298","v":3.6539345703124999},{"$f":"'Natural Gas'!AO298","v":3.6770185546875003},{"$f":"'Natural Gas'!AP298","v":3.7159921874999999},{"$f":"'Natural Gas'!AQ298","v":3.7534628906249998},{"$f":"'Natural Gas'!AR298","v":3.7620029296875002},{"$f":"'Natural Gas'!AS298","v":3.8107626953125}]
["RM3NaCTHighF","RD","Mid",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L299","v":3.3853076171874998},{"$f":"'Natural Gas'!M299","v":3.3424365234374998},{"$f":"'Natural Gas'!N299","v":3.2043222656250001},{"$f":"'Natural Gas'!O299","v":3.3281933593749997},{"$f":"'Natural Gas'!P299","v":3.2751113281249999},{"$f":"'Natural Gas'!Q299","v":3.3296572265625},{"$f":"'Natural Gas'!R299","v":3.4941025390625002},{"$f":"'Natural Gas'!S299","v":3.7128271484374999},{"$f":"'Natural Gas'!T299","v":3.933013671875},{"$f":"'Natural Gas'!U299","v":3.9984033203124998},{"$f":"'Natural Gas'!V299","v":4.0062070312500007},{"$f":"'Natural Gas'!W299","v":4.0820087890624999},{"$f":"'Natural Gas'!X299","v":4.0760810546875001},{"$f":"'Natural Gas'!Y299","v":4.113150390625},{"$f":"'Natural Gas'!Z299","v":4.1037304687499994},{"$f":"'Natural Gas'!AA299","v":4.2517441406250001},{"$f":"'Natural Gas'!AB299","v":4.3057695312499993},{"$f":"'Natural Gas'!AC299","v":4.3457666015625005},{"$f":"'Natural Gas'!AD299","v":4.3820371093749992},{"$f":"'Natural Gas'!AE299","v":4.4545664062499997},{"$f":"'Natural Gas'!AF299","v":4.4646015624999995},{"$f":"'Natural Gas'!AG299","v":4.4640039062499994},{"$f":"'Natural Gas'!AH299","v":4.4820751953124995},{"$f":"'Natural Gas'!AI299","v":4.5502773437499995},{"$f":"'Natural Gas'!AJ299","v":4.5310986328125002},{"$f":"'Natural Gas'!AK299","v":4.5733066406249998},{"$f":"'Natural Gas'!AL299","v":4.6339326171874999},{"$f":"'Natural Gas'!AM299","v":4.7220566406249995},{"$f":"'Natural Gas'!AN299","v":4.7924873046874996},{"$f":"'Natural Gas'!AO299","v":4.8459072265624998},{"$f":"'Natural Gas'!AP299","v":4.9191708984374998},{"$f":"'Natural Gas'!AQ299","v":5.0599208984374995},{"$f":"'Natural Gas'!AR299","v":5.1501533203124996},{"$f":"'Natural Gas'!AS299","v":5.2365166015625002}]
["RH3NaCTHighF","RD","High",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L300","v":3.38530859375},{"$f":"'Natural Gas'!M300","v":3.3424384765625001},{"$f":"'Natural Gas'!N300","v":3.5326523437500001},{"$f":"'Natural Gas'!O300","v":3.850982421875},{"$f":"'Natural Gas'!P300","v":3.9652216796875002},{"$f":"'Natural Gas'!Q300","v":4.0629892578125002},{"$f":"'Natural Gas'!R300","v":4.3000498046875002},{"$f":"'Natural Gas'!S300","v":4.634185546875},{"$f":"'Natural Gas'!T300","v":4.9692070312499999},{"$f":"'Natural Gas'!U300","v":5.3150136718749996},{"$f":"'Natural Gas'!V300","v":5.4350839843749998},{"$f":"'Natural Gas'!W300","v":5.6873925781249994},{"$f":"'Natural Gas'!X300","v":5.7675380859374998},{"$f":"'Natural Gas'!Y300","v":5.8154296875},{"$f":"'Natural Gas'!Z300","v":5.8729931640624997},{"$f":"'Natural Gas'!AA300","v":6.0307324218749994},{"$f":"'Natural Gas'!AB300","v":6.0938466796875002},{"$f":"'Natural Gas'!AC300","v":6.2647753906250001},{"$f":"'Natural Gas'!AD300","v":6.3469687500000003},{"$f":"'Natural Gas'!AE300","v":6.4500693359375001},{"$f":"'Natural Gas'!AF300","v":6.5222968749999994},{"$f":"'Natural Gas'!AG300","v":6.5990429687500001},{"$f":"'Natural Gas'!AH300","v":6.5846230468749996},{"$f":"'Natural Gas'!AI300","v":6.8054628906249999},{"$f":"'Natural Gas'!AJ300","v":6.8372011718749999},{"$f":"'Natural Gas'!AK300","v":6.9282187500000001},{"$f":"'Natural Gas'!AL300","v":7.1230488281249995},{"$f":"'Natural Gas'!AM300","v":7.1040078124999999},{"$f":"'Natural Gas'!AN300","v":7.2089306640624997},{"$f":"'Natural Gas'!AO300","v":7.4222812500000002},{"$f":"'Natural Gas'!AP300","v":7.7173916015624995},{"$f":"'Natural Gas'!AQ300","v":7.9849169921875003},{"$f":"'Natural Gas'!AR300","v":8.1528457031249992},{"$f":"'Natural Gas'!AS300","v":8.4200302734375008}]
["RL3NaCCAvgCF","RD","Low",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L301","v":3.3853076171874998},{"$f":"'Natural Gas'!M301","v":3.3424394531249999},{"$f":"'Natural Gas'!N301","v":3.0154541015624998},{"$f":"'Natural Gas'!O301","v":3.0444951171875001},{"$f":"'Natural Gas'!P301","v":2.9069345703124996},{"$f":"'Natural Gas'!Q301","v":2.9044111328125002},{"$f":"'Natural Gas'!R301","v":3.0102207031249999},{"$f":"'Natural Gas'!S301","v":3.160626953125},{"$f":"'Natural Gas'!T301","v":3.3151005859375},{"$f":"'Natural Gas'!U301","v":3.3976396484375},{"$f":"'Natural Gas'!V301","v":3.4223769531249997},{"$f":"'Natural Gas'!W301","v":3.4166318359374999},{"$f":"'Natural Gas'!X301","v":3.4091679687500003},{"$f":"'Natural Gas'!Y301","v":3.4018603515625001},{"$f":"'Natural Gas'!Z301","v":3.4149990234374998},{"$f":"'Natural Gas'!AA301","v":3.4512949218750002},{"$f":"'Natural Gas'!AB301","v":3.4926269531249998},{"$f":"'Natural Gas'!AC301","v":3.5009794921874997},{"$f":"'Natural Gas'!AD301","v":3.5406474609375},{"$f":"'Natural Gas'!AE301","v":3.5471748046874998},{"$f":"'Natural Gas'!AF301","v":3.5503564453125001},{"$f":"'Natural Gas'!AG301","v":3.5617509765624997},{"$f":"'Natural Gas'!AH301","v":3.5698134765625},{"$f":"'Natural Gas'!AI301","v":3.5726757812500001},{"$f":"'Natural Gas'!AJ301","v":3.56614453125},{"$f":"'Natural Gas'!AK301","v":3.5714726562500001},{"$f":"'Natural Gas'!AL301","v":3.5856445312499998},{"$f":"'Natural Gas'!AM301","v":3.6329248046874998},{"$f":"'Natural Gas'!AN301","v":3.6539345703124999},{"$f":"'Natural Gas'!AO301","v":3.6770185546875003},{"$f":"'Natural Gas'!AP301","v":3.7159921874999999},{"$f":"'Natural Gas'!AQ301","v":3.7534628906249998},{"$f":"'Natural Gas'!AR301","v":3.7620029296875002},{"$f":"'Natural Gas'!AS301","v":3.8107626953125}]
["RM3NaCCAvgCF","RD","Mid",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L302","v":3.3853076171874998},{"$f":"'Natural Gas'!M302","v":3.3424365234374998},{"$f":"'Natural Gas'!N302","v":3.2043222656250001},{"$f":"'Natural Gas'!O302","v":3.3281933593749997},{"$f":"'Natural Gas'!P302","v":3.2751113281249999},{"$f":"'Natural Gas'!Q302","v":3.3296572265625},{"$f":"'Natural Gas'!R302","v":3.4941025390625002},{"$f":"'Natural Gas'!S302","v":3.7128271484374999},{"$f":"'Natural Gas'!T302","v":3.933013671875},{"$f":"'Natural Gas'!U302","v":3.9984033203124998},{"$f":"'Natural Gas'!V302","v":4.0062070312500007},{"$f":"'Natural Gas'!W302","v":4.0820087890624999},{"$f":"'Natural Gas'!X302","v":4.0760810546875001},{"$f":"'Natural Gas'!Y302","v":4.113150390625},{"$f":"'Natural Gas'!Z302","v":4.1037304687499994},{"$f":"'Natural Gas'!AA302","v":4.2517441406250001},{"$f":"'Natural Gas'!AB302","v":4.3057695312499993},{"$f":"'Natural Gas'!AC302","v":4.3457666015625005},{"$f":"'Natural Gas'!AD302","v":4.3820371093749992},{"$f":"'Natural Gas'!AE302","v":4.4545664062499997},{"$f":"'Natural Gas'!AF302","v":4.4646015624999995},{"$f":"'Natural Gas'!AG302","v":4.4640039062499994},{"$f":"'Natural Gas'!AH302","v":4.4820751953124995},{"$f":"'Natural Gas'!AI302","v":4.5502773437499995},{"$f":"'Natural Gas'!AJ302","v":4.5310986328125002},{"$f":"'Natural Gas'!AK302","v":4.5733066406249998},{"$f":"'Natural Gas'!AL302","v":4.6339326171874999},{"$f":"'Natural Gas'!AM302","v":4.7220566406249995},{"$f":"'Natural Gas'!AN302","v":4.7924873046874996},{"$f":"'Natural Gas'!AO302","v":4.8459072265624998},{"$f":"'Natural Gas'!AP302","v":4.9191708984374998},{"$f":"'Natural Gas'!AQ302","v":5.0599208984374995},{"$f":"'Natural Gas'!AR302","v":5.1501533203124996},{"$f":"'Natural Gas'!AS302","v":5.2365166015625002}]
["RH3NaCCAvgCF","RD","High",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L303","v":3.38530859375},{"$f":"'Natural Gas'!M303","v":3.3424384765625001},{"$f":"'Natural Gas'!N303","v":3.5326523437500001},{"$f":"'Natural Gas'!O303","v":3.850982421875},{"$f":"'Natural Gas'!P303","v":3.9652216796875002},{"$f":"'Natural Gas'!Q303","v":4.0629892578125002},{"$f":"'Natural Gas'!R303","v":4.3000498046875002},{"$f":"'Natural Gas'!S303","v":4.634185546875},{"$f":"'Natural Gas'!T303","v":4.9692070312499999},{"$f":"'Natural Gas'!U303","v":5.3150136718749996},{"$f":"'Natural Gas'!V303","v":5.4350839843749998},{"$f":"'Natural Gas'!W303","v":5.6873925781249994},{"$f":"'Natural Gas'!X303","v":5.7675380859374998},{"$f":"'Natural Gas'!Y303","v":5.8154296875},{"$f":"'Natural Gas'!Z303","v":5.8729931640624997},{"$f":"'Natural Gas'!AA303","v":6.0307324218749994},{"$f":"'Natural Gas'!AB303","v":6.0938466796875002},{"$f":"'Natural Gas'!AC303","v":6.2647753906250001},{"$f":"'Natural Gas'!AD303","v":6.3469687500000003},{"$f":"'Natural Gas'!AE303","v":6.4500693359375001},{"$f":"'Natural Gas'!AF303","v":6.5222968749999994},{"$f":"'Natural Gas'!AG303","v":6.5990429687500001},{"$f":"'Natural Gas'!AH303","v":6.5846230468749996},{"$f":"'Natural Gas'!AI303","v":6.8054628906249999},{"$f":"'Natural Gas'!AJ303","v":6.8372011718749999},{"$f":"'Natural Gas'!AK303","v":6.9282187500000001},{"$f":"'Natural Gas'!AL303","v":7.1230488281249995},{"$f":"'Natural Gas'!AM303","v":7.1040078124999999},{"$f":"'Natural Gas'!AN303","v":7.2089306640624997},{"$f":"'Natural Gas'!AO303","v":7.4222812500000002},{"$f":"'Natural Gas'!AP303","v":7.7173916015624995},{"$f":"'Natural Gas'!AQ303","v":7.9849169921875003},{"$f":"'Natural Gas'!AR303","v":8.1528457031249992},{"$f":"'Natural Gas'!AS303","v":8.4200302734375008}]
["RL3NaCCHighF","RD","Low",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L304","v":3.3853076171874998},{"$f":"'Natural Gas'!M304","v":3.3424394531249999},{"$f":"'Natural Gas'!N304","v":3.0154541015624998},{"$f":"'Natural Gas'!O304","v":3.0444951171875001},{"$f":"'Natural Gas'!P304","v":2.9069345703124996},{"$f":"'Natural Gas'!Q304","v":2.9044111328125002},{"$f":"'Natural Gas'!R304","v":3.0102207031249999},{"$f":"'Natural Gas'!S304","v":3.160626953125},{"$f":"'Natural Gas'!T304","v":3.3151005859375},{"$f":"'Natural Gas'!U304","v":3.3976396484375},{"$f":"'Natural Gas'!V304","v":3.4223769531249997},{"$f":"'Natural Gas'!W304","v":3.4166318359374999},{"$f":"'Natural Gas'!X304","v":3.4091679687500003},{"$f":"'Natural Gas'!Y304","v":3.4018603515625001},{"$f":"'Natural Gas'!Z304","v":3.4149990234374998},{"$f":"'Natural Gas'!AA304","v":3.4512949218750002},{"$f":"'Natural Gas'!AB304","v":3.4926269531249998},{"$f":"'Natural Gas'!AC304","v":3.5009794921874997},{"$f":"'Natural Gas'!AD304","v":3.5406474609375},{"$f":"'Natural Gas'!AE304","v":3.5471748046874998},{"$f":"'Natural Gas'!AF304","v":3.5503564453125001},{"$f":"'Natural Gas'!AG304","v":3.5617509765624997},{"$f":"'Natural Gas'!AH304","v":3.5698134765625},{"$f":"'Natural Gas'!AI304","v":3.5726757812500001},{"$f":"'Natural Gas'!AJ304","v":3.56614453125},{"$f":"'Natural Gas'!AK304","v":3.5714726562500001},{"$f":"'Natural Gas'!AL304","v":3.5856445312499998},{"$f":"'Natural Gas'!AM304","v":3.6329248046874998},{"$f":"'Natural Gas'!AN304","v":3.6539345703124999},{"$f":"'Natural Gas'!AO304","v":3.6770185546875003},{"$f":"'Natural Gas'!AP304","v":3.7159921874999999},{"$f":"'Natural Gas'!AQ304","v":3.7534628906249998},{"$f":"'Natural Gas'!AR304","v":3.7620029296875002},{"$f":"'Natural Gas'!AS304","v":3.8107626953125}]
["RM3NaCCHighF","RD","Mid",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L305","v":3.3853076171874998},{"$f":"'Natural Gas'!M305","v":3.3424365234374998},{"$f":"'Natural Gas'!N305","v":3.2043222656250001},{"$f":"'Natural Gas'!O305","v":3.3281933593749997},{"$f":"'Natural Gas'!P305","v":3.2751113281249999},{"$f":"'Natural Gas'!Q305","v":3.3296572265625},{"$f":"'Natural Gas'!R305","v":3.4941025390625002},{"$f":"'Natural Gas'!S305","v":3.7128271484374999},{"$f":"'Natural Gas'!T305","v":3.933013671875},{"$f":"'Natural Gas'!U305","v":3.9984033203124998},{"$f":"'Natural Gas'!V305","v":4.0062070312500007},{"$f":"'Natural Gas'!W305","v":4.0820087890624999},{"$f":"'Natural Gas'!X305","v":4.0760810546875001},{"$f":"'Natural Gas'!Y305","v":4.113150390625},{"$f":"'Natural Gas'!Z305","v":4.1037304687499994},{"$f":"'Natural Gas'!AA305","v":4.2517441406250001},{"$f":"'Natural Gas'!AB305","v":4.3057695312499993},{"$f":"'Natural Gas'!AC305","v":4.3457666015625005},{"$f":"'Natural Gas'!AD305","v":4.3820371093749992},{"$f":"'Natural Gas'!AE305","v":4.4545664062499997},{"$f":"'Natural Gas'!AF305","v":4.4646015624999995},{"$f":"'Natural Gas'!AG305","v":4.4640039062499994},{"$f":"'Natural Gas'!AH305","v":4.4820751953124995},{"$f":"'Natural Gas'!AI305","v":4.5502773437499995},{"$f":"'Natural Gas'!AJ305","v":4.5310986328125002},{"$f":"'Natural Gas'!AK305","v":4.5733066406249998},{"$f":"'Natural Gas'!AL305","v":4.6339326171874999},{"$f":"'Natural Gas'!AM305","v":4.7220566406249995},{"$f":"'Natural Gas'!AN305","v":4.7924873046874996},{"$f":"'Natural Gas'!AO305","v":4.8459072265624998},{"$f":"'Natural Gas'!AP305","v":4.9191708984374998},{"$f":"'Natural Gas'!AQ305","v":5.0599208984374995},{"$f":"'Natural Gas'!AR305","v":5.1501533203124996},{"$f":"'Natural Gas'!AS305","v":5.2365166015625002}]
["RH3NaCCHighF","RD","High",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L306","v":3.38530859375},{"$f":"'Natural Gas'!M306","v":3.3424384765625001},{"$f":"'Natural Gas'!N306","v":3.5326523437500001},{"$f":"'Natural Gas'!O306","v":3.850982421875},{"$f":"'Natural Gas'!P306","v":3.9652216796875002},{"$f":"'Natural Gas'!Q306","v":4.0629892578125002},{"$f":"'Natural Gas'!R306","v":4.3000498046875002},{"$f":"'Natural Gas'!S306","v":4.634185546875},{"$f":"'Natural Gas'!T306","v":4.9692070312499999},{"$f":"'Natural Gas'!U306","v":5.3150136718749996},{"$f":"'Natural Gas'!V306","v":5.4350839843749998},{"$f":"'Natural Gas'!W306","v":5.6873925781249994},{"$f":"'Natural Gas'!X306","v":5.7675380859374998},{"$f":"'Natural Gas'!Y306","v":5.8154296875},{"$f":"'Natural Gas'!Z306","v":5.8729931640624997},{"$f":"'Natural Gas'!AA306","v":6.0307324218749994},{"$f":"'Natural Gas'!AB306","v":6.0938466796875002},{"$f":"'Natural Gas'!AC306","v":6.2647753906250001},{"$f":"'Natural Gas'!AD306","v":6.3469687500000003},{"$f":"'Natural Gas'!AE306","v":6.4500693359375001},{"$f":"'Natural Gas'!AF306","v":6.5222968749999994},{"$f":"'Natural Gas'!AG306","v":6.5990429687500001},{"$f":"'Natural Gas'!AH306","v":6.5846230468749996},{"$f":"'Natural Gas'!AI306","v":6.8054628906249999},{"$f":"'Natural Gas'!AJ306","v":6.8372011718749999},{"$f":"'Natural Gas'!AK306","v":6.9282187500000001},{"$f":"'Natural Gas'!AL306","v":7.1230488281249995},{"$f":"'Natural Gas'!AM306","v":7.1040078124999999},{"$f":"'Natural Gas'!AN306","v":7.2089306640624997},{"$f":"'Natural Gas'!AO306","v":7.4222812500000002},{"$f":"'Natural Gas'!AP306","v":7.7173916015624995},{"$f":"'Natural Gas'!AQ306","v":7.9849169921875003},{"$f":"'Natural Gas'!AR306","v":8.1528457031249992},{"$f":"'Natural Gas'!AS306","v":8.4200302734375008}]
["RL3NaCCCCSAF","RD","Low",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L307","v":3.3853076171874998},{"$f":"'Natural Gas'!M307","v":3.3424394531249999},{"$f":"'Natural Gas'!N307","v":3.0154541015624998},{"$f":"'Natural Gas'!O307","v":3.0444951171875001},{"$f":"'Natural Gas'!P307","v":2.9069345703124996},{"$f":"'Natural Gas'!Q307","v":2.9044111328125002},{"$f":"'Natural Gas'!R307","v":3.0102207031249999},{"$f":"'Natural Gas'!S307","v":3.160626953125},{"$f":"'Natural Gas'!T307","v":3.3151005859375},{"$f":"'Natural Gas'!U307","v":3.3976396484375},{"$f":"'Natural Gas'!V307","v":3.4223769531249997},{"$f":"'Natural Gas'!W307","v":3.4166318359374999},{"$f":"'Natural Gas'!X307","v":3.4091679687500003},{"$f":"'Natural Gas'!Y307","v":3.4018603515625001},{"$f":"'Natural Gas'!Z307","v":3.4149990234374998},{"$f":"'Natural Gas'!AA307","v":3.4512949218750002},{"$f":"'Natural Gas'!AB307","v":3.4926269531249998},{"$f":"'Natural Gas'!AC307","v":3.5009794921874997},{"$f":"'Natural Gas'!AD307","v":3.5406474609375},{"$f":"'Natural Gas'!AE307","v":3.5471748046874998},{"$f":"'Natural Gas'!AF307","v":3.5503564453125001},{"$f":"'Natural Gas'!AG307","v":3.5617509765624997},{"$f":"'Natural Gas'!AH307","v":3.5698134765625},{"$f":"'Natural Gas'!AI307","v":3.5726757812500001},{"$f":"'Natural Gas'!AJ307","v":3.56614453125},{"$f":"'Natural Gas'!AK307","v":3.5714726562500001},{"$f":"'Natural Gas'!AL307","v":3.5856445312499998},{"$f":"'Natural Gas'!AM307","v":3.6329248046874998},{"$f":"'Natural Gas'!AN307","v":3.6539345703124999},{"$f":"'Natural Gas'!AO307","v":3.6770185546875003},{"$f":"'Natural Gas'!AP307","v":3.7159921874999999},{"$f":"'Natural Gas'!AQ307","v":3.7534628906249998},{"$f":"'Natural Gas'!AR307","v":3.7620029296875002},{"$f":"'Natural Gas'!AS307","v":3.8107626953125}]
["RM3NaCCCCSAF","RD","Mid",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L308","v":3.3853076171874998},{"$f":"'Natural Gas'!M308","v":3.3424365234374998},{"$f":"'Natural Gas'!N308","v":3.2043222656250001},{"$f":"'Natural Gas'!O308","v":3.3281933593749997},{"$f":"'Natural Gas'!P308","v":3.2751113281249999},{"$f":"'Natural Gas'!Q308","v":3.3296572265625},{"$f":"'Natural Gas'!R308","v":3.4941025390625002},{"$f":"'Natural Gas'!S308","v":3.7128271484374999},{"$f":"'Natural Gas'!T308","v":3.933013671875},{"$f":"'Natural Gas'!U308","v":3.9984033203124998},{"$f":"'Natural Gas'!V308","v":4.0062070312500007},{"$f":"'Natural Gas'!W308","v":4.0820087890624999},{"$f":"'Natural Gas'!X308","v":4.0760810546875001},{"$f":"'Natural Gas'!Y308","v":4.113150390625},{"$f":"'Natural Gas'!Z308","v":4.1037304687499994},{"$f":"'Natural Gas'!AA308","v":4.2517441406250001},{"$f":"'Natural Gas'!AB308","v":4.3057695312499993},{"$f":"'Natural Gas'!AC308","v":4.3457666015625005},{"$f":"'Natural Gas'!AD308","v":4.3820371093749992},{"$f":"'Natural Gas'!AE308","v":4.4545664062499997},{"$f":"'Natural Gas'!AF308","v":4.4646015624999995},{"$f":"'Natural Gas'!AG308","v":4.4640039062499994},{"$f":"'Natural Gas'!AH308","v":4.4820751953124995},{"$f":"'Natural Gas'!AI308","v":4.5502773437499995},{"$f":"'Natural Gas'!AJ308","v":4.5310986328125002},{"$f":"'Natural Gas'!AK308","v":4.5733066406249998},{"$f":"'Natural Gas'!AL308","v":4.6339326171874999},{"$f":"'Natural Gas'!AM308","v":4.7220566406249995},{"$f":"'Natural Gas'!AN308","v":4.7924873046874996},{"$f":"'Natural Gas'!AO308","v":4.8459072265624998},{"$f":"'Natural Gas'!AP308","v":4.9191708984374998},{"$f":"'Natural Gas'!AQ308","v":5.0599208984374995},{"$f":"'Natural Gas'!AR308","v":5.1501533203124996},{"$f":"'Natural Gas'!AS308","v":5.2365166015625002}]
["RH3NaCCCCSAF","RD","High",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L309","v":3.38530859375},{"$f":"'Natural Gas'!M309","v":3.3424384765625001},{"$f":"'Natural Gas'!N309","v":3.5326523437500001},{"$f":"'Natural Gas'!O309","v":3.850982421875},{"$f":"'Natural Gas'!P309","v":3.9652216796875002},{"$f":"'Natural Gas'!Q309","v":4.0629892578125002},{"$f":"'Natural Gas'!R309","v":4.3000498046875002},{"$f":"'Natural Gas'!S309","v":4.634185546875},{"$f":"'Natural Gas'!T309","v":4.9692070312499999},{"$f":"'Natural Gas'!U309","v":5.3150136718749996},{"$f":"'Natural Gas'!V309","v":5.4350839843749998},{"$f":"'Natural Gas'!W309","v":5.6873925781249994},{"$f":"'Natural Gas'!X309","v":5.7675380859374998},{"$f":"'Natural Gas'!Y309","v":5.8154296875},{"$f":"'Natural Gas'!Z309","v":5.8729931640624997},{"$f":"'Natural Gas'!AA309","v":6.0307324218749994},{"$f":"'Natural Gas'!AB309","v":6.0938466796875002},{"$f":"'Natural Gas'!AC309","v":6.2647753906250001},{"$f":"'Natural Gas'!AD309","v":6.3469687500000003},{"$f":"'Natural Gas'!AE309","v":6.4500693359375001},{"$f":"'Natural Gas'!AF309","v":6.5222968749999994},{"$f":"'Natural Gas'!AG309","v":6.5990429687500001},{"$f":"'Natural Gas'!AH309","v":6.5846230468749996},{"$f":"'Natural Gas'!AI309","v":6.8054628906249999},{"$f":"'Natural Gas'!AJ309","v":6.8372011718749999},{"$f":"'Natural Gas'!AK309","v":6.9282187500000001},{"$f":"'Natural Gas'!AL309","v":7.1230488281249995},{"$f":"'Natural Gas'!AM309","v":7.1040078124999999},{"$f":"'Natural Gas'!AN309","v":7.2089306640624997},{"$f":"'Natural Gas'!AO309","v":7.4222812500000002},{"$f":"'Natural Gas'!AP309","v":7.7173916015624995},{"$f":"'Natural Gas'!AQ309","v":7.9849169921875003},{"$f":"'Natural Gas'!AR309","v":8.1528457031249992},{"$f":"'Natural Gas'!AS309","v":8.4200302734375008}]
["RL3NaCCCCSHF","RD","Low",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L310","v":3.3853076171874998},{"$f":"'Natural Gas'!M310","v":3.3424394531249999},{"$f":"'Natural Gas'!N310","v":3.0154541015624998},{"$f":"'Natural Gas'!O310","v":3.0444951171875001},{"$f":"'Natural Gas'!P310","v":2.9069345703124996},{"$f":"'Natural Gas'!Q310","v":2.9044111328125002},{"$f":"'Natural Gas'!R310","v":3.0102207031249999},{"$f":"'Natural Gas'!S310","v":3.160626953125},{"$f":"'Natural Gas'!T310","v":3.3151005859375},{"$f":"'Natural Gas'!U310","v":3.3976396484375},{"$f":"'Natural Gas'!V310","v":3.4223769531249997},{"$f":"'Natural Gas'!W310","v":3.4166318359374999},{"$f":"'Natural Gas'!X310","v":3.4091679687500003},{"$f":"'Natural Gas'!Y310","v":3.4018603515625001},{"$f":"'Natural Gas'!Z310","v":3.4149990234374998},{"$f":"'Natural Gas'!AA310","v":3.4512949218750002},{"$f":"'Natural Gas'!AB310","v":3.4926269531249998},{"$f":"'Natural Gas'!AC310","v":3.5009794921874997},{"$f":"'Natural Gas'!AD310","v":3.5406474609375},{"$f":"'Natural Gas'!AE310","v":3.5471748046874998},{"$f":"'Natural Gas'!AF310","v":3.5503564453125001},{"$f":"'Natural Gas'!AG310","v":3.5617509765624997},{"$f":"'Natural Gas'!AH310","v":3.5698134765625},{"$f":"'Natural Gas'!AI310","v":3.5726757812500001},{"$f":"'Natural Gas'!AJ310","v":3.56614453125},{"$f":"'Natural Gas'!AK310","v":3.5714726562500001},{"$f":"'Natural Gas'!AL310","v":3.5856445312499998},{"$f":"'Natural Gas'!AM310","v":3.6329248046874998},{"$f":"'Natural Gas'!AN310","v":3.6539345703124999},{"$f":"'Natural Gas'!AO310","v":3.6770185546875003},{"$f":"'Natural Gas'!AP310","v":3.7159921874999999},{"$f":"'Natural Gas'!AQ310","v":3.7534628906249998},{"$f":"'Natural Gas'!AR310","v":3.7620029296875002},{"$f":"'Natural Gas'!AS310","v":3.8107626953125}]
["RM3NaCCCCSHF","RD","Mid",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L311","v":3.3853076171874998},{"$f":"'Natural Gas'!M311","v":3.3424365234374998},{"$f":"'Natural Gas'!N311","v":3.2043222656250001},{"$f":"'Natural Gas'!O311","v":3.3281933593749997},{"$f":"'Natural Gas'!P311","v":3.2751113281249999},{"$f":"'Natural Gas'!Q311","v":3.3296572265625},{"$f":"'Natural Gas'!R311","v":3.4941025390625002},{"$f":"'Natural Gas'!S311","v":3.7128271484374999},{"$f":"'Natural Gas'!T311","v":3.933013671875},{"$f":"'Natural Gas'!U311","v":3.9984033203124998},{"$f":"'Natural Gas'!V311","v":4.0062070312500007},{"$f":"'Natural Gas'!W311","v":4.0820087890624999},{"$f":"'Natural Gas'!X311","v":4.0760810546875001},{"$f":"'Natural Gas'!Y311","v":4.113150390625},{"$f":"'Natural Gas'!Z311","v":4.1037304687499994},{"$f":"'Natural Gas'!AA311","v":4.2517441406250001},{"$f":"'Natural Gas'!AB311","v":4.3057695312499993},{"$f":"'Natural Gas'!AC311","v":4.3457666015625005},{"$f":"'Natural Gas'!AD311","v":4.3820371093749992},{"$f":"'Natural Gas'!AE311","v":4.4545664062499997},{"$f":"'Natural Gas'!AF311","v":4.4646015624999995},{"$f":"'Natural Gas'!AG311","v":4.4640039062499994},{"$f":"'Natural Gas'!AH311","v":4.4820751953124995},{"$f":"'Natural Gas'!AI311","v":4.5502773437499995},{"$f":"'Natural Gas'!AJ311","v":4.5310986328125002},{"$f":"'Natural Gas'!AK311","v":4.5733066406249998},{"$f":"'Natural Gas'!AL311","v":4.6339326171874999},{"$f":"'Natural Gas'!AM311","v":4.7220566406249995},{"$f":"'Natural Gas'!AN311","v":4.7924873046874996},{"$f":"'Natural Gas'!AO311","v":4.8459072265624998},{"$f":"'Natural Gas'!AP311","v":4.9191708984374998},{"$f":"'Natural Gas'!AQ311","v":5.0599208984374995},{"$f":"'Natural Gas'!AR311","v":5.1501533203124996},{"$f":"'Natural Gas'!AS311","v":5.2365166015625002}]
["RH3NaCCCCSHF","RD","High",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L312","v":3.38530859375},{"$f":"'Natural Gas'!M312","v":3.3424384765625001},{"$f":"'Natural Gas'!N312","v":3.5326523437500001},{"$f":"'Natural Gas'!O312","v":3.850982421875},{"$f":"'Natural Gas'!P312","v":3.9652216796875002},{"$f":"'Natural Gas'!Q312","v":4.0629892578125002},{"$f":"'Natural Gas'!R312","v":4.3000498046875002},{"$f":"'Natural Gas'!S312","v":4.634185546875},{"$f":"'Natural Gas'!T312","v":4.9692070312499999},{"$f":"'Natural Gas'!U312","v":5.3150136718749996},{"$f":"'Natural Gas'!V312","v":5.4350839843749998},{"$f":"'Natural Gas'!W312","v":5.6873925781249994},{"$f":"'Natural Gas'!X312","v":5.7675380859374998},{"$f":"'Natural Gas'!Y312","v":5.8154296875},{"$f":"'Natural Gas'!Z312","v":5.8729931640624997},{"$f":"'Natural Gas'!AA312","v":6.0307324218749994},{"$f":"'Natural Gas'!AB312","v":6.0938466796875002},{"$f":"'Natural Gas'!AC312","v":6.2647753906250001},{"$f":"'Natural Gas'!AD312","v":6.3469687500000003},{"$f":"'Natural Gas'!AE312","v":6.4500693359375001},{"$f":"'Natural Gas'!AF312","v":6.5222968749999994},{"$f":"'Natural Gas'!AG312","v":6.5990429687500001},{"$f":"'Natural Gas'!AH312","v":6.5846230468749996},{"$f":"'Natural Gas'!AI312","v":6.8054628906249999},{"$f":"'Natural Gas'!AJ312","v":6.8372011718749999},{"$f":"'Natural Gas'!AK312","v":6.9282187500000001},{"$f":"'Natural Gas'!AL312","v":7.1230488281249995},{"$f":"'Natural Gas'!AM312","v":7.1040078124999999},{"$f":"'Natural Gas'!AN312","v":7.2089306640624997},{"$f":"'Natural Gas'!AO312","v":7.4222812500000002},{"$f":"'Natural Gas'!AP312","v":7.7173916015624995},{"$f":"'Natural Gas'!AQ312","v":7.9849169921875003},{"$f":"'Natural Gas'!AR312","v":8.1528457031249992},{"$f":"'Natural Gas'!AS312","v":8.4200302734375008}]
["RM3Nu**","RD","Mid",30,"Nuclear","*",{"$f":"Nuclear!L132","v":6.739448170898438},{"$f":"Nuclear!M132","v":6.7602782285156247},{"$f":"Nuclear!N132","v":6.7706983652343746},{"$f":"Nuclear!O132","v":6.7915284228515622},{"$f":"Nuclear!P132","v":6.8019485595703122},{"$f":"Nuclear!Q132","v":6.8123584804687498},{"$f":"Nuclear!R132","v":6.8331987539062506},{"$f":"Nuclear!S132","v":6.8436086748046883},{"$f":"Nuclear!T132","v":6.864438732421875},{"$f":"Nuclear!U132","v":6.8748588691406249},{"$f":"Nuclear!V132","v":6.8852790058593749},{"$f":"Nuclear!W132","v":6.8956889267578125},{"$f":"Nuclear!X132","v":6.9165292001953125},{"$f":"Nuclear!Y132","v":6.937359257812501},{"$f":"Nuclear!Z132","v":6.94777939453125},{"$f":"Nuclear!AA132","v":6.9686094521484376},{"$f":"Nuclear!AB132","v":6.9894395097656243},{"$f":"Nuclear!AC132","v":6.9998596464843752},{"$f":"Nuclear!AD132","v":7.0206897041015628},{"$f":"Nuclear!AE132","v":7.0415197617187495},{"$f":"Nuclear!AF132","v":7.0519398984375004},{"$f":"Nuclear!AG132","v":7.0727699560546879},{"$f":"Nuclear!AH132","v":7.0936000136718755},{"$f":"Nuclear!AI132","v":7.1144402871093755},{"$f":"Nuclear!AJ132","v":7.1248502080078122},{"$f":"Nuclear!AK132","v":7.1456904814453122},{"$f":"Nuclear!AL132","v":7.1665205390625006},{"$f":"Nuclear!AM132","v":7.1873505966796882},{"$f":"Nuclear!AN132","v":7.2081806542968758},{"$f":"Nuclear!AO132","v":7.2290209277343749},{"$f":"Nuclear!AP132","v":7.2498509853515625},{"$f":"Nuclear!AQ132","v":7.2706810429687501},{"$f":"Nuclear!AR132","v":7.2915213164062509},{"$f":"Nuclear!AS132","v":7.3123513740234367}]
["RL3BiDedicad","RD","Low",30,"Biopower","Dedicated",{"$f":"Biopower!L174","v":3.0621564927999998},{"$f":"Biopower!M174","v":3.0621564927999998},{"$f":"Biopower!N174","v":3.0621564927999998},{"$f":"Biopower!O174","v":3.0621564927999998},{"$f":"Biopower!P174","v":3.0621564927999998},{"$f":"Biopower!Q174","v":3.0621564927999998},{"$f":"Biopower!R174","v":3.0621564927999998},{"$f":"Biopower!S174","v":3.0621564927999998},{"$f":"Biopower!T174","v":3.0621564927999998},{"$f":"Biopower!U174","v":3.0621564927999998},{"$f":"Biopower!V174","v":3.0621564927999998},{"$f":"Biopower!W174","v":3.0621564927999998},{"$f":"Biopower!X174","v":3.0621564927999998},{"$f":"Biopower!Y174","v":3.0621564927999998},{"$f":"Biopower!Z174","v":3.0621564927999998},{"$f":"Biopower!AA174","v":3.0621564927999998},{"$f":"Biopower!AB174","v":3.0621564927999998},{"$f":"Biopower!AC174","v":3.0621564927999998},{"$f":"Biopower!AD174","v":3.0621564927999998},{"$f":"Biopower!AE174","v":3.0621564927999998},{"$f":"Biopower!AF174","v":3.0621564927999998},{"$f":"Biopower!AG174","v":3.0621564927999998},{"$f":"Biopower!AH174","v":3.0621564927999998},{"$f":"Biopower!AI174","v":3.0621564927999998},{"$f":"Biopower!AJ174","v":3.0621564927999998},{"$f":"Biopower!AK174","v":3.0621564927999998},{"$f":"Biopower!AL174","v":3.0621564927999998},{"$f":"Biopower!AM174","v":3.0621564927999998},{"$f":"Biopower!AN174","v":3.0621564927999998},{"$f":"Biopower!AO174","v":3.0621564927999998},{"$f":"Biopower!AP174","v":3.0621564927999998},{"$f":"Biopower!AQ174","v":3.0621564927999998},{"$f":"Biopower!AR174","v":3.0621564927999998},{"$f":"Biopower!AS174","v":3.0621564927999998}]
["RM3BiDedicad","RD","Mid",30,"Biopower","Dedicated",{"$f":"Biopower!L175","v":3.0621564927999998},{"$f":"Biopower!M175","v":3.0621564927999998},{"$f":"Biopower!N175","v":3.0621564927999998},{"$f":"Biopower!O175","v":3.0621564927999998},{"$f":"Biopower!P175","v":3.0621564927999998},{"$f":"Biopower!Q175","v":3.0621564927999998},{"$f":"Biopower!R175","v":3.0621564927999998},{"$f":"Biopower!S175","v":3.0621564927999998},{"$f":"Biopower!T175","v":3.0621564927999998},{"$f":"Biopower!U175","v":3.0621564927999998},{"$f":"Biopower!V175","v":3.0621564927999998},{"$f":"Biopower!W175","v":3.0621564927999998},{"$f":"Biopower!X175","v":3.0621564927999998},{"$f":"Biopower!Y175","v":3.0621564927999998},{"$f":"Biopower!Z175","v":3.0621564927999998},{"$f":"Biopower!AA175","v":3.0621564927999998},{"$f":"Biopower!AB175","v":3.0621564927999998},{"$f":"Biopower!AC175","v":3.0621564927999998},{"$f":"Biopower!AD175","v":3.0621564927999998},{"$f":"Biopower!AE175","v":3.0621564927999998},{"$f":"Biopower!AF175","v":3.0621564927999998},{"$f":"Biopower!AG175","v":3.0621564927999998},{"$f":"Biopower!AH175","v":3.0621564927999998},{"$f":"Biopower!AI175","v":3.0621564927999998},{"$f":"Biopower!AJ175","v":3.0621564927999998},{"$f":"Biopower!AK175","v":3.0621564927999998},{"$f":"Biopower!AL175","v":3.0621564927999998},{"$f":"Biopower!AM175","v":3.0621564927999998},{"$f":"Biopower!AN175","v":3.0621564927999998},{"$f":"Biopower!AO175","v":3.0621564927999998},{"$f":"Biopower!AP175","v":3.0621564927999998},{"$f":"Biopower!AQ175","v":3.0621564927999998},{"$f":"Biopower!AR175","v":3.0621564927999998},{"$f":"Biopower!AS175","v":3.0621564927999998}]
["RC3BiDedicad","RD","Constant",30,"Biopower","Dedicated",{"$f":"Biopower!L176","v":3.0621564927999998},{"$f":"Biopower!M176","v":3.0621564927999998},{"$f":"Biopower!N176","v":3.0621564927999998},{"$f":"Biopower!O176","v":3.0621564927999998},{"$f":"Biopower!P176","v":3.0621564927999998},{"$f":"Biopower!Q176","v":3.0621564927999998},{"$f":"Biopower!R176","v":3.0621564927999998},{"$f":"Biopower!S176","v":3.0621564927999998},{"$f":"Biopower!T176","v":3.0621564927999998},{"$f":"Biopower!U176","v":3.0621564927999998},{"$f":"Biopower!V176","v":3.0621564927999998},{"$f":"Biopower!W176","v":3.0621564927999998},{"$f":"Biopower!X176","v":3.0621564927999998},{"$f":"Biopower!Y176","v":3.0621564927999998},{"$f":"Biopower!Z176","v":3.0621564927999998},{"$f":"Biopower!AA176","v":3.0621564927999998},{"$f":"Biopower!AB176","v":3.0621564927999998},{"$f":"Biopower!AC176","v":3.0621564927999998},{"$f":"Biopower!AD176","v":3.0621564927999998},{"$f":"Biopower!AE176","v":3.0621564927999998},{"$f":"Biopower!AF176","v":3.0621564927999998},{"$f":"Biopower!AG176","v":3.0621564927999998},{"$f":"Biopower!AH176","v":3.0621564927999998},{"$f":"Biopower!AI176","v":3.0621564927999998},{"$f":"Biopower!AJ176","v":3.0621564927999998},{"$f":"Biopower!AK176","v":3.0621564927999998},{"$f":"Biopower!AL176","v":3.0621564927999998},{"$f":"Biopower!AM176","v":3.0621564927999998},{"$f":"Biopower!AN176","v":3.0621564927999998},{"$f":"Biopower!AO176","v":3.0621564927999998},{"$f":"Biopower!AP176","v":3.0621564927999998},{"$f":"Biopower!AQ176","v":3.0621564927999998},{"$f":"Biopower!AR176","v":3.0621564927999998},{"$f":"Biopower!AS176","v":3.0621564927999998}]
["RL3BiCofired","RD","Low",30,"Biopower","CofireOld",{"$f":"Biopower!L177","v":3.1356482486271999},{"$f":"Biopower!M177","v":3.1356482486271999},{"$f":"Biopower!N177","v":3.1356482486271999},{"$f":"Biopower!O177","v":3.1356482486271999},{"$f":"Biopower!P177","v":3.1356482486271999},{"$f":"Biopower!Q177","v":3.1356482486271999},{"$f":"Biopower!R177","v":3.1356482486271999},{"$f":"Biopower!S177","v":3.1356482486271999},{"$f":"Biopower!T177","v":3.1356482486271999},{"$f":"Biopower!U177","v":3.1356482486271999},{"$f":"Biopower!V177","v":3.1356482486271999},{"$f":"Biopower!W177","v":3.1356482486271999},{"$f":"Biopower!X177","v":3.1356482486271999},{"$f":"Biopower!Y177","v":3.1356482486271999},{"$f":"Biopower!Z177","v":3.1356482486271999},{"$f":"Biopower!AA177","v":3.1356482486271999},{"$f":"Biopower!AB177","v":3.1356482486271999},{"$f":"Biopower!AC177","v":3.1356482486271999},{"$f":"Biopower!AD177","v":3.1356482486271999},{"$f":"Biopower!AE177","v":3.1356482486271999},{"$f":"Biopower!AF177","v":3.1356482486271999},{"$f":"Biopower!AG177","v":3.1356482486271999},{"$f":"Biopower!AH177","v":3.1356482486271999},{"$f":"Biopower!AI177","v":3.1356482486271999},{"$f":"Biopower!AJ177","v":3.1356482486271999},{"$f":"Biopower!AK177","v":3.1356482486271999},{"$f":"Biopower!AL177","v":3.1356482486271999},{"$f":"Biopower!AM177","v":3.1356482486271999},{"$f":"Biopower!AN177","v":3.1356482486271999},{"$f":"Biopower!AO177","v":3.1356482486271999},{"$f":"Biopower!AP177","v":3.1356482486271999},{"$f":"Biopower!AQ177","v":3.1356482486271999},{"$f":"Biopower!AR177","v":3.1356482486271999},{"$f":"Biopower!AS177","v":3.1356482486271999}]
["RM3BiCofired","RD","Mid",30,"Biopower","CofireOld",{"$f":"Biopower!L178","v":3.1356482486271999},{"$f":"Biopower!M178","v":3.1356482486271999},{"$f":"Biopower!N178","v":3.1356482486271999},{"$f":"Biopower!O178","v":3.1356482486271999},{"$f":"Biopower!P178","v":3.1356482486271999},{"$f":"Biopower!Q178","v":3.1356482486271999},{"$f":"Biopower!R178","v":3.1356482486271999},{"$f":"Biopower!S178","v":3.1356482486271999},{"$f":"Biopower!T178","v":3.1356482486271999},{"$f":"Biopower!U178","v":3.1356482486271999},{"$f":"Biopower!V178","v":3.1356482486271999},{"$f":"Biopower!W178","v":3.1356482486271999},{"$f":"Biopower!X178","v":3.1356482486271999},{"$f":"Biopower!Y178","v":3.1356482486271999},{"$f":"Biopower!Z178","v":3.1356482486271999},{"$f":"Biopower!AA178","v":3.1356482486271999},{"$f":"Biopower!AB178","v":3.1356482486271999},{"$f":"Biopower!AC178","v":3.1356482486271999},{"$f":"Biopower!AD178","v":3.1356482486271999},{"$f":"Biopower!AE178","v":3.1356482486271999},{"$f":"Biopower!AF178","v":3.1356482486271999},{"$f":"Biopower!AG178","v":3.1356482486271999},{"$f":"Biopower!AH178","v":3.1356482486271999},{"$f":"Biopower!AI178","v":3.1356482486271999},{"$f":"Biopower!AJ178","v":3.1356482486271999},{"$f":"Biopower!AK178","v":3.1356482486271999},{"$f":"Biopower!AL178","v":3.1356482486271999},{"$f":"Biopower!AM178","v":3.1356482486271999},{"$f":"Biopower!AN178","v":3.1356482486271999},{"$f":"Biopower!AO178","v":3.1356482486271999},{"$f":"Biopower!AP178","v":3.1356482486271999},{"$f":"Biopower!AQ178","v":3.1356482486271999},{"$f":"Biopower!AR178","v":3.1356482486271999},{"$f":"Biopower!AS178","v":3.1356482486271999}]
["RC3BiCofired","RD","Constant",30,"Biopower","CofireOld",{"$f":"Biopower!L179","v":3.1356482486271999},{"$f":"Biopower!M179","v":3.1356482486271999},{"$f":"Biopower!N179","v":3.1356482486271999},{"$f":"Biopower!O179","v":3.1356482486271999},{"$f":"Biopower!P179","v":3.1356482486271999},{"$f":"Biopower!Q179","v":3.1356482486271999},{"$f":"Biopower!R179","v":3.1356482486271999},{"$f":"Biopower!S179","v":3.1356482486271999},{"$f":"Biopower!T179","v":3.1356482486271999},{"$f":"Biopower!U179","v":3.1356482486271999},{"$f":"Biopower!V179","v":3.1356482486271999},{"$f":"Biopower!W179","v":3.1356482486271999},{"$f":"Biopower!X179","v":3.1356482486271999},{"$f":"Biopower!Y179","v":3.1356482486271999},{"$f":"Biopower!Z179","v":3.1356482486271999},{"$f":"Biopower!AA179","v":3.1356482486271999},{"$f":"Biopower!AB179","v":3.1356482486271999},{"$f":"Biopower!AC179","v":3.1356482486271999},{"$f":"Biopower!AD179","v":3.1356482486271999},{"$f":"Biopower!AE179","v":3.1356482486271999},{"$f":"Biopower!AF179","v":3.1356482486271999},{"$f":"Biopower!AG179","v":3.1356482486271999},{"$f":"Biopower!AH179","v":3.1356482486271999},{"$f":"Biopower!AI179","v":3.1356482486271999},{"$f":"Biopower!AJ179","v":3.1356482486271999},{"$f":"Biopower!AK179","v":3.1356482486271999},{"$f":"Biopower!AL179","v":3.1356482486271999},{"$f":"Biopower!AM179","v":3.1356482486271999},{"$f":"Biopower!AN179","v":3.1356482486271999},{"$f":"Biopower!AO179","v":3.1356482486271999},{"$f":"Biopower!AP179","v":3.1356482486271999},{"$f":"Biopower!AQ179","v":3.1356482486271999},{"$f":"Biopower!AR179","v":3.1356482486271999},{"$f":"Biopower!AS179","v":3.1356482486271999}]
["RL3BiCofirew","RD","Low",30,"Biopower","CofireNew",{"$f":"Biopower!L180","v":3.1356482486271999},{"$f":"Biopower!M180","v":3.1356482486271999},{"$f":"Biopower!N180","v":3.1356482486271999},{"$f":"Biopower!O180","v":3.1356482486271999},{"$f":"Biopower!P180","v":3.1356482486271999},{"$f":"Biopower!Q180","v":3.1356482486271999},{"$f":"Biopower!R180","v":3.1356482486271999},{"$f":"Biopower!S180","v":3.1356482486271999},{"$f":"Biopower!T180","v":3.1356482486271999},{"$f":"Biopower!U180","v":3.1356482486271999},{"$f":"Biopower!V180","v":3.1356482486271999},{"$f":"Biopower!W180","v":3.1356482486271999},{"$f":"Biopower!X180","v":3.1356482486271999},{"$f":"Biopower!Y180","v":3.1356482486271999},{"$f":"Biopower!Z180","v":3.1356482486271999},{"$f":"Biopower!AA180","v":3.1356482486271999},{"$f":"Biopower!AB180","v":3.1356482486271999},{"$f":"Biopower!AC180","v":3.1356482486271999},{"$f":"Biopower!AD180","v":3.1356482486271999},{"$f":"Biopower!AE180","v":3.1356482486271999},{"$f":"Biopower!AF180","v":3.1356482486271999},{"$f":"Biopower!AG180","v":3.1356482486271999},{"$f":"Biopower!AH180","v":3.1356482486271999},{"$f":"Biopower!AI180","v":3.1356482486271999},{"$f":"Biopower!AJ180","v":3.1356482486271999},{"$f":"Biopower!AK180","v":3.1356482486271999},{"$f":"Biopower!AL180","v":3.1356482486271999},{"$f":"Biopower!AM180","v":3.1356482486271999},{"$f":"Biopower!AN180","v":3.1356482486271999},{"$f":"Biopower!AO180","v":3.1356482486271999},{"$f":"Biopower!AP180","v":3.1356482486271999},{"$f":"Biopower!AQ180","v":3.1356482486271999},{"$f":"Biopower!AR180","v":3.1356482486271999},{"$f":"Biopower!AS180","v":3.1356482486271999}]
["RM3BiCofirew","RD","Mid",30,"Biopower","CofireNew",{"$f":"Biopower!L181","v":3.1356482486271999},{"$f":"Biopower!M181","v":3.1356482486271999},{"$f":"Biopower!N181","v":3.1356482486271999},{"$f":"Biopower!O181","v":3.1356482486271999},{"$f":"Biopower!P181","v":3.1356482486271999},{"$f":"Biopower!Q181","v":3.1356482486271999},{"$f":"Biopower!R181","v":3.1356482486271999},{"$f":"Biopower!S181","v":3.1356482486271999},{"$f":"Biopower!T181","v":3.1356482486271999},{"$f":"Biopower!U181","v":3.1356482486271999},{"$f":"Biopower!V181","v":3.1356482486271999},{"$f":"Biopower!W181","v":3.1356482486271999},{"$f":"Biopower!X181","v":3.1356482486271999},{"$f":"Biopower!Y181","v":3.1356482486271999},{"$f":"Biopower!Z181","v":3.1356482486271999},{"$f":"Biopower!AA181","v":3.1356482486271999},{"$f":"Biopower!AB181","v":3.1356482486271999},{"$f":"Biopower!AC181","v":3.1356482486271999},{"$f":"Biopower!AD181","v":3.1356482486271999},{"$f":"Biopower!AE181","v":3.1356482486271999},{"$f":"Biopower!AF181","v":3.1356482486271999},{"$f":"Biopower!AG181","v":3.1356482486271999},{"$f":"Biopower!AH181","v":3.1356482486271999},{"$f":"Biopower!AI181","v":3.1356482486271999},{"$f":"Biopower!AJ181","v":3.1356482486271999},{"$f":"Biopower!AK181","v":3.1356482486271999},{"$f":"Biopower!AL181","v":3.1356482486271999},{"$f":"Biopower!AM181","v":3.1356482486271999},{"$f":"Biopower!AN181","v":3.1356482486271999},{"$f":"Biopower!AO181","v":3.1356482486271999},{"$f":"Biopower!AP181","v":3.1356482486271999},{"$f":"Biopower!AQ181","v":3.1356482486271999},{"$f":"Biopower!AR181","v":3.1356482486271999},{"$f":"Biopower!AS181","v":3.1356482486271999}]
["RC3BiCofirew","RD","Constant",30,"Biopower","CofireNew",{"$f":"Biopower!L182","v":3.1356482486271999},{"$f":"Biopower!M182","v":3.1356482486271999},{"$f":"Biopower!N182","v":3.1356482486271999},{"$f":"Biopower!O182","v":3.1356482486271999},{"$f":"Biopower!P182","v":3.1356482486271999},{"$f":"Biopower!Q182","v":3.1356482486271999},{"$f":"Biopower!R182","v":3.1356482486271999},{"$f":"Biopower!S182","v":3.1356482486271999},{"$f":"Biopower!T182","v":3.1356482486271999},{"$f":"Biopower!U182","v":3.1356482486271999},{"$f":"Biopower!V182","v":3.1356482486271999},{"$f":"Biopower!W182","v":3.1356482486271999},{"$f":"Biopower!X182","v":3.1356482486271999},{"$f":"Biopower!Y182","v":3.1356482486271999},{"$f":"Biopower!Z182","v":3.1356482486271999},{"$f":"Biopower!AA182","v":3.1356482486271999},{"$f":"Biopower!AB182","v":3.1356482486271999},{"$f":"Biopower!AC182","v":3.1356482486271999},{"$f":"Biopower!AD182","v":3.1356482486271999},{"$f":"Biopower!AE182","v":3.1356482486271999},{"$f":"Biopower!AF182","v":3.1356482486271999},{"$f":"Biopower!AG182","v":3.1356482486271999},{"$f":"Biopower!AH182","v":3.1356482486271999},{"$f":"Biopower!AI182","v":3.1356482486271999},{"$f":"Biopower!AJ182","v":3.1356482486271999},{"$f":"Biopower!AK182","v":3.1356482486271999},{"$f":"Biopower!AL182","v":3.1356482486271999},{"$f":"Biopower!AM182","v":3.1356482486271999},{"$f":"Biopower!AN182","v":3.1356482486271999},{"$f":"Biopower!AO182","v":3.1356482486271999},{"$f":"Biopower!AP182","v":3.1356482486271999},{"$f":"Biopower!AQ182","v":3.1356482486271999},{"$f":"Biopower!AR182","v":3.1356482486271999},{"$f":"Biopower!AS182","v":3.1356482486271999}]

{"sheet":"Summary_WACCNomTech","index":22,"n_rows":227,"n_cols":40,"rows_kept":227,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L209","v":2017},{"$f":"'Solar - CSP'!M209","v":2018},{"$f":"'Solar - CSP'!N209","v":2019},{"$f":"'Solar - CSP'!O209","v":2020},{"$f":"'Solar - CSP'!P209","v":2021},{"$f":"'Solar - CSP'!Q209","v":2022},{"$f":"'Solar - CSP'!R209","v":2023},{"$f":"'Solar - CSP'!S209","v":2024},{"$f":"'Solar - CSP'!T209","v":2025},{"$f":"'Solar - CSP'!U209","v":2026},{"$f":"'Solar - CSP'!V209","v":2027},{"$f":"'Solar - CSP'!W209","v":2028},{"$f":"'Solar - CSP'!X209","v":2029},{"$f":"'Solar - CSP'!Y209","v":2030},{"$f":"'Solar - CSP'!Z209","v":2031},{"$f":"'Solar - CSP'!AA209","v":2032},{"$f":"'Solar - CSP'!AB209","v":2033},{"$f":"'Solar - CSP'!AC209","v":2034},{"$f":"'Solar - CSP'!AD209","v":2035},{"$f":"'Solar - CSP'!AE209","v":2036},{"$f":"'Solar - CSP'!AF209","v":2037},{"$f":"'Solar - CSP'!AG209","v":2038},{"$f":"'Solar - CSP'!AH209","v":2039},{"$f":"'Solar - CSP'!AI209","v":2040},{"$f":"'Solar - CSP'!AJ209","v":2041},{"$f":"'Solar - CSP'!AK209","v":2042},{"$f":"'Solar - CSP'!AL209","v":2043},{"$f":"'Solar - CSP'!AM209","v":2044},{"$f":"'Solar - CSP'!AN209","v":2045},{"$f":"'Solar - CSP'!AO209","v":2046},{"$f":"'Solar - CSP'!AP209","v":2047},{"$f":"'Solar - CSP'!AQ209","v":2048},{"$f":"'Solar - CSP'!AR209","v":2049},{"$f":"'Solar - CSP'!AS209","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RL3CSClass11"},"RD","Low",30,"CSP","Class1",{"$f":"'Solar - CSP'!L493","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!M493","v":7.5929888508875748E-2},{"$f":"'Solar - CSP'!N493","v":7.2954961573964514E-2},{"$f":"'Solar - CSP'!O493","v":7.0074709195266288E-2},{"$f":"'Solar - CSP'!P493","v":6.7289131372781086E-2},{"$f":"'Solar - CSP'!Q493","v":6.4598228106508893E-2},{"$f":"'Solar - CSP'!R493","v":6.2001999396449736E-2},{"$f":"'Solar - CSP'!S493","v":5.9500445242603575E-2},{"$f":"'Solar - CSP'!T493","v":5.7093565644970451E-2},{"$f":"'Solar - CSP'!U493","v":5.4781360603550336E-2},{"$f":"'Solar - CSP'!V493","v":5.256383011834323E-2},{"$f":"'Solar - CSP'!W493","v":5.0440974189349147E-2},{"$f":"'Solar - CSP'!X493","v":4.8412792816568087E-2},{"$f":"'Solar - CSP'!Y493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!Z493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AA493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AB493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AC493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AD493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AE493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AF493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AG493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AH493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AI493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AJ493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AK493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AL493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AM493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AN493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AO493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AP493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AQ493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AR493","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AS493","v":4.6479286000000002E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass33"},"RD","Mid",30,"CSP","Class3",{"$f":"'Solar - CSP'!L494","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!M494","v":7.6312673497041433E-2},{"$f":"'Solar - CSP'!N494","v":7.3696862911242611E-2},{"$f":"'Solar - CSP'!O494","v":7.1152058242603566E-2},{"$f":"'Solar - CSP'!P494","v":6.8678259491124272E-2},{"$f":"'Solar - CSP'!Q494","v":6.6275466656804741E-2},{"$f":"'Solar - CSP'!R494","v":6.3943679739644987E-2},{"$f":"'Solar - CSP'!S494","v":6.1682898739644991E-2},{"$f":"'Solar - CSP'!T494","v":5.9493123656804758E-2},{"$f":"'Solar - CSP'!U494","v":5.7374354491124283E-2},{"$f":"'Solar - CSP'!V494","v":5.5326591242603571E-2},{"$f":"'Solar - CSP'!W494","v":5.3349833911242636E-2},{"$f":"'Solar - CSP'!X494","v":5.1444082497041452E-2},{"$f":"'Solar - CSP'!Y494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!Z494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AA494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AB494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AC494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AD494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AE494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AF494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AG494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AH494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AI494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AJ494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AK494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AL494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AM494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AN494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AO494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AP494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AQ494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AR494","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AS494","v":4.9609337000000003E-2}]
["RC3CSClass55","RD","Constant",30,"CSP","Class5",{"$f":"'Solar - CSP'!L495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!M495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!N495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!O495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!P495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!Q495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!R495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!S495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!T495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!U495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!V495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!W495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!X495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!Y495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!Z495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AA495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AB495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AC495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AD495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AE495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AF495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AG495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AH495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AI495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AJ495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AK495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AL495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AM495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AN495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AO495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AP495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AQ495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AR495","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AS495","v":7.8999490000000006E-2}]
["RL3CSClass33","RD","Low",30,"CSP","Class3",{"$f":"'Solar - CSP'!L496","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!M496","v":7.5929888508875748E-2},{"$f":"'Solar - CSP'!N496","v":7.2954961573964514E-2},{"$f":"'Solar - CSP'!O496","v":7.0074709195266288E-2},{"$f":"'Solar - CSP'!P496","v":6.7289131372781086E-2},{"$f":"'Solar - CSP'!Q496","v":6.4598228106508893E-2},{"$f":"'Solar - CSP'!R496","v":6.2001999396449736E-2},{"$f":"'Solar - CSP'!S496","v":5.9500445242603575E-2},{"$f":"'Solar - CSP'!T496","v":5.7093565644970451E-2},{"$f":"'Solar - CSP'!U496","v":5.4781360603550336E-2},{"$f":"'Solar - CSP'!V496","v":5.256383011834323E-2},{"$f":"'Solar - CSP'!W496","v":5.0440974189349147E-2},{"$f":"'Solar - CSP'!X496","v":4.8412792816568087E-2},{"$f":"'Solar - CSP'!Y496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!Z496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AA496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AB496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AC496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AD496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AE496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AF496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AG496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AH496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AI496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AJ496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AK496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AL496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AM496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AN496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AO496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AP496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AQ496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AR496","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AS496","v":4.6479286000000002E-2}]
["RM3CSClass33","RD","Mid",30,"CSP","Class3",{"$f":"'Solar - CSP'!L497","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!M497","v":7.6312673497041433E-2},{"$f":"'Solar - CSP'!N497","v":7.3696862911242611E-2},{"$f":"'Solar - CSP'!O497","v":7.1152058242603566E-2},{"$f":"'Solar - CSP'!P497","v":6.8678259491124272E-2},{"$f":"'Solar - CSP'!Q497","v":6.6275466656804741E-2},{"$f":"'Solar - CSP'!R497","v":6.3943679739644987E-2},{"$f":"'Solar - CSP'!S497","v":6.1682898739644991E-2},{"$f":"'Solar - CSP'!T497","v":5.9493123656804758E-2},{"$f":"'Solar - CSP'!U497","v":5.7374354491124283E-2},{"$f":"'Solar - CSP'!V497","v":5.5326591242603571E-2},{"$f":"'Solar - CSP'!W497","v":5.3349833911242636E-2},{"$f":"'Solar - CSP'!X497","v":5.1444082497041452E-2},{"$f":"'Solar - CSP'!Y497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!Z497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AA497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AB497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AC497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AD497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AE497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AF497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AG497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AH497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AI497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AJ497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AK497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AL497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AM497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AN497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AO497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AP497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AQ497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AR497","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AS497","v":4.9609337000000003E-2}]
["RC3CSClass33","RD","Constant",30,"CSP","Class3",{"$f":"'Solar - CSP'!L498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!M498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!N498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!O498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!P498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!Q498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!R498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!S498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!T498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!U498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!V498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!W498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!X498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!Y498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!Z498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AA498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AB498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AC498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AD498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AE498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AF498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AG498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AH498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AI498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AJ498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AK498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AL498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AM498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AN498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AO498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AP498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AQ498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AR498","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AS498","v":7.8999490000000006E-2}]
["RL3CSClass55","RD","Low",30,"CSP","Class5",{"$f":"'Solar - CSP'!L499","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!M499","v":7.5929888508875748E-2},{"$f":"'Solar - CSP'!N499","v":7.2954961573964514E-2},{"$f":"'Solar - CSP'!O499","v":7.0074709195266288E-2},{"$f":"'Solar - CSP'!P499","v":6.7289131372781086E-2},{"$f":"'Solar - CSP'!Q499","v":6.4598228106508893E-2},{"$f":"'Solar - CSP'!R499","v":6.2001999396449736E-2},{"$f":"'Solar - CSP'!S499","v":5.9500445242603575E-2},{"$f":"'Solar - CSP'!T499","v":5.7093565644970451E-2},{"$f":"'Solar - CSP'!U499","v":5.4781360603550336E-2},{"$f":"'Solar - CSP'!V499","v":5.256383011834323E-2},{"$f":"'Solar - CSP'!W499","v":5.0440974189349147E-2},{"$f":"'Solar - CSP'!X499","v":4.8412792816568087E-2},{"$f":"'Solar - CSP'!Y499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!Z499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AA499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AB499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AC499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AD499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AE499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AF499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AG499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AH499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AI499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AJ499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AK499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AL499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AM499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AN499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AO499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AP499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AQ499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AR499","v":4.6479286000000002E-2},{"$f":"'Solar - CSP'!AS499","v":4.6479286000000002E-2}]
["RM3CSClass55","RD","Mid",30,"CSP","Class5",{"$f":"'Solar - CSP'!L500","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!M500","v":7.6312673497041433E-2},{"$f":"'Solar - CSP'!N500","v":7.3696862911242611E-2},{"$f":"'Solar - CSP'!O500","v":7.1152058242603566E-2},{"$f":"'Solar - CSP'!P500","v":6.8678259491124272E-2},{"$f":"'Solar - CSP'!Q500","v":6.6275466656804741E-2},{"$f":"'Solar - CSP'!R500","v":6.3943679739644987E-2},{"$f":"'Solar - CSP'!S500","v":6.1682898739644991E-2},{"$f":"'Solar - CSP'!T500","v":5.9493123656804758E-2},{"$f":"'Solar - CSP'!U500","v":5.7374354491124283E-2},{"$f":"'Solar - CSP'!V500","v":5.5326591242603571E-2},{"$f":"'Solar - CSP'!W500","v":5.3349833911242636E-2},{"$f":"'Solar - CSP'!X500","v":5.1444082497041452E-2},{"$f":"'Solar - CSP'!Y500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!Z500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AA500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AB500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AC500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AD500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AE500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AF500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AG500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AH500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AI500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AJ500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AK500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AL500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AM500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AN500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AO500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AP500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AQ500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AR500","v":4.9609337000000003E-2},{"$f":"'Solar - CSP'!AS500","v":4.9609337000000003E-2}]
["RC3CSClass55","RD","Constant",30,"CSP","Class5",{"$f":"'Solar - CSP'!L501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!M501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!N501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!O501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!P501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!Q501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!R501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!S501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!T501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!U501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!V501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!W501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!X501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!Y501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!Z501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AA501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AB501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AC501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AD501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AE501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AF501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AG501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AH501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AI501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AJ501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AK501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AL501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AM501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AN501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AO501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AP501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AQ501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AR501","v":7.8999490000000006E-2},{"$f":"'Solar - CSP'!AS501","v":7.8999490000000006E-2}]
["RL3OfOTRG11","RD","Low",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L609","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M609","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N609","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O609","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P609","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q609","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R609","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S609","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T609","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U609","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V609","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W609","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X609","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR609","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS609","v":4.6479286000000002E-2}]
["RM3OfOTRG11","RD","Mid",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L610","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M610","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N610","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O610","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P610","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q610","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R610","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S610","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T610","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U610","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V610","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W610","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X610","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR610","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS610","v":4.9609337000000003E-2}]
["RC3OfOTRG11","RD","Constant",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR611","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS611","v":6.8739387999999998E-2}]
["RL3OfOTRG22","RD","Low",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L612","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M612","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N612","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O612","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P612","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q612","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R612","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S612","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T612","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U612","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V612","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W612","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X612","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR612","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS612","v":4.6479286000000002E-2}]
["RM3OfOTRG22","RD","Mid",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L613","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M613","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N613","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O613","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P613","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q613","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R613","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S613","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T613","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U613","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V613","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W613","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X613","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR613","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS613","v":4.9609337000000003E-2}]
["RC3OfOTRG22","RD","Constant",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR614","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS614","v":6.8739387999999998E-2}]
["RL3OfOTRG33","RD","Low",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L615","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M615","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N615","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O615","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P615","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q615","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R615","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S615","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T615","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U615","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V615","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W615","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X615","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR615","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS615","v":4.6479286000000002E-2}]
["RM3OfOTRG33","RD","Mid",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L616","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M616","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N616","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O616","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P616","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q616","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R616","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S616","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T616","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U616","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V616","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W616","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X616","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR616","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS616","v":4.9609337000000003E-2}]
["RC3OfOTRG33","RD","Constant",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR617","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS617","v":6.8739387999999998E-2}]
["RL3OfOTRG44","RD","Low",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L618","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M618","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N618","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O618","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P618","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q618","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R618","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S618","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T618","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U618","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V618","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W618","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X618","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR618","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS618","v":4.6479286000000002E-2}]
["RM3OfOTRG44","RD","Mid",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L619","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M619","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N619","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O619","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P619","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q619","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R619","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S619","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T619","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U619","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V619","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W619","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X619","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR619","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS619","v":4.9609337000000003E-2}]
["RC3OfOTRG44","RD","Constant",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR620","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS620","v":6.8739387999999998E-2}]
["RL3OfOTRG55","RD","Low",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L621","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M621","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N621","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O621","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P621","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q621","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R621","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S621","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T621","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U621","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V621","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W621","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X621","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR621","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS621","v":4.6479286000000002E-2}]
["RM3OfOTRG55","RD","Mid",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L622","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M622","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N622","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O622","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P622","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q622","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R622","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S622","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T622","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U622","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V622","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W622","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X622","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR622","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS622","v":4.9609337000000003E-2}]
["RC3OfOTRG55","RD","Constant",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR623","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS623","v":6.8739387999999998E-2}]
["RL3OfOTRG66","RD","Low",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L624","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M624","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N624","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O624","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P624","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q624","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R624","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S624","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T624","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U624","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V624","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W624","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X624","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR624","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS624","v":4.6479286000000002E-2}]
["RM3OfOTRG66","RD","Mid",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L625","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M625","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N625","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O625","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P625","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q625","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R625","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S625","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T625","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U625","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V625","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W625","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X625","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR625","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS625","v":4.9609337000000003E-2}]
["RC3OfOTRG66","RD","Constant",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR626","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS626","v":6.8739387999999998E-2}]
["RL3OfOTRG77","RD","Low",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L627","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M627","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N627","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O627","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P627","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q627","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R627","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S627","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T627","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U627","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V627","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W627","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X627","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR627","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS627","v":4.6479286000000002E-2}]
["RM3OfOTRG77","RD","Mid",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L628","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M628","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N628","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O628","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P628","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q628","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R628","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S628","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T628","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U628","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V628","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W628","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X628","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR628","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS628","v":4.9609337000000003E-2}]
["RC3OfOTRG77","RD","Constant",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR629","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS629","v":6.8739387999999998E-2}]
["RL3OfOTRG88","RD","Low",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L630","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M630","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N630","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O630","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P630","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q630","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R630","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S630","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T630","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U630","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V630","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W630","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X630","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR630","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS630","v":4.6479286000000002E-2}]
["RM3OfOTRG88","RD","Mid",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L631","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M631","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N631","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O631","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P631","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q631","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R631","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S631","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T631","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U631","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V631","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W631","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X631","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR631","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS631","v":4.9609337000000003E-2}]
["RC3OfOTRG88","RD","Constant",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR632","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS632","v":6.8739387999999998E-2}]
["RL3OfOTRG99","RD","Low",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L633","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M633","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N633","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O633","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P633","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q633","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R633","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S633","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T633","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U633","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V633","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W633","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X633","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR633","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS633","v":4.6479286000000002E-2}]
["RM3OfOTRG99","RD","Mid",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L634","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M634","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N634","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O634","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P634","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q634","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R634","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S634","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T634","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U634","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V634","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W634","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X634","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR634","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS634","v":4.9609337000000003E-2}]
["RC3OfOTRG99","RD","Constant",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR635","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS635","v":6.8739387999999998E-2}]
["RL3OfOTRG100","RD","Low",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L636","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M636","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N636","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O636","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P636","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q636","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R636","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S636","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T636","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U636","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V636","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W636","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X636","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR636","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS636","v":4.6479286000000002E-2}]
["RM3OfOTRG100","RD","Mid",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L637","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M637","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N637","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O637","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P637","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q637","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R637","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S637","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T637","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U637","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V637","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W637","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X637","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR637","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS637","v":4.9609337000000003E-2}]
["RC3OfOTRG100","RD","Constant",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR638","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS638","v":6.8739387999999998E-2}]
["RL3OfOTRG111","RD","Low",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L639","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M639","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N639","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O639","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P639","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q639","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R639","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S639","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T639","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U639","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V639","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W639","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X639","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR639","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS639","v":4.6479286000000002E-2}]
["RM3OfOTRG111","RD","Mid",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L640","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M640","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N640","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O640","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P640","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q640","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R640","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S640","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T640","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U640","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V640","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W640","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X640","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR640","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS640","v":4.9609337000000003E-2}]
["RC3OfOTRG111","RD","Constant",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR641","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS641","v":6.8739387999999998E-2}]
["RL3OfOTRG122","RD","Low",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L642","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M642","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N642","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O642","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P642","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q642","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R642","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S642","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T642","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U642","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V642","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W642","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X642","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR642","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS642","v":4.6479286000000002E-2}]
["RM3OfOTRG122","RD","Mid",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L643","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M643","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N643","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O643","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P643","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q643","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R643","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S643","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T643","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U643","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V643","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W643","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X643","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR643","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS643","v":4.9609337000000003E-2}]
["RC3OfOTRG122","RD","Constant",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR644","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS644","v":6.8739387999999998E-2}]
["RL3OfOTRG133","RD","Low",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L645","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M645","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N645","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O645","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P645","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q645","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R645","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S645","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T645","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U645","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V645","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W645","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X645","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR645","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS645","v":4.6479286000000002E-2}]
["RM3OfOTRG133","RD","Mid",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L646","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M646","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N646","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O646","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P646","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q646","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R646","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S646","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T646","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U646","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V646","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W646","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X646","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR646","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS646","v":4.9609337000000003E-2}]
["RC3OfOTRG133","RD","Constant",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR647","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS647","v":6.8739387999999998E-2}]
["RL3OfOTRG144","RD","Low",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L648","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M648","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N648","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O648","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P648","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q648","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R648","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S648","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T648","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U648","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V648","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W648","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X648","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR648","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS648","v":4.6479286000000002E-2}]
["RM3OfOTRG144","RD","Mid",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L649","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M649","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N649","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O649","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P649","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q649","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R649","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S649","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T649","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U649","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V649","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W649","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X649","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR649","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS649","v":4.9609337000000003E-2}]
["RC3OfOTRG144","RD","Constant",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR650","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS650","v":6.8739387999999998E-2}]
["RL3OfOTRG155","RD","Low",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L651","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M651","v":6.6743048792899412E-2},{"$f":"'Offshore Wind'!N651","v":6.479404686390533E-2},{"$f":"'Offshore Wind'!O651","v":6.2892382213017767E-2},{"$f":"'Offshore Wind'!P651","v":6.1038054840236701E-2},{"$f":"'Offshore Wind'!Q651","v":5.923106474556214E-2},{"$f":"'Offshore Wind'!R651","v":5.7471411928994104E-2},{"$f":"'Offshore Wind'!S651","v":5.5759096390532559E-2},{"$f":"'Offshore Wind'!T651","v":5.4094118130177532E-2},{"$f":"'Offshore Wind'!U651","v":5.2476477147929017E-2},{"$f":"'Offshore Wind'!V651","v":5.0906173443786999E-2},{"$f":"'Offshore Wind'!W651","v":4.93832070177515E-2},{"$f":"'Offshore Wind'!X651","v":4.7907577869822512E-2},{"$f":"'Offshore Wind'!Y651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!Z651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AA651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AB651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AC651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AD651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AE651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AF651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AG651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AH651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AI651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AJ651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AK651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AL651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AM651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AN651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AO651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AP651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AQ651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AR651","v":4.6479286000000002E-2},{"$f":"'Offshore Wind'!AS651","v":4.6479286000000002E-2}]
["RM3OfOTRG155","RD","Mid",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L652","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M652","v":6.7125833781065097E-2},{"$f":"'Offshore Wind'!N652","v":6.5535948201183442E-2},{"$f":"'Offshore Wind'!O652","v":6.3969731260355045E-2},{"$f":"'Offshore Wind'!P652","v":6.2427182958579887E-2},{"$f":"'Offshore Wind'!Q652","v":6.0908303295857995E-2},{"$f":"'Offshore Wind'!R652","v":5.9413092272189369E-2},{"$f":"'Offshore Wind'!S652","v":5.7941549887573982E-2},{"$f":"'Offshore Wind'!T652","v":5.6493676142011839E-2},{"$f":"'Offshore Wind'!U652","v":5.506947103550297E-2},{"$f":"'Offshore Wind'!V652","v":5.3668934568047347E-2},{"$f":"'Offshore Wind'!W652","v":5.2292066739644982E-2},{"$f":"'Offshore Wind'!X652","v":5.0938867550295863E-2},{"$f":"'Offshore Wind'!Y652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!Z652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AA652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AB652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AC652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AD652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AE652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AF652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AG652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AH652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AI652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AJ652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AK652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AL652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AM652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AN652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AO652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AP652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AQ652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AR652","v":4.9609337000000003E-2},{"$f":"'Offshore Wind'!AS652","v":4.9609337000000003E-2}]
["RC3OfOTRG155","RD","Constant",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!L653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!M653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!N653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!O653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!P653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Q653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!R653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!S653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!T653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!U653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!V653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!W653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!X653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Y653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!Z653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AA653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AB653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AC653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AD653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AE653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AF653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AG653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AH653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AI653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AJ653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AK653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AL653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AM653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AN653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AO653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AP653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AQ653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AR653","v":6.8739387999999998E-2},{"$f":"'Offshore Wind'!AS653","v":6.8739387999999998E-2}]
["RL3UtSeattle","RD","Low",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L251","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M251","v":5.2257841692307697E-2},{"$f":"'Solar - Utility PV'!N251","v":5.1776295384615388E-2},{"$f":"'Solar - Utility PV'!O251","v":5.129474907692308E-2},{"$f":"'Solar - Utility PV'!P251","v":5.0813202769230778E-2},{"$f":"'Solar - Utility PV'!Q251","v":5.0331656461538476E-2},{"$f":"'Solar - Utility PV'!R251","v":4.9850110153846161E-2},{"$f":"'Solar - Utility PV'!S251","v":4.936856384615386E-2},{"$f":"'Solar - Utility PV'!T251","v":4.8887017538461558E-2},{"$f":"'Solar - Utility PV'!U251","v":4.8405471230769249E-2},{"$f":"'Solar - Utility PV'!V251","v":4.7923924923076941E-2},{"$f":"'Solar - Utility PV'!W251","v":4.7442378615384632E-2},{"$f":"'Solar - Utility PV'!X251","v":4.6960832307692331E-2},{"$f":"'Solar - Utility PV'!Y251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!Z251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AA251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AB251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AC251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AD251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AE251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AF251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AG251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AH251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AI251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AJ251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AK251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AL251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AM251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AN251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AO251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AP251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AQ251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AR251","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AS251","v":4.6479286000000002E-2}]
["RM3UtSeattle","RD","Mid",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L252","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M252","v":5.2498614846153847E-2},{"$f":"'Solar - Utility PV'!N252","v":5.2257841692307697E-2},{"$f":"'Solar - Utility PV'!O252","v":5.2017068538461546E-2},{"$f":"'Solar - Utility PV'!P252","v":5.1776295384615388E-2},{"$f":"'Solar - Utility PV'!Q252","v":5.1535522230769237E-2},{"$f":"'Solar - Utility PV'!R252","v":5.129474907692308E-2},{"$f":"'Solar - Utility PV'!S252","v":5.1053975923076936E-2},{"$f":"'Solar - Utility PV'!T252","v":5.0813202769230778E-2},{"$f":"'Solar - Utility PV'!U252","v":5.057242961538462E-2},{"$f":"'Solar - Utility PV'!V252","v":5.0331656461538476E-2},{"$f":"'Solar - Utility PV'!W252","v":5.0090883307692319E-2},{"$f":"'Solar - Utility PV'!X252","v":4.9850110153846161E-2},{"$f":"'Solar - Utility PV'!Y252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!Z252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AA252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AB252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AC252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AD252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AE252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AF252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AG252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AH252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AI252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AJ252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AK252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AL252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AM252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AN252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AO252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AP252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AQ252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AR252","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AS252","v":4.9609337000000003E-2}]
["RC3UtSeattle","RD","Constant",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!N253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!O253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!P253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Q253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!R253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!S253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!T253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!U253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!V253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!W253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!X253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Y253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Z253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AA253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AB253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AC253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AD253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AE253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AF253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AG253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AH253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AI253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AJ253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AK253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AL253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AM253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AN253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AO253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AP253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AQ253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AR253","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AS253","v":5.2739388000000005E-2}]
["RL3UtChicago","RD","Low",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L254","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M254","v":5.2257841692307697E-2},{"$f":"'Solar - Utility PV'!N254","v":5.1776295384615388E-2},{"$f":"'Solar - Utility PV'!O254","v":5.129474907692308E-2},{"$f":"'Solar - Utility PV'!P254","v":5.0813202769230778E-2},{"$f":"'Solar - Utility PV'!Q254","v":5.0331656461538476E-2},{"$f":"'Solar - Utility PV'!R254","v":4.9850110153846161E-2},{"$f":"'Solar - Utility PV'!S254","v":4.936856384615386E-2},{"$f":"'Solar - Utility PV'!T254","v":4.8887017538461558E-2},{"$f":"'Solar - Utility PV'!U254","v":4.8405471230769249E-2},{"$f":"'Solar - Utility PV'!V254","v":4.7923924923076941E-2},{"$f":"'Solar - Utility PV'!W254","v":4.7442378615384632E-2},{"$f":"'Solar - Utility PV'!X254","v":4.6960832307692331E-2},{"$f":"'Solar - Utility PV'!Y254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!Z254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AA254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AB254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AC254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AD254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AE254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AF254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AG254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AH254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AI254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AJ254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AK254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AL254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AM254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AN254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AO254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AP254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AQ254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AR254","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AS254","v":4.6479286000000002E-2}]
["RM3UtChicago","RD","Mid",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L255","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M255","v":5.2498614846153847E-2},{"$f":"'Solar - Utility PV'!N255","v":5.2257841692307697E-2},{"$f":"'Solar - Utility PV'!O255","v":5.2017068538461546E-2},{"$f":"'Solar - Utility PV'!P255","v":5.1776295384615388E-2},{"$f":"'Solar - Utility PV'!Q255","v":5.1535522230769237E-2},{"$f":"'Solar - Utility PV'!R255","v":5.129474907692308E-2},{"$f":"'Solar - Utility PV'!S255","v":5.1053975923076936E-2},{"$f":"'Solar - Utility PV'!T255","v":5.0813202769230778E-2},{"$f":"'Solar - Utility PV'!U255","v":5.057242961538462E-2},{"$f":"'Solar - Utility PV'!V255","v":5.0331656461538476E-2},{"$f":"'Solar - Utility PV'!W255","v":5.0090883307692319E-2},{"$f":"'Solar - Utility PV'!X255","v":4.9850110153846161E-2},{"$f":"'Solar - Utility PV'!Y255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!Z255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AA255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AB255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AC255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AD255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AE255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AF255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AG255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AH255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AI255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AJ255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AK255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AL255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AM255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AN255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AO255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AP255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AQ255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AR255","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AS255","v":4.9609337000000003E-2}]
["RC3UtChicago","RD","Constant",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!N256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!O256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!P256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Q256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!R256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!S256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!T256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!U256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!V256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!W256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!X256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Y256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Z256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AA256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AB256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AC256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AD256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AE256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AF256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AG256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AH256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AI256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AJ256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AK256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AL256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AM256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AN256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AO256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AP256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AQ256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AR256","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AS256","v":5.2739388000000005E-2}]
["RL3UtKansasy","RD","Low",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L257","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M257","v":5.2257841692307697E-2},{"$f":"'Solar - Utility PV'!N257","v":5.1776295384615388E-2},{"$f":"'Solar - Utility PV'!O257","v":5.129474907692308E-2},{"$f":"'Solar - Utility PV'!P257","v":5.0813202769230778E-2},{"$f":"'Solar - Utility PV'!Q257","v":5.0331656461538476E-2},{"$f":"'Solar - Utility PV'!R257","v":4.9850110153846161E-2},{"$f":"'Solar - Utility PV'!S257","v":4.936856384615386E-2},{"$f":"'Solar - Utility PV'!T257","v":4.8887017538461558E-2},{"$f":"'Solar - Utility PV'!U257","v":4.8405471230769249E-2},{"$f":"'Solar - Utility PV'!V257","v":4.7923924923076941E-2},{"$f":"'Solar - Utility PV'!W257","v":4.7442378615384632E-2},{"$f":"'Solar - Utility PV'!X257","v":4.6960832307692331E-2},{"$f":"'Solar - Utility PV'!Y257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!Z257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AA257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AB257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AC257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AD257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AE257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AF257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AG257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AH257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AI257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AJ257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AK257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AL257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AM257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AN257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AO257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AP257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AQ257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AR257","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AS257","v":4.6479286000000002E-2}]
["RM3UtKansasy","RD","Mid",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L258","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M258","v":5.2498614846153847E-2},{"$f":"'Solar - Utility PV'!N258","v":5.2257841692307697E-2},{"$f":"'Solar - Utility PV'!O258","v":5.2017068538461546E-2},{"$f":"'Solar - Utility PV'!P258","v":5.1776295384615388E-2},{"$f":"'Solar - Utility PV'!Q258","v":5.1535522230769237E-2},{"$f":"'Solar - Utility PV'!R258","v":5.129474907692308E-2},{"$f":"'Solar - Utility PV'!S258","v":5.1053975923076936E-2},{"$f":"'Solar - Utility PV'!T258","v":5.0813202769230778E-2},{"$f":"'Solar - Utility PV'!U258","v":5.057242961538462E-2},{"$f":"'Solar - Utility PV'!V258","v":5.0331656461538476E-2},{"$f":"'Solar - Utility PV'!W258","v":5.0090883307692319E-2},{"$f":"'Solar - Utility PV'!X258","v":4.9850110153846161E-2},{"$f":"'Solar - Utility PV'!Y258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!Z258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AA258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AB258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AC258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AD258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AE258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AF258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AG258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AH258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AI258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AJ258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AK258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AL258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AM258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AN258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AO258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AP258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AQ258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AR258","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AS258","v":4.9609337000000003E-2}]
["RC3UtKansasy","RD","Constant",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!N259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!O259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!P259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Q259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!R259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!S259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!T259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!U259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!V259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!W259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!X259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Y259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Z259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AA259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AB259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AC259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AD259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AE259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AF259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AG259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AH259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AI259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AJ259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AK259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AL259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AM259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AN259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AO259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AP259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AQ259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AR259","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AS259","v":5.2739388000000005E-2}]
["RL3UtLosAngs","RD","Low",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L260","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M260","v":5.2257841692307697E-2},{"$f":"'Solar - Utility PV'!N260","v":5.1776295384615388E-2},{"$f":"'Solar - Utility PV'!O260","v":5.129474907692308E-2},{"$f":"'Solar - Utility PV'!P260","v":5.0813202769230778E-2},{"$f":"'Solar - Utility PV'!Q260","v":5.0331656461538476E-2},{"$f":"'Solar - Utility PV'!R260","v":4.9850110153846161E-2},{"$f":"'Solar - Utility PV'!S260","v":4.936856384615386E-2},{"$f":"'Solar - Utility PV'!T260","v":4.8887017538461558E-2},{"$f":"'Solar - Utility PV'!U260","v":4.8405471230769249E-2},{"$f":"'Solar - Utility PV'!V260","v":4.7923924923076941E-2},{"$f":"'Solar - Utility PV'!W260","v":4.7442378615384632E-2},{"$f":"'Solar - Utility PV'!X260","v":4.6960832307692331E-2},{"$f":"'Solar - Utility PV'!Y260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!Z260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AA260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AB260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AC260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AD260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AE260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AF260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AG260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AH260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AI260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AJ260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AK260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AL260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AM260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AN260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AO260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AP260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AQ260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AR260","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AS260","v":4.6479286000000002E-2}]
["RM3UtLosAngs","RD","Mid",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L261","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M261","v":5.2498614846153847E-2},{"$f":"'Solar - Utility PV'!N261","v":5.2257841692307697E-2},{"$f":"'Solar - Utility PV'!O261","v":5.2017068538461546E-2},{"$f":"'Solar - Utility PV'!P261","v":5.1776295384615388E-2},{"$f":"'Solar - Utility PV'!Q261","v":5.1535522230769237E-2},{"$f":"'Solar - Utility PV'!R261","v":5.129474907692308E-2},{"$f":"'Solar - Utility PV'!S261","v":5.1053975923076936E-2},{"$f":"'Solar - Utility PV'!T261","v":5.0813202769230778E-2},{"$f":"'Solar - Utility PV'!U261","v":5.057242961538462E-2},{"$f":"'Solar - Utility PV'!V261","v":5.0331656461538476E-2},{"$f":"'Solar - Utility PV'!W261","v":5.0090883307692319E-2},{"$f":"'Solar - Utility PV'!X261","v":4.9850110153846161E-2},{"$f":"'Solar - Utility PV'!Y261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!Z261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AA261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AB261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AC261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AD261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AE261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AF261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AG261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AH261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AI261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AJ261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AK261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AL261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AM261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AN261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AO261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AP261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AQ261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AR261","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AS261","v":4.9609337000000003E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B67,1), LEFT(C67,1), LEFT(D67,1),LEFT(E67,2),LEFT(F67,6),RIGHT(F67,1))","v":"RC3UtLosAngs"},"RD","Constant",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!N262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!O262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!P262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Q262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!R262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!S262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!T262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!U262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!V262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!W262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!X262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Y262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Z262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AA262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AB262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AC262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AD262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AE262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AF262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AG262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AH262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AI262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AJ262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AK262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AL262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AM262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AN262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AO262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AP262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AQ262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AR262","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AS262","v":5.2739388000000005E-2}]
["RL3UtDaggett","RD","Low",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L263","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M263","v":5.2257841692307697E-2},{"$f":"'Solar - Utility PV'!N263","v":5.1776295384615388E-2},{"$f":"'Solar - Utility PV'!O263","v":5.129474907692308E-2},{"$f":"'Solar - Utility PV'!P263","v":5.0813202769230778E-2},{"$f":"'Solar - Utility PV'!Q263","v":5.0331656461538476E-2},{"$f":"'Solar - Utility PV'!R263","v":4.9850110153846161E-2},{"$f":"'Solar - Utility PV'!S263","v":4.936856384615386E-2},{"$f":"'Solar - Utility PV'!T263","v":4.8887017538461558E-2},{"$f":"'Solar - Utility PV'!U263","v":4.8405471230769249E-2},{"$f":"'Solar - Utility PV'!V263","v":4.7923924923076941E-2},{"$f":"'Solar - Utility PV'!W263","v":4.7442378615384632E-2},{"$f":"'Solar - Utility PV'!X263","v":4.6960832307692331E-2},{"$f":"'Solar - Utility PV'!Y263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!Z263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AA263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AB263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AC263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AD263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AE263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AF263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AG263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AH263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AI263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AJ263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AK263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AL263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AM263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AN263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AO263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AP263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AQ263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AR263","v":4.6479286000000002E-2},{"$f":"'Solar - Utility PV'!AS263","v":4.6479286000000002E-2}]
["RM3UtDaggett","RD","Mid",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L264","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M264","v":5.2498614846153847E-2},{"$f":"'Solar - Utility PV'!N264","v":5.2257841692307697E-2},{"$f":"'Solar - Utility PV'!O264","v":5.2017068538461546E-2},{"$f":"'Solar - Utility PV'!P264","v":5.1776295384615388E-2},{"$f":"'Solar - Utility PV'!Q264","v":5.1535522230769237E-2},{"$f":"'Solar - Utility PV'!R264","v":5.129474907692308E-2},{"$f":"'Solar - Utility PV'!S264","v":5.1053975923076936E-2},{"$f":"'Solar - Utility PV'!T264","v":5.0813202769230778E-2},{"$f":"'Solar - Utility PV'!U264","v":5.057242961538462E-2},{"$f":"'Solar - Utility PV'!V264","v":5.0331656461538476E-2},{"$f":"'Solar - Utility PV'!W264","v":5.0090883307692319E-2},{"$f":"'Solar - Utility PV'!X264","v":4.9850110153846161E-2},{"$f":"'Solar - Utility PV'!Y264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!Z264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AA264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AB264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AC264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AD264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AE264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AF264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AG264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AH264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AI264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AJ264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AK264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AL264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AM264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AN264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AO264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AP264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AQ264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AR264","v":4.9609337000000003E-2},{"$f":"'Solar - Utility PV'!AS264","v":4.9609337000000003E-2}]
["RC3UtDaggett","RD","Constant",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!M265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!N265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!O265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!P265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Q265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!R265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!S265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!T265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!U265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!V265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!W265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!X265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Y265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!Z265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AA265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AB265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AC265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AD265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AE265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AF265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AG265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AH265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AI265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AJ265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AK265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AL265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AM265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AN265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AO265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AP265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AQ265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AR265","v":5.2739388000000005E-2},{"$f":"'Solar - Utility PV'!AS265","v":5.2739388000000005E-2}]
["RL3LaLTRG11","RD","Low",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L421","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M421","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N421","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O421","v":8.1606444908000009E-2},{"$f":"'Land-Based Wind'!P421","v":7.7423166150400013E-2},{"$f":"'Land-Based Wind'!Q421","v":7.2874541186276925E-2},{"$f":"'Land-Based Wind'!R421","v":6.8526400215876943E-2},{"$f":"'Land-Based Wind'!S421","v":6.8219084007076936E-2},{"$f":"'Land-Based Wind'!T421","v":6.7765678194153856E-2},{"$f":"'Land-Based Wind'!U421","v":6.7011818038184637E-2},{"$f":"'Land-Based Wind'!V421","v":6.6363099591630795E-2},{"$f":"'Land-Based Wind'!W421","v":6.5786837191076947E-2},{"$f":"'Land-Based Wind'!X421","v":6.529034600169234E-2},{"$f":"'Land-Based Wind'!Y421","v":6.4625102180000005E-2},{"$f":"'Land-Based Wind'!Z421","v":6.4505860945999999E-2},{"$f":"'Land-Based Wind'!AA421","v":6.4601712126400007E-2},{"$f":"'Land-Based Wind'!AB421","v":6.4722007083200014E-2},{"$f":"'Land-Based Wind'!AC421","v":6.4653625423000002E-2},{"$f":"'Land-Based Wind'!AD421","v":6.4578237698200008E-2},{"$f":"'Land-Based Wind'!AE421","v":6.4526016047400006E-2},{"$f":"'Land-Based Wind'!AF421","v":6.4766383032200017E-2},{"$f":"'Land-Based Wind'!AG421","v":6.4741109694800014E-2},{"$f":"'Land-Based Wind'!AH421","v":6.4732276635600008E-2},{"$f":"'Land-Based Wind'!AI421","v":6.4789407457200007E-2},{"$f":"'Land-Based Wind'!AJ421","v":6.4695671506200009E-2},{"$f":"'Land-Based Wind'!AK421","v":6.4601726722200006E-2},{"$f":"'Land-Based Wind'!AL421","v":6.45632734816E-2},{"$f":"'Land-Based Wind'!AM421","v":6.4445067575400014E-2},{"$f":"'Land-Based Wind'!AN421","v":6.4418571764800009E-2},{"$f":"'Land-Based Wind'!AO421","v":6.4380047435000004E-2},{"$f":"'Land-Based Wind'!AP421","v":6.4360857618599998E-2},{"$f":"'Land-Based Wind'!AQ421","v":6.4424523865000013E-2},{"$f":"'Land-Based Wind'!AR421","v":6.4478437781600006E-2},{"$f":"'Land-Based Wind'!AS421","v":6.4474319924800017E-2}]
["RM3LaLTRG11","RD","Mid",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L422","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M422","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N422","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O422","v":8.1993762096650005E-2},{"$f":"'Land-Based Wind'!P422","v":7.8198349691200014E-2},{"$f":"'Land-Based Wind'!Q422","v":7.4040219078788466E-2},{"$f":"'Land-Based Wind'!R422","v":7.0078889136738473E-2},{"$f":"'Land-Based Wind'!S422","v":7.002555448913847E-2},{"$f":"'Land-Based Wind'!T422","v":6.9829681999076937E-2},{"$f":"'Land-Based Wind'!U422","v":6.9341001070692326E-2},{"$f":"'Land-Based Wind'!V422","v":6.895681893301539E-2},{"$f":"'Land-Based Wind'!W422","v":6.8644778263538472E-2},{"$f":"'Land-Based Wind'!X422","v":6.8404638268246165E-2},{"$f":"'Land-Based Wind'!Y422","v":6.8007206309999998E-2},{"$f":"'Land-Based Wind'!Z422","v":6.7898872306999994E-2},{"$f":"'Land-Based Wind'!AA422","v":6.7991982688799996E-2},{"$f":"'Land-Based Wind'!AB422","v":6.8112494434400012E-2},{"$f":"'Land-Based Wind'!AC422","v":6.8053027178500008E-2},{"$f":"'Land-Based Wind'!AD422","v":6.7980253576900004E-2},{"$f":"'Land-Based Wind'!AE422","v":6.7933182758300001E-2},{"$f":"'Land-Based Wind'!AF422","v":6.8162168529900008E-2},{"$f":"'Land-Based Wind'!AG422","v":6.8141664716600006E-2},{"$f":"'Land-Based Wind'!AH422","v":6.8141082590199992E-2},{"$f":"'Land-Based Wind'!AI422","v":6.8200324067400009E-2},{"$f":"'Land-Based Wind'!AJ422","v":6.8113002112900001E-2},{"$f":"'Land-Based Wind'!AK422","v":6.8022113384899996E-2},{"$f":"'Land-Based Wind'!AL422","v":6.7981623947200004E-2},{"$f":"'Land-Based Wind'!AM422","v":6.7865922034300002E-2},{"$f":"'Land-Based Wind'!AN422","v":6.7841053781600005E-2},{"$f":"'Land-Based Wind'!AO422","v":6.7806058332500002E-2},{"$f":"'Land-Based Wind'!AP422","v":6.7793697788699994E-2},{"$f":"'Land-Based Wind'!AQ422","v":6.7853430017499994E-2},{"$f":"'Land-Based Wind'!AR422","v":6.7905545797199998E-2},{"$f":"'Land-Based Wind'!AS422","v":6.7907578501599994E-2}]
["RC3LaLTRG11","RD","Constant",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L423","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M423","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N423","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O423","v":8.2381079285300002E-2},{"$f":"'Land-Based Wind'!P423","v":7.8973533232000001E-2},{"$f":"'Land-Based Wind'!Q423","v":7.5205896971300007E-2},{"$f":"'Land-Based Wind'!R423","v":7.1631378057600004E-2},{"$f":"'Land-Based Wind'!S423","v":7.1832024971200004E-2},{"$f":"'Land-Based Wind'!T423","v":7.1893685804000004E-2},{"$f":"'Land-Based Wind'!U423","v":7.1670184103200002E-2},{"$f":"'Land-Based Wind'!V423","v":7.15505382744E-2},{"$f":"'Land-Based Wind'!W423","v":7.1502719335999998E-2},{"$f":"'Land-Based Wind'!X423","v":7.1518930534800004E-2},{"$f":"'Land-Based Wind'!Y423","v":7.1389310440000006E-2},{"$f":"'Land-Based Wind'!Z423","v":7.1291883668000017E-2},{"$f":"'Land-Based Wind'!AA423","v":7.1382253251200012E-2},{"$f":"'Land-Based Wind'!AB423","v":7.1502981785600009E-2},{"$f":"'Land-Based Wind'!AC423","v":7.1452428934000001E-2},{"$f":"'Land-Based Wind'!AD423","v":7.13822694556E-2},{"$f":"'Land-Based Wind'!AE423","v":7.134034946920001E-2},{"$f":"'Land-Based Wind'!AF423","v":7.1557954027600013E-2},{"$f":"'Land-Based Wind'!AG423","v":7.1542219738400012E-2},{"$f":"'Land-Based Wind'!AH423","v":7.1549888544800017E-2},{"$f":"'Land-Based Wind'!AI423","v":7.161124067760001E-2},{"$f":"'Land-Based Wind'!AJ423","v":7.1530332719600007E-2},{"$f":"'Land-Based Wind'!AK423","v":7.1442500047599999E-2},{"$f":"'Land-Based Wind'!AL423","v":7.1399974412800007E-2},{"$f":"'Land-Based Wind'!AM423","v":7.1286776493200005E-2},{"$f":"'Land-Based Wind'!AN423","v":7.1263535798400002E-2},{"$f":"'Land-Based Wind'!AO423","v":7.123206923E-2},{"$f":"'Land-Based Wind'!AP423","v":7.122653795879999E-2},{"$f":"'Land-Based Wind'!AQ423","v":7.1282336170000002E-2},{"$f":"'Land-Based Wind'!AR423","v":7.1332653812800004E-2},{"$f":"'Land-Based Wind'!AS423","v":7.1340837078399999E-2}]
["RL3LaLTRG22","RD","Low",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L424","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M424","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N424","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O424","v":8.1606444908000009E-2},{"$f":"'Land-Based Wind'!P424","v":7.7423166150400013E-2},{"$f":"'Land-Based Wind'!Q424","v":7.2874541186276925E-2},{"$f":"'Land-Based Wind'!R424","v":6.8526400215876943E-2},{"$f":"'Land-Based Wind'!S424","v":6.8219084007076936E-2},{"$f":"'Land-Based Wind'!T424","v":6.7765678194153856E-2},{"$f":"'Land-Based Wind'!U424","v":6.7011818038184637E-2},{"$f":"'Land-Based Wind'!V424","v":6.6363099591630795E-2},{"$f":"'Land-Based Wind'!W424","v":6.5786837191076947E-2},{"$f":"'Land-Based Wind'!X424","v":6.529034600169234E-2},{"$f":"'Land-Based Wind'!Y424","v":6.4625102180000005E-2},{"$f":"'Land-Based Wind'!Z424","v":6.4505860945999999E-2},{"$f":"'Land-Based Wind'!AA424","v":6.4601712126400007E-2},{"$f":"'Land-Based Wind'!AB424","v":6.4722007083200014E-2},{"$f":"'Land-Based Wind'!AC424","v":6.4653625423000002E-2},{"$f":"'Land-Based Wind'!AD424","v":6.4578237698200008E-2},{"$f":"'Land-Based Wind'!AE424","v":6.4526016047400006E-2},{"$f":"'Land-Based Wind'!AF424","v":6.4766383032200017E-2},{"$f":"'Land-Based Wind'!AG424","v":6.4741109694800014E-2},{"$f":"'Land-Based Wind'!AH424","v":6.4732276635600008E-2},{"$f":"'Land-Based Wind'!AI424","v":6.4789407457200007E-2},{"$f":"'Land-Based Wind'!AJ424","v":6.4695671506200009E-2},{"$f":"'Land-Based Wind'!AK424","v":6.4601726722200006E-2},{"$f":"'Land-Based Wind'!AL424","v":6.45632734816E-2},{"$f":"'Land-Based Wind'!AM424","v":6.4445067575400014E-2},{"$f":"'Land-Based Wind'!AN424","v":6.4418571764800009E-2},{"$f":"'Land-Based Wind'!AO424","v":6.4380047435000004E-2},{"$f":"'Land-Based Wind'!AP424","v":6.4360857618599998E-2},{"$f":"'Land-Based Wind'!AQ424","v":6.4424523865000013E-2},{"$f":"'Land-Based Wind'!AR424","v":6.4478437781600006E-2},{"$f":"'Land-Based Wind'!AS424","v":6.4474319924800017E-2}]
["RM3LaLTRG22","RD","Mid",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L425","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M425","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N425","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O425","v":8.1993762096650005E-2},{"$f":"'Land-Based Wind'!P425","v":7.8198349691200014E-2},{"$f":"'Land-Based Wind'!Q425","v":7.4040219078788466E-2},{"$f":"'Land-Based Wind'!R425","v":7.0078889136738473E-2},{"$f":"'Land-Based Wind'!S425","v":7.002555448913847E-2},{"$f":"'Land-Based Wind'!T425","v":6.9829681999076937E-2},{"$f":"'Land-Based Wind'!U425","v":6.9341001070692326E-2},{"$f":"'Land-Based Wind'!V425","v":6.895681893301539E-2},{"$f":"'Land-Based Wind'!W425","v":6.8644778263538472E-2},{"$f":"'Land-Based Wind'!X425","v":6.8404638268246165E-2},{"$f":"'Land-Based Wind'!Y425","v":6.8007206309999998E-2},{"$f":"'Land-Based Wind'!Z425","v":6.7898872306999994E-2},{"$f":"'Land-Based Wind'!AA425","v":6.7991982688799996E-2},{"$f":"'Land-Based Wind'!AB425","v":6.8112494434400012E-2},{"$f":"'Land-Based Wind'!AC425","v":6.8053027178500008E-2},{"$f":"'Land-Based Wind'!AD425","v":6.7980253576900004E-2},{"$f":"'Land-Based Wind'!AE425","v":6.7933182758300001E-2},{"$f":"'Land-Based Wind'!AF425","v":6.8162168529900008E-2},{"$f":"'Land-Based Wind'!AG425","v":6.8141664716600006E-2},{"$f":"'Land-Based Wind'!AH425","v":6.8141082590199992E-2},{"$f":"'Land-Based Wind'!AI425","v":6.8200324067400009E-2},{"$f":"'Land-Based Wind'!AJ425","v":6.8113002112900001E-2},{"$f":"'Land-Based Wind'!AK425","v":6.8022113384899996E-2},{"$f":"'Land-Based Wind'!AL425","v":6.7981623947200004E-2},{"$f":"'Land-Based Wind'!AM425","v":6.7865922034300002E-2},{"$f":"'Land-Based Wind'!AN425","v":6.7841053781600005E-2},{"$f":"'Land-Based Wind'!AO425","v":6.7806058332500002E-2},{"$f":"'Land-Based Wind'!AP425","v":6.7793697788699994E-2},{"$f":"'Land-Based Wind'!AQ425","v":6.7853430017499994E-2},{"$f":"'Land-Based Wind'!AR425","v":6.7905545797199998E-2},{"$f":"'Land-Based Wind'!AS425","v":6.7907578501599994E-2}]
["RC3LaLTRG22","RD","Constant",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L426","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M426","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N426","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O426","v":8.2381079285300002E-2},{"$f":"'Land-Based Wind'!P426","v":7.8973533232000001E-2},{"$f":"'Land-Based Wind'!Q426","v":7.5205896971300007E-2},{"$f":"'Land-Based Wind'!R426","v":7.1631378057600004E-2},{"$f":"'Land-Based Wind'!S426","v":7.1832024971200004E-2},{"$f":"'Land-Based Wind'!T426","v":7.1893685804000004E-2},{"$f":"'Land-Based Wind'!U426","v":7.1670184103200002E-2},{"$f":"'Land-Based Wind'!V426","v":7.15505382744E-2},{"$f":"'Land-Based Wind'!W426","v":7.1502719335999998E-2},{"$f":"'Land-Based Wind'!X426","v":7.1518930534800004E-2},{"$f":"'Land-Based Wind'!Y426","v":7.1389310440000006E-2},{"$f":"'Land-Based Wind'!Z426","v":7.1291883668000017E-2},{"$f":"'Land-Based Wind'!AA426","v":7.1382253251200012E-2},{"$f":"'Land-Based Wind'!AB426","v":7.1502981785600009E-2},{"$f":"'Land-Based Wind'!AC426","v":7.1452428934000001E-2},{"$f":"'Land-Based Wind'!AD426","v":7.13822694556E-2},{"$f":"'Land-Based Wind'!AE426","v":7.134034946920001E-2},{"$f":"'Land-Based Wind'!AF426","v":7.1557954027600013E-2},{"$f":"'Land-Based Wind'!AG426","v":7.1542219738400012E-2},{"$f":"'Land-Based Wind'!AH426","v":7.1549888544800017E-2},{"$f":"'Land-Based Wind'!AI426","v":7.161124067760001E-2},{"$f":"'Land-Based Wind'!AJ426","v":7.1530332719600007E-2},{"$f":"'Land-Based Wind'!AK426","v":7.1442500047599999E-2},{"$f":"'Land-Based Wind'!AL426","v":7.1399974412800007E-2},{"$f":"'Land-Based Wind'!AM426","v":7.1286776493200005E-2},{"$f":"'Land-Based Wind'!AN426","v":7.1263535798400002E-2},{"$f":"'Land-Based Wind'!AO426","v":7.123206923E-2},{"$f":"'Land-Based Wind'!AP426","v":7.122653795879999E-2},{"$f":"'Land-Based Wind'!AQ426","v":7.1282336170000002E-2},{"$f":"'Land-Based Wind'!AR426","v":7.1332653812800004E-2},{"$f":"'Land-Based Wind'!AS426","v":7.1340837078399999E-2}]
["RL3LaLTRG33","RD","Low",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L427","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M427","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N427","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O427","v":8.1606444908000009E-2},{"$f":"'Land-Based Wind'!P427","v":7.7423166150400013E-2},{"$f":"'Land-Based Wind'!Q427","v":7.2874541186276925E-2},{"$f":"'Land-Based Wind'!R427","v":6.8526400215876943E-2},{"$f":"'Land-Based Wind'!S427","v":6.8219084007076936E-2},{"$f":"'Land-Based Wind'!T427","v":6.7765678194153856E-2},{"$f":"'Land-Based Wind'!U427","v":6.7011818038184637E-2},{"$f":"'Land-Based Wind'!V427","v":6.6363099591630795E-2},{"$f":"'Land-Based Wind'!W427","v":6.5786837191076947E-2},{"$f":"'Land-Based Wind'!X427","v":6.529034600169234E-2},{"$f":"'Land-Based Wind'!Y427","v":6.4625102180000005E-2},{"$f":"'Land-Based Wind'!Z427","v":6.4505860945999999E-2},{"$f":"'Land-Based Wind'!AA427","v":6.4601712126400007E-2},{"$f":"'Land-Based Wind'!AB427","v":6.4722007083200014E-2},{"$f":"'Land-Based Wind'!AC427","v":6.4653625423000002E-2},{"$f":"'Land-Based Wind'!AD427","v":6.4578237698200008E-2},{"$f":"'Land-Based Wind'!AE427","v":6.4526016047400006E-2},{"$f":"'Land-Based Wind'!AF427","v":6.4766383032200017E-2},{"$f":"'Land-Based Wind'!AG427","v":6.4741109694800014E-2},{"$f":"'Land-Based Wind'!AH427","v":6.4732276635600008E-2},{"$f":"'Land-Based Wind'!AI427","v":6.4789407457200007E-2},{"$f":"'Land-Based Wind'!AJ427","v":6.4695671506200009E-2},{"$f":"'Land-Based Wind'!AK427","v":6.4601726722200006E-2},{"$f":"'Land-Based Wind'!AL427","v":6.45632734816E-2},{"$f":"'Land-Based Wind'!AM427","v":6.4445067575400014E-2},{"$f":"'Land-Based Wind'!AN427","v":6.4418571764800009E-2},{"$f":"'Land-Based Wind'!AO427","v":6.4380047435000004E-2},{"$f":"'Land-Based Wind'!AP427","v":6.4360857618599998E-2},{"$f":"'Land-Based Wind'!AQ427","v":6.4424523865000013E-2},{"$f":"'Land-Based Wind'!AR427","v":6.4478437781600006E-2},{"$f":"'Land-Based Wind'!AS427","v":6.4474319924800017E-2}]
["RM3LaLTRG33","RD","Mid",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L428","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M428","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N428","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O428","v":8.1993762096650005E-2},{"$f":"'Land-Based Wind'!P428","v":7.8198349691200014E-2},{"$f":"'Land-Based Wind'!Q428","v":7.4040219078788466E-2},{"$f":"'Land-Based Wind'!R428","v":7.0078889136738473E-2},{"$f":"'Land-Based Wind'!S428","v":7.002555448913847E-2},{"$f":"'Land-Based Wind'!T428","v":6.9829681999076937E-2},{"$f":"'Land-Based Wind'!U428","v":6.9341001070692326E-2},{"$f":"'Land-Based Wind'!V428","v":6.895681893301539E-2},{"$f":"'Land-Based Wind'!W428","v":6.8644778263538472E-2},{"$f":"'Land-Based Wind'!X428","v":6.8404638268246165E-2},{"$f":"'Land-Based Wind'!Y428","v":6.8007206309999998E-2},{"$f":"'Land-Based Wind'!Z428","v":6.7898872306999994E-2},{"$f":"'Land-Based Wind'!AA428","v":6.7991982688799996E-2},{"$f":"'Land-Based Wind'!AB428","v":6.8112494434400012E-2},{"$f":"'Land-Based Wind'!AC428","v":6.8053027178500008E-2},{"$f":"'Land-Based Wind'!AD428","v":6.7980253576900004E-2},{"$f":"'Land-Based Wind'!AE428","v":6.7933182758300001E-2},{"$f":"'Land-Based Wind'!AF428","v":6.8162168529900008E-2},{"$f":"'Land-Based Wind'!AG428","v":6.8141664716600006E-2},{"$f":"'Land-Based Wind'!AH428","v":6.8141082590199992E-2},{"$f":"'Land-Based Wind'!AI428","v":6.8200324067400009E-2},{"$f":"'Land-Based Wind'!AJ428","v":6.8113002112900001E-2},{"$f":"'Land-Based Wind'!AK428","v":6.8022113384899996E-2},{"$f":"'Land-Based Wind'!AL428","v":6.7981623947200004E-2},{"$f":"'Land-Based Wind'!AM428","v":6.7865922034300002E-2},{"$f":"'Land-Based Wind'!AN428","v":6.7841053781600005E-2},{"$f":"'Land-Based Wind'!AO428","v":6.7806058332500002E-2},{"$f":"'Land-Based Wind'!AP428","v":6.7793697788699994E-2},{"$f":"'Land-Based Wind'!AQ428","v":6.7853430017499994E-2},{"$f":"'Land-Based Wind'!AR428","v":6.7905545797199998E-2},{"$f":"'Land-Based Wind'!AS428","v":6.7907578501599994E-2}]
["RC3LaLTRG33","RD","Constant",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L429","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M429","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N429","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O429","v":8.2381079285300002E-2},{"$f":"'Land-Based Wind'!P429","v":7.8973533232000001E-2},{"$f":"'Land-Based Wind'!Q429","v":7.5205896971300007E-2},{"$f":"'Land-Based Wind'!R429","v":7.1631378057600004E-2},{"$f":"'Land-Based Wind'!S429","v":7.1832024971200004E-2},{"$f":"'Land-Based Wind'!T429","v":7.1893685804000004E-2},{"$f":"'Land-Based Wind'!U429","v":7.1670184103200002E-2},{"$f":"'Land-Based Wind'!V429","v":7.15505382744E-2},{"$f":"'Land-Based Wind'!W429","v":7.1502719335999998E-2},{"$f":"'Land-Based Wind'!X429","v":7.1518930534800004E-2},{"$f":"'Land-Based Wind'!Y429","v":7.1389310440000006E-2},{"$f":"'Land-Based Wind'!Z429","v":7.1291883668000017E-2},{"$f":"'Land-Based Wind'!AA429","v":7.1382253251200012E-2},{"$f":"'Land-Based Wind'!AB429","v":7.1502981785600009E-2},{"$f":"'Land-Based Wind'!AC429","v":7.1452428934000001E-2},{"$f":"'Land-Based Wind'!AD429","v":7.13822694556E-2},{"$f":"'Land-Based Wind'!AE429","v":7.134034946920001E-2},{"$f":"'Land-Based Wind'!AF429","v":7.1557954027600013E-2},{"$f":"'Land-Based Wind'!AG429","v":7.1542219738400012E-2},{"$f":"'Land-Based Wind'!AH429","v":7.1549888544800017E-2},{"$f":"'Land-Based Wind'!AI429","v":7.161124067760001E-2},{"$f":"'Land-Based Wind'!AJ429","v":7.1530332719600007E-2},{"$f":"'Land-Based Wind'!AK429","v":7.1442500047599999E-2},{"$f":"'Land-Based Wind'!AL429","v":7.1399974412800007E-2},{"$f":"'Land-Based Wind'!AM429","v":7.1286776493200005E-2},{"$f":"'Land-Based Wind'!AN429","v":7.1263535798400002E-2},{"$f":"'Land-Based Wind'!AO429","v":7.123206923E-2},{"$f":"'Land-Based Wind'!AP429","v":7.122653795879999E-2},{"$f":"'Land-Based Wind'!AQ429","v":7.1282336170000002E-2},{"$f":"'Land-Based Wind'!AR429","v":7.1332653812800004E-2},{"$f":"'Land-Based Wind'!AS429","v":7.1340837078399999E-2}]
["RL3LaLTRG44","RD","Low",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L430","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M430","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N430","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O430","v":8.1606444908000009E-2},{"$f":"'Land-Based Wind'!P430","v":7.7423166150400013E-2},{"$f":"'Land-Based Wind'!Q430","v":7.2874541186276925E-2},{"$f":"'Land-Based Wind'!R430","v":6.8526400215876943E-2},{"$f":"'Land-Based Wind'!S430","v":6.8219084007076936E-2},{"$f":"'Land-Based Wind'!T430","v":6.7765678194153856E-2},{"$f":"'Land-Based Wind'!U430","v":6.7011818038184637E-2},{"$f":"'Land-Based Wind'!V430","v":6.6363099591630795E-2},{"$f":"'Land-Based Wind'!W430","v":6.5786837191076947E-2},{"$f":"'Land-Based Wind'!X430","v":6.529034600169234E-2},{"$f":"'Land-Based Wind'!Y430","v":6.4625102180000005E-2},{"$f":"'Land-Based Wind'!Z430","v":6.4505860945999999E-2},{"$f":"'Land-Based Wind'!AA430","v":6.4601712126400007E-2},{"$f":"'Land-Based Wind'!AB430","v":6.4722007083200014E-2},{"$f":"'Land-Based Wind'!AC430","v":6.4653625423000002E-2},{"$f":"'Land-Based Wind'!AD430","v":6.4578237698200008E-2},{"$f":"'Land-Based Wind'!AE430","v":6.4526016047400006E-2},{"$f":"'Land-Based Wind'!AF430","v":6.4766383032200017E-2},{"$f":"'Land-Based Wind'!AG430","v":6.4741109694800014E-2},{"$f":"'Land-Based Wind'!AH430","v":6.4732276635600008E-2},{"$f":"'Land-Based Wind'!AI430","v":6.4789407457200007E-2},{"$f":"'Land-Based Wind'!AJ430","v":6.4695671506200009E-2},{"$f":"'Land-Based Wind'!AK430","v":6.4601726722200006E-2},{"$f":"'Land-Based Wind'!AL430","v":6.45632734816E-2},{"$f":"'Land-Based Wind'!AM430","v":6.4445067575400014E-2},{"$f":"'Land-Based Wind'!AN430","v":6.4418571764800009E-2},{"$f":"'Land-Based Wind'!AO430","v":6.4380047435000004E-2},{"$f":"'Land-Based Wind'!AP430","v":6.4360857618599998E-2},{"$f":"'Land-Based Wind'!AQ430","v":6.4424523865000013E-2},{"$f":"'Land-Based Wind'!AR430","v":6.4478437781600006E-2},{"$f":"'Land-Based Wind'!AS430","v":6.4474319924800017E-2}]
["RM3LaLTRG44","RD","Mid",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L431","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M431","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N431","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O431","v":8.1993762096650005E-2},{"$f":"'Land-Based Wind'!P431","v":7.8198349691200014E-2},{"$f":"'Land-Based Wind'!Q431","v":7.4040219078788466E-2},{"$f":"'Land-Based Wind'!R431","v":7.0078889136738473E-2},{"$f":"'Land-Based Wind'!S431","v":7.002555448913847E-2},{"$f":"'Land-Based Wind'!T431","v":6.9829681999076937E-2},{"$f":"'Land-Based Wind'!U431","v":6.9341001070692326E-2},{"$f":"'Land-Based Wind'!V431","v":6.895681893301539E-2},{"$f":"'Land-Based Wind'!W431","v":6.8644778263538472E-2},{"$f":"'Land-Based Wind'!X431","v":6.8404638268246165E-2},{"$f":"'Land-Based Wind'!Y431","v":6.8007206309999998E-2},{"$f":"'Land-Based Wind'!Z431","v":6.7898872306999994E-2},{"$f":"'Land-Based Wind'!AA431","v":6.7991982688799996E-2},{"$f":"'Land-Based Wind'!AB431","v":6.8112494434400012E-2},{"$f":"'Land-Based Wind'!AC431","v":6.8053027178500008E-2},{"$f":"'Land-Based Wind'!AD431","v":6.7980253576900004E-2},{"$f":"'Land-Based Wind'!AE431","v":6.7933182758300001E-2},{"$f":"'Land-Based Wind'!AF431","v":6.8162168529900008E-2},{"$f":"'Land-Based Wind'!AG431","v":6.8141664716600006E-2},{"$f":"'Land-Based Wind'!AH431","v":6.8141082590199992E-2},{"$f":"'Land-Based Wind'!AI431","v":6.8200324067400009E-2},{"$f":"'Land-Based Wind'!AJ431","v":6.8113002112900001E-2},{"$f":"'Land-Based Wind'!AK431","v":6.8022113384899996E-2},{"$f":"'Land-Based Wind'!AL431","v":6.7981623947200004E-2},{"$f":"'Land-Based Wind'!AM431","v":6.7865922034300002E-2},{"$f":"'Land-Based Wind'!AN431","v":6.7841053781600005E-2},{"$f":"'Land-Based Wind'!AO431","v":6.7806058332500002E-2},{"$f":"'Land-Based Wind'!AP431","v":6.7793697788699994E-2},{"$f":"'Land-Based Wind'!AQ431","v":6.7853430017499994E-2},{"$f":"'Land-Based Wind'!AR431","v":6.7905545797199998E-2},{"$f":"'Land-Based Wind'!AS431","v":6.7907578501599994E-2}]
["RC3LaLTRG44","RD","Constant",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L432","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M432","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N432","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O432","v":8.2381079285300002E-2},{"$f":"'Land-Based Wind'!P432","v":7.8973533232000001E-2},{"$f":"'Land-Based Wind'!Q432","v":7.5205896971300007E-2},{"$f":"'Land-Based Wind'!R432","v":7.1631378057600004E-2},{"$f":"'Land-Based Wind'!S432","v":7.1832024971200004E-2},{"$f":"'Land-Based Wind'!T432","v":7.1893685804000004E-2},{"$f":"'Land-Based Wind'!U432","v":7.1670184103200002E-2},{"$f":"'Land-Based Wind'!V432","v":7.15505382744E-2},{"$f":"'Land-Based Wind'!W432","v":7.1502719335999998E-2},{"$f":"'Land-Based Wind'!X432","v":7.1518930534800004E-2},{"$f":"'Land-Based Wind'!Y432","v":7.1389310440000006E-2},{"$f":"'Land-Based Wind'!Z432","v":7.1291883668000017E-2},{"$f":"'Land-Based Wind'!AA432","v":7.1382253251200012E-2},{"$f":"'Land-Based Wind'!AB432","v":7.1502981785600009E-2},{"$f":"'Land-Based Wind'!AC432","v":7.1452428934000001E-2},{"$f":"'Land-Based Wind'!AD432","v":7.13822694556E-2},{"$f":"'Land-Based Wind'!AE432","v":7.134034946920001E-2},{"$f":"'Land-Based Wind'!AF432","v":7.1557954027600013E-2},{"$f":"'Land-Based Wind'!AG432","v":7.1542219738400012E-2},{"$f":"'Land-Based Wind'!AH432","v":7.1549888544800017E-2},{"$f":"'Land-Based Wind'!AI432","v":7.161124067760001E-2},{"$f":"'Land-Based Wind'!AJ432","v":7.1530332719600007E-2},{"$f":"'Land-Based Wind'!AK432","v":7.1442500047599999E-2},{"$f":"'Land-Based Wind'!AL432","v":7.1399974412800007E-2},{"$f":"'Land-Based Wind'!AM432","v":7.1286776493200005E-2},{"$f":"'Land-Based Wind'!AN432","v":7.1263535798400002E-2},{"$f":"'Land-Based Wind'!AO432","v":7.123206923E-2},{"$f":"'Land-Based Wind'!AP432","v":7.122653795879999E-2},{"$f":"'Land-Based Wind'!AQ432","v":7.1282336170000002E-2},{"$f":"'Land-Based Wind'!AR432","v":7.1332653812800004E-2},{"$f":"'Land-Based Wind'!AS432","v":7.1340837078399999E-2}]
["RL3LaLTRG55","RD","Low",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L433","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M433","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N433","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O433","v":8.1606444908000009E-2},{"$f":"'Land-Based Wind'!P433","v":7.7423166150400013E-2},{"$f":"'Land-Based Wind'!Q433","v":7.2874541186276925E-2},{"$f":"'Land-Based Wind'!R433","v":6.8526400215876943E-2},{"$f":"'Land-Based Wind'!S433","v":6.8219084007076936E-2},{"$f":"'Land-Based Wind'!T433","v":6.7765678194153856E-2},{"$f":"'Land-Based Wind'!U433","v":6.7011818038184637E-2},{"$f":"'Land-Based Wind'!V433","v":6.6363099591630795E-2},{"$f":"'Land-Based Wind'!W433","v":6.5786837191076947E-2},{"$f":"'Land-Based Wind'!X433","v":6.529034600169234E-2},{"$f":"'Land-Based Wind'!Y433","v":6.4625102180000005E-2},{"$f":"'Land-Based Wind'!Z433","v":6.4505860945999999E-2},{"$f":"'Land-Based Wind'!AA433","v":6.4601712126400007E-2},{"$f":"'Land-Based Wind'!AB433","v":6.4722007083200014E-2},{"$f":"'Land-Based Wind'!AC433","v":6.4653625423000002E-2},{"$f":"'Land-Based Wind'!AD433","v":6.4578237698200008E-2},{"$f":"'Land-Based Wind'!AE433","v":6.4526016047400006E-2},{"$f":"'Land-Based Wind'!AF433","v":6.4766383032200017E-2},{"$f":"'Land-Based Wind'!AG433","v":6.4741109694800014E-2},{"$f":"'Land-Based Wind'!AH433","v":6.4732276635600008E-2},{"$f":"'Land-Based Wind'!AI433","v":6.4789407457200007E-2},{"$f":"'Land-Based Wind'!AJ433","v":6.4695671506200009E-2},{"$f":"'Land-Based Wind'!AK433","v":6.4601726722200006E-2},{"$f":"'Land-Based Wind'!AL433","v":6.45632734816E-2},{"$f":"'Land-Based Wind'!AM433","v":6.4445067575400014E-2},{"$f":"'Land-Based Wind'!AN433","v":6.4418571764800009E-2},{"$f":"'Land-Based Wind'!AO433","v":6.4380047435000004E-2},{"$f":"'Land-Based Wind'!AP433","v":6.4360857618599998E-2},{"$f":"'Land-Based Wind'!AQ433","v":6.4424523865000013E-2},{"$f":"'Land-Based Wind'!AR433","v":6.4478437781600006E-2},{"$f":"'Land-Based Wind'!AS433","v":6.4474319924800017E-2}]
["RM3LaLTRG55","RD","Mid",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L434","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M434","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N434","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O434","v":8.1993762096650005E-2},{"$f":"'Land-Based Wind'!P434","v":7.8198349691200014E-2},{"$f":"'Land-Based Wind'!Q434","v":7.4040219078788466E-2},{"$f":"'Land-Based Wind'!R434","v":7.0078889136738473E-2},{"$f":"'Land-Based Wind'!S434","v":7.002555448913847E-2},{"$f":"'Land-Based Wind'!T434","v":6.9829681999076937E-2},{"$f":"'Land-Based Wind'!U434","v":6.9341001070692326E-2},{"$f":"'Land-Based Wind'!V434","v":6.895681893301539E-2},{"$f":"'Land-Based Wind'!W434","v":6.8644778263538472E-2},{"$f":"'Land-Based Wind'!X434","v":6.8404638268246165E-2},{"$f":"'Land-Based Wind'!Y434","v":6.8007206309999998E-2},{"$f":"'Land-Based Wind'!Z434","v":6.7898872306999994E-2},{"$f":"'Land-Based Wind'!AA434","v":6.7991982688799996E-2},{"$f":"'Land-Based Wind'!AB434","v":6.8112494434400012E-2},{"$f":"'Land-Based Wind'!AC434","v":6.8053027178500008E-2},{"$f":"'Land-Based Wind'!AD434","v":6.7980253576900004E-2},{"$f":"'Land-Based Wind'!AE434","v":6.7933182758300001E-2},{"$f":"'Land-Based Wind'!AF434","v":6.8162168529900008E-2},{"$f":"'Land-Based Wind'!AG434","v":6.8141664716600006E-2},{"$f":"'Land-Based Wind'!AH434","v":6.8141082590199992E-2},{"$f":"'Land-Based Wind'!AI434","v":6.8200324067400009E-2},{"$f":"'Land-Based Wind'!AJ434","v":6.8113002112900001E-2},{"$f":"'Land-Based Wind'!AK434","v":6.8022113384899996E-2},{"$f":"'Land-Based Wind'!AL434","v":6.7981623947200004E-2},{"$f":"'Land-Based Wind'!AM434","v":6.7865922034300002E-2},{"$f":"'Land-Based Wind'!AN434","v":6.7841053781600005E-2},{"$f":"'Land-Based Wind'!AO434","v":6.7806058332500002E-2},{"$f":"'Land-Based Wind'!AP434","v":6.7793697788699994E-2},{"$f":"'Land-Based Wind'!AQ434","v":6.7853430017499994E-2},{"$f":"'Land-Based Wind'!AR434","v":6.7905545797199998E-2},{"$f":"'Land-Based Wind'!AS434","v":6.7907578501599994E-2}]
["RC3LaLTRG55","RD","Constant",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L435","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M435","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N435","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O435","v":8.2381079285300002E-2},{"$f":"'Land-Based Wind'!P435","v":7.8973533232000001E-2},{"$f":"'Land-Based Wind'!Q435","v":7.5205896971300007E-2},{"$f":"'Land-Based Wind'!R435","v":7.1631378057600004E-2},{"$f":"'Land-Based Wind'!S435","v":7.1832024971200004E-2},{"$f":"'Land-Based Wind'!T435","v":7.1893685804000004E-2},{"$f":"'Land-Based Wind'!U435","v":7.1670184103200002E-2},{"$f":"'Land-Based Wind'!V435","v":7.15505382744E-2},{"$f":"'Land-Based Wind'!W435","v":7.1502719335999998E-2},{"$f":"'Land-Based Wind'!X435","v":7.1518930534800004E-2},{"$f":"'Land-Based Wind'!Y435","v":7.1389310440000006E-2},{"$f":"'Land-Based Wind'!Z435","v":7.1291883668000017E-2},{"$f":"'Land-Based Wind'!AA435","v":7.1382253251200012E-2},{"$f":"'Land-Based Wind'!AB435","v":7.1502981785600009E-2},{"$f":"'Land-Based Wind'!AC435","v":7.1452428934000001E-2},{"$f":"'Land-Based Wind'!AD435","v":7.13822694556E-2},{"$f":"'Land-Based Wind'!AE435","v":7.134034946920001E-2},{"$f":"'Land-Based Wind'!AF435","v":7.1557954027600013E-2},{"$f":"'Land-Based Wind'!AG435","v":7.1542219738400012E-2},{"$f":"'Land-Based Wind'!AH435","v":7.1549888544800017E-2},{"$f":"'Land-Based Wind'!AI435","v":7.161124067760001E-2},{"$f":"'Land-Based Wind'!AJ435","v":7.1530332719600007E-2},{"$f":"'Land-Based Wind'!AK435","v":7.1442500047599999E-2},{"$f":"'Land-Based Wind'!AL435","v":7.1399974412800007E-2},{"$f":"'Land-Based Wind'!AM435","v":7.1286776493200005E-2},{"$f":"'Land-Based Wind'!AN435","v":7.1263535798400002E-2},{"$f":"'Land-Based Wind'!AO435","v":7.123206923E-2},{"$f":"'Land-Based Wind'!AP435","v":7.122653795879999E-2},{"$f":"'Land-Based Wind'!AQ435","v":7.1282336170000002E-2},{"$f":"'Land-Based Wind'!AR435","v":7.1332653812800004E-2},{"$f":"'Land-Based Wind'!AS435","v":7.1340837078399999E-2}]
["RL3LaLTRG66","RD","Low",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L436","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M436","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N436","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O436","v":8.1606444908000009E-2},{"$f":"'Land-Based Wind'!P436","v":7.7423166150400013E-2},{"$f":"'Land-Based Wind'!Q436","v":7.2874541186276925E-2},{"$f":"'Land-Based Wind'!R436","v":6.8526400215876943E-2},{"$f":"'Land-Based Wind'!S436","v":6.8219084007076936E-2},{"$f":"'Land-Based Wind'!T436","v":6.7765678194153856E-2},{"$f":"'Land-Based Wind'!U436","v":6.7011818038184637E-2},{"$f":"'Land-Based Wind'!V436","v":6.6363099591630795E-2},{"$f":"'Land-Based Wind'!W436","v":6.5786837191076947E-2},{"$f":"'Land-Based Wind'!X436","v":6.529034600169234E-2},{"$f":"'Land-Based Wind'!Y436","v":6.4625102180000005E-2},{"$f":"'Land-Based Wind'!Z436","v":6.4505860945999999E-2},{"$f":"'Land-Based Wind'!AA436","v":6.4601712126400007E-2},{"$f":"'Land-Based Wind'!AB436","v":6.4722007083200014E-2},{"$f":"'Land-Based Wind'!AC436","v":6.4653625423000002E-2},{"$f":"'Land-Based Wind'!AD436","v":6.4578237698200008E-2},{"$f":"'Land-Based Wind'!AE436","v":6.4526016047400006E-2},{"$f":"'Land-Based Wind'!AF436","v":6.4766383032200017E-2},{"$f":"'Land-Based Wind'!AG436","v":6.4741109694800014E-2},{"$f":"'Land-Based Wind'!AH436","v":6.4732276635600008E-2},{"$f":"'Land-Based Wind'!AI436","v":6.4789407457200007E-2},{"$f":"'Land-Based Wind'!AJ436","v":6.4695671506200009E-2},{"$f":"'Land-Based Wind'!AK436","v":6.4601726722200006E-2},{"$f":"'Land-Based Wind'!AL436","v":6.45632734816E-2},{"$f":"'Land-Based Wind'!AM436","v":6.4445067575400014E-2},{"$f":"'Land-Based Wind'!AN436","v":6.4418571764800009E-2},{"$f":"'Land-Based Wind'!AO436","v":6.4380047435000004E-2},{"$f":"'Land-Based Wind'!AP436","v":6.4360857618599998E-2},{"$f":"'Land-Based Wind'!AQ436","v":6.4424523865000013E-2},{"$f":"'Land-Based Wind'!AR436","v":6.4478437781600006E-2},{"$f":"'Land-Based Wind'!AS436","v":6.4474319924800017E-2}]
["RM3LaLTRG66","RD","Mid",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L437","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M437","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N437","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O437","v":8.1993762096650005E-2},{"$f":"'Land-Based Wind'!P437","v":7.8198349691200014E-2},{"$f":"'Land-Based Wind'!Q437","v":7.4040219078788466E-2},{"$f":"'Land-Based Wind'!R437","v":7.0078889136738473E-2},{"$f":"'Land-Based Wind'!S437","v":7.002555448913847E-2},{"$f":"'Land-Based Wind'!T437","v":6.9829681999076937E-2},{"$f":"'Land-Based Wind'!U437","v":6.9341001070692326E-2},{"$f":"'Land-Based Wind'!V437","v":6.895681893301539E-2},{"$f":"'Land-Based Wind'!W437","v":6.8644778263538472E-2},{"$f":"'Land-Based Wind'!X437","v":6.8404638268246165E-2},{"$f":"'Land-Based Wind'!Y437","v":6.8007206309999998E-2},{"$f":"'Land-Based Wind'!Z437","v":6.7898872306999994E-2},{"$f":"'Land-Based Wind'!AA437","v":6.7991982688799996E-2},{"$f":"'Land-Based Wind'!AB437","v":6.8112494434400012E-2},{"$f":"'Land-Based Wind'!AC437","v":6.8053027178500008E-2},{"$f":"'Land-Based Wind'!AD437","v":6.7980253576900004E-2},{"$f":"'Land-Based Wind'!AE437","v":6.7933182758300001E-2},{"$f":"'Land-Based Wind'!AF437","v":6.8162168529900008E-2},{"$f":"'Land-Based Wind'!AG437","v":6.8141664716600006E-2},{"$f":"'Land-Based Wind'!AH437","v":6.8141082590199992E-2},{"$f":"'Land-Based Wind'!AI437","v":6.8200324067400009E-2},{"$f":"'Land-Based Wind'!AJ437","v":6.8113002112900001E-2},{"$f":"'Land-Based Wind'!AK437","v":6.8022113384899996E-2},{"$f":"'Land-Based Wind'!AL437","v":6.7981623947200004E-2},{"$f":"'Land-Based Wind'!AM437","v":6.7865922034300002E-2},{"$f":"'Land-Based Wind'!AN437","v":6.7841053781600005E-2},{"$f":"'Land-Based Wind'!AO437","v":6.7806058332500002E-2},{"$f":"'Land-Based Wind'!AP437","v":6.7793697788699994E-2},{"$f":"'Land-Based Wind'!AQ437","v":6.7853430017499994E-2},{"$f":"'Land-Based Wind'!AR437","v":6.7905545797199998E-2},{"$f":"'Land-Based Wind'!AS437","v":6.7907578501599994E-2}]
["RC3LaLTRG66","RD","Constant",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L438","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M438","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N438","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O438","v":8.2381079285300002E-2},{"$f":"'Land-Based Wind'!P438","v":7.8973533232000001E-2},{"$f":"'Land-Based Wind'!Q438","v":7.5205896971300007E-2},{"$f":"'Land-Based Wind'!R438","v":7.1631378057600004E-2},{"$f":"'Land-Based Wind'!S438","v":7.1832024971200004E-2},{"$f":"'Land-Based Wind'!T438","v":7.1893685804000004E-2},{"$f":"'Land-Based Wind'!U438","v":7.1670184103200002E-2},{"$f":"'Land-Based Wind'!V438","v":7.15505382744E-2},{"$f":"'Land-Based Wind'!W438","v":7.1502719335999998E-2},{"$f":"'Land-Based Wind'!X438","v":7.1518930534800004E-2},{"$f":"'Land-Based Wind'!Y438","v":7.1389310440000006E-2},{"$f":"'Land-Based Wind'!Z438","v":7.1291883668000017E-2},{"$f":"'Land-Based Wind'!AA438","v":7.1382253251200012E-2},{"$f":"'Land-Based Wind'!AB438","v":7.1502981785600009E-2},{"$f":"'Land-Based Wind'!AC438","v":7.1452428934000001E-2},{"$f":"'Land-Based Wind'!AD438","v":7.13822694556E-2},{"$f":"'Land-Based Wind'!AE438","v":7.134034946920001E-2},{"$f":"'Land-Based Wind'!AF438","v":7.1557954027600013E-2},{"$f":"'Land-Based Wind'!AG438","v":7.1542219738400012E-2},{"$f":"'Land-Based Wind'!AH438","v":7.1549888544800017E-2},{"$f":"'Land-Based Wind'!AI438","v":7.161124067760001E-2},{"$f":"'Land-Based Wind'!AJ438","v":7.1530332719600007E-2},{"$f":"'Land-Based Wind'!AK438","v":7.1442500047599999E-2},{"$f":"'Land-Based Wind'!AL438","v":7.1399974412800007E-2},{"$f":"'Land-Based Wind'!AM438","v":7.1286776493200005E-2},{"$f":"'Land-Based Wind'!AN438","v":7.1263535798400002E-2},{"$f":"'Land-Based Wind'!AO438","v":7.123206923E-2},{"$f":"'Land-Based Wind'!AP438","v":7.122653795879999E-2},{"$f":"'Land-Based Wind'!AQ438","v":7.1282336170000002E-2},{"$f":"'Land-Based Wind'!AR438","v":7.1332653812800004E-2},{"$f":"'Land-Based Wind'!AS438","v":7.1340837078399999E-2}]
["RL3LaLTRG77","RD","Low",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L439","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M439","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N439","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O439","v":8.1606444908000009E-2},{"$f":"'Land-Based Wind'!P439","v":7.7423166150400013E-2},{"$f":"'Land-Based Wind'!Q439","v":7.2874541186276925E-2},{"$f":"'Land-Based Wind'!R439","v":6.8526400215876943E-2},{"$f":"'Land-Based Wind'!S439","v":6.8219084007076936E-2},{"$f":"'Land-Based Wind'!T439","v":6.7765678194153856E-2},{"$f":"'Land-Based Wind'!U439","v":6.7011818038184637E-2},{"$f":"'Land-Based Wind'!V439","v":6.6363099591630795E-2},{"$f":"'Land-Based Wind'!W439","v":6.5786837191076947E-2},{"$f":"'Land-Based Wind'!X439","v":6.529034600169234E-2},{"$f":"'Land-Based Wind'!Y439","v":6.4625102180000005E-2},{"$f":"'Land-Based Wind'!Z439","v":6.4505860945999999E-2},{"$f":"'Land-Based Wind'!AA439","v":6.4601712126400007E-2},{"$f":"'Land-Based Wind'!AB439","v":6.4722007083200014E-2},{"$f":"'Land-Based Wind'!AC439","v":6.4653625423000002E-2},{"$f":"'Land-Based Wind'!AD439","v":6.4578237698200008E-2},{"$f":"'Land-Based Wind'!AE439","v":6.4526016047400006E-2},{"$f":"'Land-Based Wind'!AF439","v":6.4766383032200017E-2},{"$f":"'Land-Based Wind'!AG439","v":6.4741109694800014E-2},{"$f":"'Land-Based Wind'!AH439","v":6.4732276635600008E-2},{"$f":"'Land-Based Wind'!AI439","v":6.4789407457200007E-2},{"$f":"'Land-Based Wind'!AJ439","v":6.4695671506200009E-2},{"$f":"'Land-Based Wind'!AK439","v":6.4601726722200006E-2},{"$f":"'Land-Based Wind'!AL439","v":6.45632734816E-2},{"$f":"'Land-Based Wind'!AM439","v":6.4445067575400014E-2},{"$f":"'Land-Based Wind'!AN439","v":6.4418571764800009E-2},{"$f":"'Land-Based Wind'!AO439","v":6.4380047435000004E-2},{"$f":"'Land-Based Wind'!AP439","v":6.4360857618599998E-2},{"$f":"'Land-Based Wind'!AQ439","v":6.4424523865000013E-2},{"$f":"'Land-Based Wind'!AR439","v":6.4478437781600006E-2},{"$f":"'Land-Based Wind'!AS439","v":6.4474319924800017E-2}]
["RM3LaLTRG77","RD","Mid",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L440","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M440","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N440","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O440","v":8.1993762096650005E-2},{"$f":"'Land-Based Wind'!P440","v":7.8198349691200014E-2},{"$f":"'Land-Based Wind'!Q440","v":7.4040219078788466E-2},{"$f":"'Land-Based Wind'!R440","v":7.0078889136738473E-2},{"$f":"'Land-Based Wind'!S440","v":7.002555448913847E-2},{"$f":"'Land-Based Wind'!T440","v":6.9829681999076937E-2},{"$f":"'Land-Based Wind'!U440","v":6.9341001070692326E-2},{"$f":"'Land-Based Wind'!V440","v":6.895681893301539E-2},{"$f":"'Land-Based Wind'!W440","v":6.8644778263538472E-2},{"$f":"'Land-Based Wind'!X440","v":6.8404638268246165E-2},{"$f":"'Land-Based Wind'!Y440","v":6.8007206309999998E-2},{"$f":"'Land-Based Wind'!Z440","v":6.7898872306999994E-2},{"$f":"'Land-Based Wind'!AA440","v":6.7991982688799996E-2},{"$f":"'Land-Based Wind'!AB440","v":6.8112494434400012E-2},{"$f":"'Land-Based Wind'!AC440","v":6.8053027178500008E-2},{"$f":"'Land-Based Wind'!AD440","v":6.7980253576900004E-2},{"$f":"'Land-Based Wind'!AE440","v":6.7933182758300001E-2},{"$f":"'Land-Based Wind'!AF440","v":6.8162168529900008E-2},{"$f":"'Land-Based Wind'!AG440","v":6.8141664716600006E-2},{"$f":"'Land-Based Wind'!AH440","v":6.8141082590199992E-2},{"$f":"'Land-Based Wind'!AI440","v":6.8200324067400009E-2},{"$f":"'Land-Based Wind'!AJ440","v":6.8113002112900001E-2},{"$f":"'Land-Based Wind'!AK440","v":6.8022113384899996E-2},{"$f":"'Land-Based Wind'!AL440","v":6.7981623947200004E-2},{"$f":"'Land-Based Wind'!AM440","v":6.7865922034300002E-2},{"$f":"'Land-Based Wind'!AN440","v":6.7841053781600005E-2},{"$f":"'Land-Based Wind'!AO440","v":6.7806058332500002E-2},{"$f":"'Land-Based Wind'!AP440","v":6.7793697788699994E-2},{"$f":"'Land-Based Wind'!AQ440","v":6.7853430017499994E-2},{"$f":"'Land-Based Wind'!AR440","v":6.7905545797199998E-2},{"$f":"'Land-Based Wind'!AS440","v":6.7907578501599994E-2}]
["RC3LaLTRG77","RD","Constant",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L441","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M441","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N441","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O441","v":8.2381079285300002E-2},{"$f":"'Land-Based Wind'!P441","v":7.8973533232000001E-2},{"$f":"'Land-Based Wind'!Q441","v":7.5205896971300007E-2},{"$f":"'Land-Based Wind'!R441","v":7.1631378057600004E-2},{"$f":"'Land-Based Wind'!S441","v":7.1832024971200004E-2},{"$f":"'Land-Based Wind'!T441","v":7.1893685804000004E-2},{"$f":"'Land-Based Wind'!U441","v":7.1670184103200002E-2},{"$f":"'Land-Based Wind'!V441","v":7.15505382744E-2},{"$f":"'Land-Based Wind'!W441","v":7.1502719335999998E-2},{"$f":"'Land-Based Wind'!X441","v":7.1518930534800004E-2},{"$f":"'Land-Based Wind'!Y441","v":7.1389310440000006E-2},{"$f":"'Land-Based Wind'!Z441","v":7.1291883668000017E-2},{"$f":"'Land-Based Wind'!AA441","v":7.1382253251200012E-2},{"$f":"'Land-Based Wind'!AB441","v":7.1502981785600009E-2},{"$f":"'Land-Based Wind'!AC441","v":7.1452428934000001E-2},{"$f":"'Land-Based Wind'!AD441","v":7.13822694556E-2},{"$f":"'Land-Based Wind'!AE441","v":7.134034946920001E-2},{"$f":"'Land-Based Wind'!AF441","v":7.1557954027600013E-2},{"$f":"'Land-Based Wind'!AG441","v":7.1542219738400012E-2},{"$f":"'Land-Based Wind'!AH441","v":7.1549888544800017E-2},{"$f":"'Land-Based Wind'!AI441","v":7.161124067760001E-2},{"$f":"'Land-Based Wind'!AJ441","v":7.1530332719600007E-2},{"$f":"'Land-Based Wind'!AK441","v":7.1442500047599999E-2},{"$f":"'Land-Based Wind'!AL441","v":7.1399974412800007E-2},{"$f":"'Land-Based Wind'!AM441","v":7.1286776493200005E-2},{"$f":"'Land-Based Wind'!AN441","v":7.1263535798400002E-2},{"$f":"'Land-Based Wind'!AO441","v":7.123206923E-2},{"$f":"'Land-Based Wind'!AP441","v":7.122653795879999E-2},{"$f":"'Land-Based Wind'!AQ441","v":7.1282336170000002E-2},{"$f":"'Land-Based Wind'!AR441","v":7.1332653812800004E-2},{"$f":"'Land-Based Wind'!AS441","v":7.1340837078399999E-2}]
["RL3LaLTRG88","RD","Low",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L442","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M442","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N442","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O442","v":8.1606444908000009E-2},{"$f":"'Land-Based Wind'!P442","v":7.7423166150400013E-2},{"$f":"'Land-Based Wind'!Q442","v":7.2874541186276925E-2},{"$f":"'Land-Based Wind'!R442","v":6.8526400215876943E-2},{"$f":"'Land-Based Wind'!S442","v":6.8219084007076936E-2},{"$f":"'Land-Based Wind'!T442","v":6.7765678194153856E-2},{"$f":"'Land-Based Wind'!U442","v":6.7011818038184637E-2},{"$f":"'Land-Based Wind'!V442","v":6.6363099591630795E-2},{"$f":"'Land-Based Wind'!W442","v":6.5786837191076947E-2},{"$f":"'Land-Based Wind'!X442","v":6.529034600169234E-2},{"$f":"'Land-Based Wind'!Y442","v":6.4625102180000005E-2},{"$f":"'Land-Based Wind'!Z442","v":6.4505860945999999E-2},{"$f":"'Land-Based Wind'!AA442","v":6.4601712126400007E-2},{"$f":"'Land-Based Wind'!AB442","v":6.4722007083200014E-2},{"$f":"'Land-Based Wind'!AC442","v":6.4653625423000002E-2},{"$f":"'Land-Based Wind'!AD442","v":6.4578237698200008E-2},{"$f":"'Land-Based Wind'!AE442","v":6.4526016047400006E-2},{"$f":"'Land-Based Wind'!AF442","v":6.4766383032200017E-2},{"$f":"'Land-Based Wind'!AG442","v":6.4741109694800014E-2},{"$f":"'Land-Based Wind'!AH442","v":6.4732276635600008E-2},{"$f":"'Land-Based Wind'!AI442","v":6.4789407457200007E-2},{"$f":"'Land-Based Wind'!AJ442","v":6.4695671506200009E-2},{"$f":"'Land-Based Wind'!AK442","v":6.4601726722200006E-2},{"$f":"'Land-Based Wind'!AL442","v":6.45632734816E-2},{"$f":"'Land-Based Wind'!AM442","v":6.4445067575400014E-2},{"$f":"'Land-Based Wind'!AN442","v":6.4418571764800009E-2},{"$f":"'Land-Based Wind'!AO442","v":6.4380047435000004E-2},{"$f":"'Land-Based Wind'!AP442","v":6.4360857618599998E-2},{"$f":"'Land-Based Wind'!AQ442","v":6.4424523865000013E-2},{"$f":"'Land-Based Wind'!AR442","v":6.4478437781600006E-2},{"$f":"'Land-Based Wind'!AS442","v":6.4474319924800017E-2}]
["RM3LaLTRG88","RD","Mid",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L443","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M443","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N443","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O443","v":8.1993762096650005E-2},{"$f":"'Land-Based Wind'!P443","v":7.8198349691200014E-2},{"$f":"'Land-Based Wind'!Q443","v":7.4040219078788466E-2},{"$f":"'Land-Based Wind'!R443","v":7.0078889136738473E-2},{"$f":"'Land-Based Wind'!S443","v":7.002555448913847E-2},{"$f":"'Land-Based Wind'!T443","v":6.9829681999076937E-2},{"$f":"'Land-Based Wind'!U443","v":6.9341001070692326E-2},{"$f":"'Land-Based Wind'!V443","v":6.895681893301539E-2},{"$f":"'Land-Based Wind'!W443","v":6.8644778263538472E-2},{"$f":"'Land-Based Wind'!X443","v":6.8404638268246165E-2},{"$f":"'Land-Based Wind'!Y443","v":6.8007206309999998E-2},{"$f":"'Land-Based Wind'!Z443","v":6.7898872306999994E-2},{"$f":"'Land-Based Wind'!AA443","v":6.7991982688799996E-2},{"$f":"'Land-Based Wind'!AB443","v":6.8112494434400012E-2},{"$f":"'Land-Based Wind'!AC443","v":6.8053027178500008E-2},{"$f":"'Land-Based Wind'!AD443","v":6.7980253576900004E-2},{"$f":"'Land-Based Wind'!AE443","v":6.7933182758300001E-2},{"$f":"'Land-Based Wind'!AF443","v":6.8162168529900008E-2},{"$f":"'Land-Based Wind'!AG443","v":6.8141664716600006E-2},{"$f":"'Land-Based Wind'!AH443","v":6.8141082590199992E-2},{"$f":"'Land-Based Wind'!AI443","v":6.8200324067400009E-2},{"$f":"'Land-Based Wind'!AJ443","v":6.8113002112900001E-2},{"$f":"'Land-Based Wind'!AK443","v":6.8022113384899996E-2},{"$f":"'Land-Based Wind'!AL443","v":6.7981623947200004E-2},{"$f":"'Land-Based Wind'!AM443","v":6.7865922034300002E-2},{"$f":"'Land-Based Wind'!AN443","v":6.7841053781600005E-2},{"$f":"'Land-Based Wind'!AO443","v":6.7806058332500002E-2},{"$f":"'Land-Based Wind'!AP443","v":6.7793697788699994E-2},{"$f":"'Land-Based Wind'!AQ443","v":6.7853430017499994E-2},{"$f":"'Land-Based Wind'!AR443","v":6.7905545797199998E-2},{"$f":"'Land-Based Wind'!AS443","v":6.7907578501599994E-2}]
["RC3LaLTRG88","RD","Constant",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L444","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M444","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N444","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O444","v":8.2381079285300002E-2},{"$f":"'Land-Based Wind'!P444","v":7.8973533232000001E-2},{"$f":"'Land-Based Wind'!Q444","v":7.5205896971300007E-2},{"$f":"'Land-Based Wind'!R444","v":7.1631378057600004E-2},{"$f":"'Land-Based Wind'!S444","v":7.1832024971200004E-2},{"$f":"'Land-Based Wind'!T444","v":7.1893685804000004E-2},{"$f":"'Land-Based Wind'!U444","v":7.1670184103200002E-2},{"$f":"'Land-Based Wind'!V444","v":7.15505382744E-2},{"$f":"'Land-Based Wind'!W444","v":7.1502719335999998E-2},{"$f":"'Land-Based Wind'!X444","v":7.1518930534800004E-2},{"$f":"'Land-Based Wind'!Y444","v":7.1389310440000006E-2},{"$f":"'Land-Based Wind'!Z444","v":7.1291883668000017E-2},{"$f":"'Land-Based Wind'!AA444","v":7.1382253251200012E-2},{"$f":"'Land-Based Wind'!AB444","v":7.1502981785600009E-2},{"$f":"'Land-Based Wind'!AC444","v":7.1452428934000001E-2},{"$f":"'Land-Based Wind'!AD444","v":7.13822694556E-2},{"$f":"'Land-Based Wind'!AE444","v":7.134034946920001E-2},{"$f":"'Land-Based Wind'!AF444","v":7.1557954027600013E-2},{"$f":"'Land-Based Wind'!AG444","v":7.1542219738400012E-2},{"$f":"'Land-Based Wind'!AH444","v":7.1549888544800017E-2},{"$f":"'Land-Based Wind'!AI444","v":7.161124067760001E-2},{"$f":"'Land-Based Wind'!AJ444","v":7.1530332719600007E-2},{"$f":"'Land-Based Wind'!AK444","v":7.1442500047599999E-2},{"$f":"'Land-Based Wind'!AL444","v":7.1399974412800007E-2},{"$f":"'Land-Based Wind'!AM444","v":7.1286776493200005E-2},{"$f":"'Land-Based Wind'!AN444","v":7.1263535798400002E-2},{"$f":"'Land-Based Wind'!AO444","v":7.123206923E-2},{"$f":"'Land-Based Wind'!AP444","v":7.122653795879999E-2},{"$f":"'Land-Based Wind'!AQ444","v":7.1282336170000002E-2},{"$f":"'Land-Based Wind'!AR444","v":7.1332653812800004E-2},{"$f":"'Land-Based Wind'!AS444","v":7.1340837078399999E-2}]
["RL3LaLTRG99","RD","Low",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L445","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M445","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N445","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O445","v":8.1606444908000009E-2},{"$f":"'Land-Based Wind'!P445","v":7.7423166150400013E-2},{"$f":"'Land-Based Wind'!Q445","v":7.2874541186276925E-2},{"$f":"'Land-Based Wind'!R445","v":6.8526400215876943E-2},{"$f":"'Land-Based Wind'!S445","v":6.8219084007076936E-2},{"$f":"'Land-Based Wind'!T445","v":6.7765678194153856E-2},{"$f":"'Land-Based Wind'!U445","v":6.7011818038184637E-2},{"$f":"'Land-Based Wind'!V445","v":6.6363099591630795E-2},{"$f":"'Land-Based Wind'!W445","v":6.5786837191076947E-2},{"$f":"'Land-Based Wind'!X445","v":6.529034600169234E-2},{"$f":"'Land-Based Wind'!Y445","v":6.4625102180000005E-2},{"$f":"'Land-Based Wind'!Z445","v":6.4505860945999999E-2},{"$f":"'Land-Based Wind'!AA445","v":6.4601712126400007E-2},{"$f":"'Land-Based Wind'!AB445","v":6.4722007083200014E-2},{"$f":"'Land-Based Wind'!AC445","v":6.4653625423000002E-2},{"$f":"'Land-Based Wind'!AD445","v":6.4578237698200008E-2},{"$f":"'Land-Based Wind'!AE445","v":6.4526016047400006E-2},{"$f":"'Land-Based Wind'!AF445","v":6.4766383032200017E-2},{"$f":"'Land-Based Wind'!AG445","v":6.4741109694800014E-2},{"$f":"'Land-Based Wind'!AH445","v":6.4732276635600008E-2},{"$f":"'Land-Based Wind'!AI445","v":6.4789407457200007E-2},{"$f":"'Land-Based Wind'!AJ445","v":6.4695671506200009E-2},{"$f":"'Land-Based Wind'!AK445","v":6.4601726722200006E-2},{"$f":"'Land-Based Wind'!AL445","v":6.45632734816E-2},{"$f":"'Land-Based Wind'!AM445","v":6.4445067575400014E-2},{"$f":"'Land-Based Wind'!AN445","v":6.4418571764800009E-2},{"$f":"'Land-Based Wind'!AO445","v":6.4380047435000004E-2},{"$f":"'Land-Based Wind'!AP445","v":6.4360857618599998E-2},{"$f":"'Land-Based Wind'!AQ445","v":6.4424523865000013E-2},{"$f":"'Land-Based Wind'!AR445","v":6.4478437781600006E-2},{"$f":"'Land-Based Wind'!AS445","v":6.4474319924800017E-2}]
["RM3LaLTRG99","RD","Mid",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L446","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M446","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N446","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O446","v":8.1993762096650005E-2},{"$f":"'Land-Based Wind'!P446","v":7.8198349691200014E-2},{"$f":"'Land-Based Wind'!Q446","v":7.4040219078788466E-2},{"$f":"'Land-Based Wind'!R446","v":7.0078889136738473E-2},{"$f":"'Land-Based Wind'!S446","v":7.002555448913847E-2},{"$f":"'Land-Based Wind'!T446","v":6.9829681999076937E-2},{"$f":"'Land-Based Wind'!U446","v":6.9341001070692326E-2},{"$f":"'Land-Based Wind'!V446","v":6.895681893301539E-2},{"$f":"'Land-Based Wind'!W446","v":6.8644778263538472E-2},{"$f":"'Land-Based Wind'!X446","v":6.8404638268246165E-2},{"$f":"'Land-Based Wind'!Y446","v":6.8007206309999998E-2},{"$f":"'Land-Based Wind'!Z446","v":6.7898872306999994E-2},{"$f":"'Land-Based Wind'!AA446","v":6.7991982688799996E-2},{"$f":"'Land-Based Wind'!AB446","v":6.8112494434400012E-2},{"$f":"'Land-Based Wind'!AC446","v":6.8053027178500008E-2},{"$f":"'Land-Based Wind'!AD446","v":6.7980253576900004E-2},{"$f":"'Land-Based Wind'!AE446","v":6.7933182758300001E-2},{"$f":"'Land-Based Wind'!AF446","v":6.8162168529900008E-2},{"$f":"'Land-Based Wind'!AG446","v":6.8141664716600006E-2},{"$f":"'Land-Based Wind'!AH446","v":6.8141082590199992E-2},{"$f":"'Land-Based Wind'!AI446","v":6.8200324067400009E-2},{"$f":"'Land-Based Wind'!AJ446","v":6.8113002112900001E-2},{"$f":"'Land-Based Wind'!AK446","v":6.8022113384899996E-2},{"$f":"'Land-Based Wind'!AL446","v":6.7981623947200004E-2},{"$f":"'Land-Based Wind'!AM446","v":6.7865922034300002E-2},{"$f":"'Land-Based Wind'!AN446","v":6.7841053781600005E-2},{"$f":"'Land-Based Wind'!AO446","v":6.7806058332500002E-2},{"$f":"'Land-Based Wind'!AP446","v":6.7793697788699994E-2},{"$f":"'Land-Based Wind'!AQ446","v":6.7853430017499994E-2},{"$f":"'Land-Based Wind'!AR446","v":6.7905545797199998E-2},{"$f":"'Land-Based Wind'!AS446","v":6.7907578501599994E-2}]
["RC3LaLTRG99","RD","Constant",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L447","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M447","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N447","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O447","v":8.2381079285300002E-2},{"$f":"'Land-Based Wind'!P447","v":7.8973533232000001E-2},{"$f":"'Land-Based Wind'!Q447","v":7.5205896971300007E-2},{"$f":"'Land-Based Wind'!R447","v":7.1631378057600004E-2},{"$f":"'Land-Based Wind'!S447","v":7.1832024971200004E-2},{"$f":"'Land-Based Wind'!T447","v":7.1893685804000004E-2},{"$f":"'Land-Based Wind'!U447","v":7.1670184103200002E-2},{"$f":"'Land-Based Wind'!V447","v":7.15505382744E-2},{"$f":"'Land-Based Wind'!W447","v":7.1502719335999998E-2},{"$f":"'Land-Based Wind'!X447","v":7.1518930534800004E-2},{"$f":"'Land-Based Wind'!Y447","v":7.1389310440000006E-2},{"$f":"'Land-Based Wind'!Z447","v":7.1291883668000017E-2},{"$f":"'Land-Based Wind'!AA447","v":7.1382253251200012E-2},{"$f":"'Land-Based Wind'!AB447","v":7.1502981785600009E-2},{"$f":"'Land-Based Wind'!AC447","v":7.1452428934000001E-2},{"$f":"'Land-Based Wind'!AD447","v":7.13822694556E-2},{"$f":"'Land-Based Wind'!AE447","v":7.134034946920001E-2},{"$f":"'Land-Based Wind'!AF447","v":7.1557954027600013E-2},{"$f":"'Land-Based Wind'!AG447","v":7.1542219738400012E-2},{"$f":"'Land-Based Wind'!AH447","v":7.1549888544800017E-2},{"$f":"'Land-Based Wind'!AI447","v":7.161124067760001E-2},{"$f":"'Land-Based Wind'!AJ447","v":7.1530332719600007E-2},{"$f":"'Land-Based Wind'!AK447","v":7.1442500047599999E-2},{"$f":"'Land-Based Wind'!AL447","v":7.1399974412800007E-2},{"$f":"'Land-Based Wind'!AM447","v":7.1286776493200005E-2},{"$f":"'Land-Based Wind'!AN447","v":7.1263535798400002E-2},{"$f":"'Land-Based Wind'!AO447","v":7.123206923E-2},{"$f":"'Land-Based Wind'!AP447","v":7.122653795879999E-2},{"$f":"'Land-Based Wind'!AQ447","v":7.1282336170000002E-2},{"$f":"'Land-Based Wind'!AR447","v":7.1332653812800004E-2},{"$f":"'Land-Based Wind'!AS447","v":7.1340837078399999E-2}]
["RL3LaLTRG100","RD","Low",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L448","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M448","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N448","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O448","v":8.1606444908000009E-2},{"$f":"'Land-Based Wind'!P448","v":7.7423166150400013E-2},{"$f":"'Land-Based Wind'!Q448","v":7.2874541186276925E-2},{"$f":"'Land-Based Wind'!R448","v":6.8526400215876943E-2},{"$f":"'Land-Based Wind'!S448","v":6.8219084007076936E-2},{"$f":"'Land-Based Wind'!T448","v":6.7765678194153856E-2},{"$f":"'Land-Based Wind'!U448","v":6.7011818038184637E-2},{"$f":"'Land-Based Wind'!V448","v":6.6363099591630795E-2},{"$f":"'Land-Based Wind'!W448","v":6.5786837191076947E-2},{"$f":"'Land-Based Wind'!X448","v":6.529034600169234E-2},{"$f":"'Land-Based Wind'!Y448","v":6.4625102180000005E-2},{"$f":"'Land-Based Wind'!Z448","v":6.4505860945999999E-2},{"$f":"'Land-Based Wind'!AA448","v":6.4601712126400007E-2},{"$f":"'Land-Based Wind'!AB448","v":6.4722007083200014E-2},{"$f":"'Land-Based Wind'!AC448","v":6.4653625423000002E-2},{"$f":"'Land-Based Wind'!AD448","v":6.4578237698200008E-2},{"$f":"'Land-Based Wind'!AE448","v":6.4526016047400006E-2},{"$f":"'Land-Based Wind'!AF448","v":6.4766383032200017E-2},{"$f":"'Land-Based Wind'!AG448","v":6.4741109694800014E-2},{"$f":"'Land-Based Wind'!AH448","v":6.4732276635600008E-2},{"$f":"'Land-Based Wind'!AI448","v":6.4789407457200007E-2},{"$f":"'Land-Based Wind'!AJ448","v":6.4695671506200009E-2},{"$f":"'Land-Based Wind'!AK448","v":6.4601726722200006E-2},{"$f":"'Land-Based Wind'!AL448","v":6.45632734816E-2},{"$f":"'Land-Based Wind'!AM448","v":6.4445067575400014E-2},{"$f":"'Land-Based Wind'!AN448","v":6.4418571764800009E-2},{"$f":"'Land-Based Wind'!AO448","v":6.4380047435000004E-2},{"$f":"'Land-Based Wind'!AP448","v":6.4360857618599998E-2},{"$f":"'Land-Based Wind'!AQ448","v":6.4424523865000013E-2},{"$f":"'Land-Based Wind'!AR448","v":6.4478437781600006E-2},{"$f":"'Land-Based Wind'!AS448","v":6.4474319924800017E-2}]
["RM3LaLTRG100","RD","Mid",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L449","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M449","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N449","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O449","v":8.1993762096650005E-2},{"$f":"'Land-Based Wind'!P449","v":7.8198349691200014E-2},{"$f":"'Land-Based Wind'!Q449","v":7.4040219078788466E-2},{"$f":"'Land-Based Wind'!R449","v":7.0078889136738473E-2},{"$f":"'Land-Based Wind'!S449","v":7.002555448913847E-2},{"$f":"'Land-Based Wind'!T449","v":6.9829681999076937E-2},{"$f":"'Land-Based Wind'!U449","v":6.9341001070692326E-2},{"$f":"'Land-Based Wind'!V449","v":6.895681893301539E-2},{"$f":"'Land-Based Wind'!W449","v":6.8644778263538472E-2},{"$f":"'Land-Based Wind'!X449","v":6.8404638268246165E-2},{"$f":"'Land-Based Wind'!Y449","v":6.8007206309999998E-2},{"$f":"'Land-Based Wind'!Z449","v":6.7898872306999994E-2},{"$f":"'Land-Based Wind'!AA449","v":6.7991982688799996E-2},{"$f":"'Land-Based Wind'!AB449","v":6.8112494434400012E-2},{"$f":"'Land-Based Wind'!AC449","v":6.8053027178500008E-2},{"$f":"'Land-Based Wind'!AD449","v":6.7980253576900004E-2},{"$f":"'Land-Based Wind'!AE449","v":6.7933182758300001E-2},{"$f":"'Land-Based Wind'!AF449","v":6.8162168529900008E-2},{"$f":"'Land-Based Wind'!AG449","v":6.8141664716600006E-2},{"$f":"'Land-Based Wind'!AH449","v":6.8141082590199992E-2},{"$f":"'Land-Based Wind'!AI449","v":6.8200324067400009E-2},{"$f":"'Land-Based Wind'!AJ449","v":6.8113002112900001E-2},{"$f":"'Land-Based Wind'!AK449","v":6.8022113384899996E-2},{"$f":"'Land-Based Wind'!AL449","v":6.7981623947200004E-2},{"$f":"'Land-Based Wind'!AM449","v":6.7865922034300002E-2},{"$f":"'Land-Based Wind'!AN449","v":6.7841053781600005E-2},{"$f":"'Land-Based Wind'!AO449","v":6.7806058332500002E-2},{"$f":"'Land-Based Wind'!AP449","v":6.7793697788699994E-2},{"$f":"'Land-Based Wind'!AQ449","v":6.7853430017499994E-2},{"$f":"'Land-Based Wind'!AR449","v":6.7905545797199998E-2},{"$f":"'Land-Based Wind'!AS449","v":6.7907578501599994E-2}]
["RC3LaLTRG100","RD","Constant",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L450","v":6.711669838000002E-2},{"$f":"'Land-Based Wind'!M450","v":7.7011610770400002E-2},{"$f":"'Land-Based Wind'!N450","v":8.3020371399200016E-2},{"$f":"'Land-Based Wind'!O450","v":8.2381079285300002E-2},{"$f":"'Land-Based Wind'!P450","v":7.8973533232000001E-2},{"$f":"'Land-Based Wind'!Q450","v":7.5205896971300007E-2},{"$f":"'Land-Based Wind'!R450","v":7.1631378057600004E-2},{"$f":"'Land-Based Wind'!S450","v":7.1832024971200004E-2},{"$f":"'Land-Based Wind'!T450","v":7.1893685804000004E-2},{"$f":"'Land-Based Wind'!U450","v":7.1670184103200002E-2},{"$f":"'Land-Based Wind'!V450","v":7.15505382744E-2},{"$f":"'Land-Based Wind'!W450","v":7.1502719335999998E-2},{"$f":"'Land-Based Wind'!X450","v":7.1518930534800004E-2},{"$f":"'Land-Based Wind'!Y450","v":7.1389310440000006E-2},{"$f":"'Land-Based Wind'!Z450","v":7.1291883668000017E-2},{"$f":"'Land-Based Wind'!AA450","v":7.1382253251200012E-2},{"$f":"'Land-Based Wind'!AB450","v":7.1502981785600009E-2},{"$f":"'Land-Based Wind'!AC450","v":7.1452428934000001E-2},{"$f":"'Land-Based Wind'!AD450","v":7.13822694556E-2},{"$f":"'Land-Based Wind'!AE450","v":7.134034946920001E-2},{"$f":"'Land-Based Wind'!AF450","v":7.1557954027600013E-2},{"$f":"'Land-Based Wind'!AG450","v":7.1542219738400012E-2},{"$f":"'Land-Based Wind'!AH450","v":7.1549888544800017E-2},{"$f":"'Land-Based Wind'!AI450","v":7.161124067760001E-2},{"$f":"'Land-Based Wind'!AJ450","v":7.1530332719600007E-2},{"$f":"'Land-Based Wind'!AK450","v":7.1442500047599999E-2},{"$f":"'Land-Based Wind'!AL450","v":7.1399974412800007E-2},{"$f":"'Land-Based Wind'!AM450","v":7.1286776493200005E-2},{"$f":"'Land-Based Wind'!AN450","v":7.1263535798400002E-2},{"$f":"'Land-Based Wind'!AO450","v":7.123206923E-2},{"$f":"'Land-Based Wind'!AP450","v":7.122653795879999E-2},{"$f":"'Land-Based Wind'!AQ450","v":7.1282336170000002E-2},{"$f":"'Land-Based Wind'!AR450","v":7.1332653812800004E-2},{"$f":"'Land-Based Wind'!AS450","v":7.1340837078399999E-2}]
["RL3CoSeattle","RD","Low",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L235","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M235","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Comm'!N235","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Comm'!O235","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Comm'!P235","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Comm'!Q235","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Comm'!R235","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Comm'!S235","v":4.936856384615386E-2},{"$f":"'Solar - PV Dist. Comm'!T235","v":4.8887017538461558E-2},{"$f":"'Solar - PV Dist. Comm'!U235","v":4.8405471230769249E-2},{"$f":"'Solar - PV Dist. Comm'!V235","v":4.7923924923076941E-2},{"$f":"'Solar - PV Dist. Comm'!W235","v":4.7442378615384632E-2},{"$f":"'Solar - PV Dist. Comm'!X235","v":4.6960832307692331E-2},{"$f":"'Solar - PV Dist. Comm'!Y235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!Z235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AA235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AB235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AC235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AD235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AE235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AF235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AG235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AH235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AI235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AJ235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AK235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AL235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AM235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AN235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AO235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AP235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AQ235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AR235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AS235","v":4.6479286000000002E-2}]
["RM3CoSeattle","RD","Mid",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L236","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M236","v":5.2498614846153847E-2},{"$f":"'Solar - PV Dist. Comm'!N236","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Comm'!O236","v":5.2017068538461546E-2},{"$f":"'Solar - PV Dist. Comm'!P236","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Comm'!Q236","v":5.1535522230769237E-2},{"$f":"'Solar - PV Dist. Comm'!R236","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Comm'!S236","v":5.1053975923076936E-2},{"$f":"'Solar - PV Dist. Comm'!T236","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Comm'!U236","v":5.057242961538462E-2},{"$f":"'Solar - PV Dist. Comm'!V236","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Comm'!W236","v":5.0090883307692319E-2},{"$f":"'Solar - PV Dist. Comm'!X236","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Comm'!Y236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!Z236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AA236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AB236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AC236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AD236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AE236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AF236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AG236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AH236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AI236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AJ236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AK236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AL236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AM236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AN236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AO236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AP236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AQ236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AR236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AS236","v":4.9609337000000003E-2}]
["RC3CoSeattle","RD","Constant",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!N237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!O237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!P237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Q237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!R237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!S237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!T237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!U237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!V237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!W237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!X237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Y237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Z237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AA237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AB237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AC237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AD237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AE237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AF237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AG237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AH237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AI237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AJ237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AK237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AL237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AM237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AN237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AO237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AP237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AQ237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AR237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AS237","v":5.2739388000000005E-2}]
["RL3CoChicago","RD","Low",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L238","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M238","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Comm'!N238","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Comm'!O238","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Comm'!P238","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Comm'!Q238","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Comm'!R238","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Comm'!S238","v":4.936856384615386E-2},{"$f":"'Solar - PV Dist. Comm'!T238","v":4.8887017538461558E-2},{"$f":"'Solar - PV Dist. Comm'!U238","v":4.8405471230769249E-2},{"$f":"'Solar - PV Dist. Comm'!V238","v":4.7923924923076941E-2},{"$f":"'Solar - PV Dist. Comm'!W238","v":4.7442378615384632E-2},{"$f":"'Solar - PV Dist. Comm'!X238","v":4.6960832307692331E-2},{"$f":"'Solar - PV Dist. Comm'!Y238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!Z238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AA238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AB238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AC238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AD238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AE238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AF238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AG238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AH238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AI238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AJ238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AK238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AL238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AM238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AN238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AO238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AP238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AQ238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AR238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AS238","v":4.6479286000000002E-2}]
["RM3CoChicago","RD","Mid",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L239","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M239","v":5.2498614846153847E-2},{"$f":"'Solar - PV Dist. Comm'!N239","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Comm'!O239","v":5.2017068538461546E-2},{"$f":"'Solar - PV Dist. Comm'!P239","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Comm'!Q239","v":5.1535522230769237E-2},{"$f":"'Solar - PV Dist. Comm'!R239","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Comm'!S239","v":5.1053975923076936E-2},{"$f":"'Solar - PV Dist. Comm'!T239","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Comm'!U239","v":5.057242961538462E-2},{"$f":"'Solar - PV Dist. Comm'!V239","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Comm'!W239","v":5.0090883307692319E-2},{"$f":"'Solar - PV Dist. Comm'!X239","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Comm'!Y239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!Z239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AA239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AB239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AC239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AD239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AE239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AF239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AG239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AH239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AI239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AJ239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AK239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AL239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AM239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AN239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AO239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AP239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AQ239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AR239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AS239","v":4.9609337000000003E-2}]
["RC3CoChicago","RD","Constant",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!N240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!O240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!P240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Q240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!R240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!S240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!T240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!U240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!V240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!W240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!X240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Y240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Z240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AA240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AB240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AC240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AD240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AE240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AF240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AG240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AH240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AI240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AJ240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AK240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AL240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AM240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AN240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AO240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AP240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AQ240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AR240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AS240","v":5.2739388000000005E-2}]
["RL3CoKansasy","RD","Low",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L241","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M241","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Comm'!N241","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Comm'!O241","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Comm'!P241","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Comm'!Q241","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Comm'!R241","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Comm'!S241","v":4.936856384615386E-2},{"$f":"'Solar - PV Dist. Comm'!T241","v":4.8887017538461558E-2},{"$f":"'Solar - PV Dist. Comm'!U241","v":4.8405471230769249E-2},{"$f":"'Solar - PV Dist. Comm'!V241","v":4.7923924923076941E-2},{"$f":"'Solar - PV Dist. Comm'!W241","v":4.7442378615384632E-2},{"$f":"'Solar - PV Dist. Comm'!X241","v":4.6960832307692331E-2},{"$f":"'Solar - PV Dist. Comm'!Y241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!Z241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AA241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AB241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AC241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AD241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AE241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AF241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AG241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AH241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AI241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AJ241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AK241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AL241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AM241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AN241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AO241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AP241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AQ241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AR241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AS241","v":4.6479286000000002E-2}]
["RM3CoKansasy","RD","Mid",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L242","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M242","v":5.2498614846153847E-2},{"$f":"'Solar - PV Dist. Comm'!N242","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Comm'!O242","v":5.2017068538461546E-2},{"$f":"'Solar - PV Dist. Comm'!P242","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Comm'!Q242","v":5.1535522230769237E-2},{"$f":"'Solar - PV Dist. Comm'!R242","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Comm'!S242","v":5.1053975923076936E-2},{"$f":"'Solar - PV Dist. Comm'!T242","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Comm'!U242","v":5.057242961538462E-2},{"$f":"'Solar - PV Dist. Comm'!V242","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Comm'!W242","v":5.0090883307692319E-2},{"$f":"'Solar - PV Dist. Comm'!X242","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Comm'!Y242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!Z242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AA242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AB242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AC242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AD242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AE242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AF242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AG242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AH242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AI242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AJ242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AK242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AL242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AM242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AN242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AO242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AP242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AQ242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AR242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AS242","v":4.9609337000000003E-2}]
["RC3CoKansasy","RD","Constant",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!N243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!O243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!P243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Q243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!R243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!S243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!T243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!U243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!V243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!W243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!X243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Y243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Z243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AA243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AB243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AC243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AD243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AE243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AF243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AG243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AH243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AI243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AJ243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AK243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AL243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AM243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AN243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AO243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AP243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AQ243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AR243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AS243","v":5.2739388000000005E-2}]
["RL3CoLosAngs","RD","Low",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L244","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M244","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Comm'!N244","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Comm'!O244","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Comm'!P244","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Comm'!Q244","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Comm'!R244","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Comm'!S244","v":4.936856384615386E-2},{"$f":"'Solar - PV Dist. Comm'!T244","v":4.8887017538461558E-2},{"$f":"'Solar - PV Dist. Comm'!U244","v":4.8405471230769249E-2},{"$f":"'Solar - PV Dist. Comm'!V244","v":4.7923924923076941E-2},{"$f":"'Solar - PV Dist. Comm'!W244","v":4.7442378615384632E-2},{"$f":"'Solar - PV Dist. Comm'!X244","v":4.6960832307692331E-2},{"$f":"'Solar - PV Dist. Comm'!Y244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!Z244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AA244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AB244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AC244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AD244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AE244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AF244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AG244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AH244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AI244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AJ244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AK244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AL244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AM244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AN244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AO244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AP244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AQ244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AR244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AS244","v":4.6479286000000002E-2}]
["RM3CoLosAngs","RD","Mid",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L245","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M245","v":5.2498614846153847E-2},{"$f":"'Solar - PV Dist. Comm'!N245","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Comm'!O245","v":5.2017068538461546E-2},{"$f":"'Solar - PV Dist. Comm'!P245","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Comm'!Q245","v":5.1535522230769237E-2},{"$f":"'Solar - PV Dist. Comm'!R245","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Comm'!S245","v":5.1053975923076936E-2},{"$f":"'Solar - PV Dist. Comm'!T245","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Comm'!U245","v":5.057242961538462E-2},{"$f":"'Solar - PV Dist. Comm'!V245","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Comm'!W245","v":5.0090883307692319E-2},{"$f":"'Solar - PV Dist. Comm'!X245","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Comm'!Y245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!Z245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AA245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AB245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AC245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AD245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AE245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AF245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AG245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AH245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AI245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AJ245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AK245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AL245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AM245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AN245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AO245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AP245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AQ245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AR245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AS245","v":4.9609337000000003E-2}]
["RC3CoLosAngs","RD","Constant",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!N246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!O246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!P246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Q246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!R246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!S246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!T246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!U246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!V246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!W246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!X246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Y246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Z246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AA246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AB246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AC246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AD246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AE246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AF246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AG246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AH246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AI246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AJ246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AK246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AL246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AM246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AN246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AO246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AP246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AQ246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AR246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AS246","v":5.2739388000000005E-2}]
["RL3CoDaggett","RD","Low",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L247","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M247","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Comm'!N247","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Comm'!O247","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Comm'!P247","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Comm'!Q247","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Comm'!R247","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Comm'!S247","v":4.936856384615386E-2},{"$f":"'Solar - PV Dist. Comm'!T247","v":4.8887017538461558E-2},{"$f":"'Solar - PV Dist. Comm'!U247","v":4.8405471230769249E-2},{"$f":"'Solar - PV Dist. Comm'!V247","v":4.7923924923076941E-2},{"$f":"'Solar - PV Dist. Comm'!W247","v":4.7442378615384632E-2},{"$f":"'Solar - PV Dist. Comm'!X247","v":4.6960832307692331E-2},{"$f":"'Solar - PV Dist. Comm'!Y247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!Z247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AA247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AB247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AC247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AD247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AE247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AF247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AG247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AH247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AI247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AJ247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AK247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AL247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AM247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AN247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AO247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AP247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AQ247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AR247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Comm'!AS247","v":4.6479286000000002E-2}]
["RM3CoDaggett","RD","Mid",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L248","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M248","v":5.2498614846153847E-2},{"$f":"'Solar - PV Dist. Comm'!N248","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Comm'!O248","v":5.2017068538461546E-2},{"$f":"'Solar - PV Dist. Comm'!P248","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Comm'!Q248","v":5.1535522230769237E-2},{"$f":"'Solar - PV Dist. Comm'!R248","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Comm'!S248","v":5.1053975923076936E-2},{"$f":"'Solar - PV Dist. Comm'!T248","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Comm'!U248","v":5.057242961538462E-2},{"$f":"'Solar - PV Dist. Comm'!V248","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Comm'!W248","v":5.0090883307692319E-2},{"$f":"'Solar - PV Dist. Comm'!X248","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Comm'!Y248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!Z248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AA248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AB248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AC248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AD248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AE248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AF248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AG248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AH248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AI248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AJ248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AK248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AL248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AM248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AN248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AO248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AP248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AQ248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AR248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Comm'!AS248","v":4.9609337000000003E-2}]
["RC3CoDaggett","RD","Constant",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!M249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!N249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!O249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!P249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Q249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!R249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!S249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!T249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!U249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!V249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!W249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!X249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Y249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!Z249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AA249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AB249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AC249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AD249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AE249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AF249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AG249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AH249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AI249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AJ249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AK249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AL249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AM249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AN249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AO249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AP249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AQ249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AR249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Comm'!AS249","v":5.2739388000000005E-2}]
["RL3ReSeattle","RD","Low",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L235","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M235","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Res'!N235","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Res'!O235","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Res'!P235","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Res'!Q235","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Res'!R235","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Res'!S235","v":4.936856384615386E-2},{"$f":"'Solar - PV Dist. Res'!T235","v":4.8887017538461558E-2},{"$f":"'Solar - PV Dist. Res'!U235","v":4.8405471230769249E-2},{"$f":"'Solar - PV Dist. Res'!V235","v":4.7923924923076941E-2},{"$f":"'Solar - PV Dist. Res'!W235","v":4.7442378615384632E-2},{"$f":"'Solar - PV Dist. Res'!X235","v":4.6960832307692331E-2},{"$f":"'Solar - PV Dist. Res'!Y235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!Z235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AA235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AB235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AC235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AD235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AE235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AF235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AG235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AH235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AI235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AJ235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AK235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AL235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AM235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AN235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AO235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AP235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AQ235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AR235","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AS235","v":4.6479286000000002E-2}]
["RM3ReSeattle","RD","Mid",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L236","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M236","v":5.2498614846153847E-2},{"$f":"'Solar - PV Dist. Res'!N236","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Res'!O236","v":5.2017068538461546E-2},{"$f":"'Solar - PV Dist. Res'!P236","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Res'!Q236","v":5.1535522230769237E-2},{"$f":"'Solar - PV Dist. Res'!R236","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Res'!S236","v":5.1053975923076936E-2},{"$f":"'Solar - PV Dist. Res'!T236","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Res'!U236","v":5.057242961538462E-2},{"$f":"'Solar - PV Dist. Res'!V236","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Res'!W236","v":5.0090883307692319E-2},{"$f":"'Solar - PV Dist. Res'!X236","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Res'!Y236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!Z236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AA236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AB236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AC236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AD236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AE236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AF236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AG236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AH236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AI236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AJ236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AK236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AL236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AM236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AN236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AO236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AP236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AQ236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AR236","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AS236","v":4.9609337000000003E-2}]
["RC3ReSeattle","RD","Constant",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!N237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!O237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!P237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Q237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!R237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!S237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!T237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!U237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!V237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!W237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!X237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Y237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Z237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AA237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AB237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AC237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AD237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AE237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AF237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AG237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AH237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AI237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AJ237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AK237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AL237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AM237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AN237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AO237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AP237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AQ237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AR237","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AS237","v":5.2739388000000005E-2}]
["RL3ReChicago","RD","Low",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L238","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M238","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Res'!N238","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Res'!O238","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Res'!P238","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Res'!Q238","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Res'!R238","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Res'!S238","v":4.936856384615386E-2},{"$f":"'Solar - PV Dist. Res'!T238","v":4.8887017538461558E-2},{"$f":"'Solar - PV Dist. Res'!U238","v":4.8405471230769249E-2},{"$f":"'Solar - PV Dist. Res'!V238","v":4.7923924923076941E-2},{"$f":"'Solar - PV Dist. Res'!W238","v":4.7442378615384632E-2},{"$f":"'Solar - PV Dist. Res'!X238","v":4.6960832307692331E-2},{"$f":"'Solar - PV Dist. Res'!Y238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!Z238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AA238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AB238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AC238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AD238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AE238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AF238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AG238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AH238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AI238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AJ238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AK238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AL238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AM238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AN238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AO238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AP238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AQ238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AR238","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AS238","v":4.6479286000000002E-2}]
["RM3ReChicago","RD","Mid",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L239","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M239","v":5.2498614846153847E-2},{"$f":"'Solar - PV Dist. Res'!N239","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Res'!O239","v":5.2017068538461546E-2},{"$f":"'Solar - PV Dist. Res'!P239","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Res'!Q239","v":5.1535522230769237E-2},{"$f":"'Solar - PV Dist. Res'!R239","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Res'!S239","v":5.1053975923076936E-2},{"$f":"'Solar - PV Dist. Res'!T239","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Res'!U239","v":5.057242961538462E-2},{"$f":"'Solar - PV Dist. Res'!V239","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Res'!W239","v":5.0090883307692319E-2},{"$f":"'Solar - PV Dist. Res'!X239","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Res'!Y239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!Z239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AA239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AB239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AC239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AD239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AE239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AF239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AG239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AH239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AI239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AJ239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AK239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AL239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AM239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AN239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AO239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AP239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AQ239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AR239","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AS239","v":4.9609337000000003E-2}]
["RC3ReChicago","RD","Constant",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!N240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!O240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!P240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Q240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!R240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!S240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!T240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!U240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!V240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!W240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!X240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Y240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Z240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AA240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AB240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AC240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AD240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AE240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AF240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AG240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AH240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AI240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AJ240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AK240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AL240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AM240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AN240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AO240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AP240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AQ240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AR240","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AS240","v":5.2739388000000005E-2}]
["RL3ReKansasy","RD","Low",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L241","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M241","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Res'!N241","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Res'!O241","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Res'!P241","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Res'!Q241","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Res'!R241","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Res'!S241","v":4.936856384615386E-2},{"$f":"'Solar - PV Dist. Res'!T241","v":4.8887017538461558E-2},{"$f":"'Solar - PV Dist. Res'!U241","v":4.8405471230769249E-2},{"$f":"'Solar - PV Dist. Res'!V241","v":4.7923924923076941E-2},{"$f":"'Solar - PV Dist. Res'!W241","v":4.7442378615384632E-2},{"$f":"'Solar - PV Dist. Res'!X241","v":4.6960832307692331E-2},{"$f":"'Solar - PV Dist. Res'!Y241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!Z241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AA241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AB241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AC241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AD241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AE241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AF241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AG241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AH241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AI241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AJ241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AK241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AL241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AM241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AN241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AO241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AP241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AQ241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AR241","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AS241","v":4.6479286000000002E-2}]
["RM3ReKansasy","RD","Mid",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L242","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M242","v":5.2498614846153847E-2},{"$f":"'Solar - PV Dist. Res'!N242","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Res'!O242","v":5.2017068538461546E-2},{"$f":"'Solar - PV Dist. Res'!P242","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Res'!Q242","v":5.1535522230769237E-2},{"$f":"'Solar - PV Dist. Res'!R242","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Res'!S242","v":5.1053975923076936E-2},{"$f":"'Solar - PV Dist. Res'!T242","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Res'!U242","v":5.057242961538462E-2},{"$f":"'Solar - PV Dist. Res'!V242","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Res'!W242","v":5.0090883307692319E-2},{"$f":"'Solar - PV Dist. Res'!X242","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Res'!Y242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!Z242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AA242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AB242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AC242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AD242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AE242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AF242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AG242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AH242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AI242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AJ242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AK242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AL242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AM242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AN242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AO242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AP242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AQ242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AR242","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AS242","v":4.9609337000000003E-2}]
["RC3ReKansasy","RD","Constant",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!N243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!O243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!P243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Q243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!R243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!S243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!T243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!U243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!V243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!W243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!X243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Y243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Z243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AA243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AB243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AC243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AD243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AE243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AF243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AG243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AH243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AI243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AJ243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AK243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AL243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AM243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AN243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AO243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AP243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AQ243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AR243","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AS243","v":5.2739388000000005E-2}]
["RL3ReLosAngs","RD","Low",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L244","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M244","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Res'!N244","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Res'!O244","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Res'!P244","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Res'!Q244","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Res'!R244","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Res'!S244","v":4.936856384615386E-2},{"$f":"'Solar - PV Dist. Res'!T244","v":4.8887017538461558E-2},{"$f":"'Solar - PV Dist. Res'!U244","v":4.8405471230769249E-2},{"$f":"'Solar - PV Dist. Res'!V244","v":4.7923924923076941E-2},{"$f":"'Solar - PV Dist. Res'!W244","v":4.7442378615384632E-2},{"$f":"'Solar - PV Dist. Res'!X244","v":4.6960832307692331E-2},{"$f":"'Solar - PV Dist. Res'!Y244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!Z244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AA244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AB244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AC244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AD244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AE244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AF244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AG244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AH244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AI244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AJ244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AK244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AL244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AM244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AN244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AO244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AP244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AQ244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AR244","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AS244","v":4.6479286000000002E-2}]
["RM3ReLosAngs","RD","Mid",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L245","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M245","v":5.2498614846153847E-2},{"$f":"'Solar - PV Dist. Res'!N245","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Res'!O245","v":5.2017068538461546E-2},{"$f":"'Solar - PV Dist. Res'!P245","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Res'!Q245","v":5.1535522230769237E-2},{"$f":"'Solar - PV Dist. Res'!R245","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Res'!S245","v":5.1053975923076936E-2},{"$f":"'Solar - PV Dist. Res'!T245","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Res'!U245","v":5.057242961538462E-2},{"$f":"'Solar - PV Dist. Res'!V245","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Res'!W245","v":5.0090883307692319E-2},{"$f":"'Solar - PV Dist. Res'!X245","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Res'!Y245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!Z245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AA245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AB245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AC245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AD245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AE245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AF245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AG245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AH245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AI245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AJ245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AK245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AL245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AM245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AN245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AO245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AP245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AQ245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AR245","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AS245","v":4.9609337000000003E-2}]
["RC3ReLosAngs","RD","Constant",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!N246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!O246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!P246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Q246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!R246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!S246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!T246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!U246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!V246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!W246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!X246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Y246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Z246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AA246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AB246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AC246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AD246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AE246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AF246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AG246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AH246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AI246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AJ246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AK246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AL246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AM246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AN246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AO246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AP246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AQ246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AR246","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AS246","v":5.2739388000000005E-2}]
["RL3ReDaggett","RD","Low",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L247","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M247","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Res'!N247","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Res'!O247","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Res'!P247","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Res'!Q247","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Res'!R247","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Res'!S247","v":4.936856384615386E-2},{"$f":"'Solar - PV Dist. Res'!T247","v":4.8887017538461558E-2},{"$f":"'Solar - PV Dist. Res'!U247","v":4.8405471230769249E-2},{"$f":"'Solar - PV Dist. Res'!V247","v":4.7923924923076941E-2},{"$f":"'Solar - PV Dist. Res'!W247","v":4.7442378615384632E-2},{"$f":"'Solar - PV Dist. Res'!X247","v":4.6960832307692331E-2},{"$f":"'Solar - PV Dist. Res'!Y247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!Z247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AA247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AB247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AC247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AD247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AE247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AF247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AG247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AH247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AI247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AJ247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AK247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AL247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AM247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AN247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AO247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AP247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AQ247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AR247","v":4.6479286000000002E-2},{"$f":"'Solar - PV Dist. Res'!AS247","v":4.6479286000000002E-2}]
["RM3ReDaggett","RD","Mid",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L248","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M248","v":5.2498614846153847E-2},{"$f":"'Solar - PV Dist. Res'!N248","v":5.2257841692307697E-2},{"$f":"'Solar - PV Dist. Res'!O248","v":5.2017068538461546E-2},{"$f":"'Solar - PV Dist. Res'!P248","v":5.1776295384615388E-2},{"$f":"'Solar - PV Dist. Res'!Q248","v":5.1535522230769237E-2},{"$f":"'Solar - PV Dist. Res'!R248","v":5.129474907692308E-2},{"$f":"'Solar - PV Dist. Res'!S248","v":5.1053975923076936E-2},{"$f":"'Solar - PV Dist. Res'!T248","v":5.0813202769230778E-2},{"$f":"'Solar - PV Dist. Res'!U248","v":5.057242961538462E-2},{"$f":"'Solar - PV Dist. Res'!V248","v":5.0331656461538476E-2},{"$f":"'Solar - PV Dist. Res'!W248","v":5.0090883307692319E-2},{"$f":"'Solar - PV Dist. Res'!X248","v":4.9850110153846161E-2},{"$f":"'Solar - PV Dist. Res'!Y248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!Z248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AA248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AB248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AC248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AD248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AE248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AF248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AG248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AH248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AI248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AJ248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AK248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AL248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AM248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AN248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AO248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AP248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AQ248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AR248","v":4.9609337000000003E-2},{"$f":"'Solar - PV Dist. Res'!AS248","v":4.9609337000000003E-2}]
["RC3ReDaggett","RD","Constant",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!M249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!N249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!O249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!P249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Q249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!R249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!S249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!T249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!U249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!V249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!W249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!X249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Y249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!Z249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AA249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AB249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AC249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AD249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AE249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AF249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AG249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AH249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AI249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AJ249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AK249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AL249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AM249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AN249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AO249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AP249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AQ249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AR249","v":5.2739388000000005E-2},{"$f":"'Solar - PV Dist. Res'!AS249","v":5.2739388000000005E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B131,1), LEFT(C131,1), LEFT(D131,1),LEFT(E131,2),LEFT(F131,6),RIGHT(F131,1))","v":"RL3GeHydroFh"},"RD","Low",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L288","v":0.11273938800000001},{"$f":"Geothermal!M288","v":0.10764245707692308},{"$f":"Geothermal!N288","v":0.10254552615384616},{"$f":"Geothermal!O288","v":9.7448595230769236E-2},{"$f":"Geothermal!P288","v":9.2351664307692316E-2},{"$f":"Geothermal!Q288","v":8.7254733384615396E-2},{"$f":"Geothermal!R288","v":8.2157802461538476E-2},{"$f":"Geothermal!S288","v":7.7060871538461556E-2},{"$f":"Geothermal!T288","v":7.1963940615384636E-2},{"$f":"Geothermal!U288","v":6.6867009692307716E-2},{"$f":"Geothermal!V288","v":6.1770078769230782E-2},{"$f":"Geothermal!W288","v":5.6673147846153862E-2},{"$f":"Geothermal!X288","v":5.1576216923076942E-2},{"$f":"Geothermal!Y288","v":4.6479286000000002E-2},{"$f":"Geothermal!Z288","v":4.6479286000000002E-2},{"$f":"Geothermal!AA288","v":4.6479286000000002E-2},{"$f":"Geothermal!AB288","v":4.6479286000000002E-2},{"$f":"Geothermal!AC288","v":4.6479286000000002E-2},{"$f":"Geothermal!AD288","v":4.6479286000000002E-2},{"$f":"Geothermal!AE288","v":4.6479286000000002E-2},{"$f":"Geothermal!AF288","v":4.6479286000000002E-2},{"$f":"Geothermal!AG288","v":4.6479286000000002E-2},{"$f":"Geothermal!AH288","v":4.6479286000000002E-2},{"$f":"Geothermal!AI288","v":4.6479286000000002E-2},{"$f":"Geothermal!AJ288","v":4.6479286000000002E-2},{"$f":"Geothermal!AK288","v":4.6479286000000002E-2},{"$f":"Geothermal!AL288","v":4.6479286000000002E-2},{"$f":"Geothermal!AM288","v":4.6479286000000002E-2},{"$f":"Geothermal!AN288","v":4.6479286000000002E-2},{"$f":"Geothermal!AO288","v":4.6479286000000002E-2},{"$f":"Geothermal!AP288","v":4.6479286000000002E-2},{"$f":"Geothermal!AQ288","v":4.6479286000000002E-2},{"$f":"Geothermal!AR288","v":4.6479286000000002E-2},{"$f":"Geothermal!AS288","v":4.6479286000000002E-2}]
["RM3GeHydroFh","RD","Mid",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L289","v":0.112739388},{"$f":"Geothermal!M289","v":0.11249861484615384},{"$f":"Geothermal!N289","v":0.11225784169230769},{"$f":"Geothermal!O289","v":0.11201706853846155},{"$f":"Geothermal!P289","v":0.11177629538461539},{"$f":"Geothermal!Q289","v":0.11153552223076924},{"$f":"Geothermal!R289","v":0.11129474907692308},{"$f":"Geothermal!S289","v":0.11105397592307693},{"$f":"Geothermal!T289","v":0.11081320276923078},{"$f":"Geothermal!U289","v":0.11057242961538462},{"$f":"Geothermal!V289","v":0.11033165646153847},{"$f":"Geothermal!W289","v":0.11009088330769232},{"$f":"Geothermal!X289","v":0.10985011015384616},{"$f":"Geothermal!Y289","v":0.109609337},{"$f":"Geothermal!Z289","v":0.109609337},{"$f":"Geothermal!AA289","v":0.109609337},{"$f":"Geothermal!AB289","v":0.109609337},{"$f":"Geothermal!AC289","v":0.109609337},{"$f":"Geothermal!AD289","v":0.109609337},{"$f":"Geothermal!AE289","v":0.109609337},{"$f":"Geothermal!AF289","v":0.109609337},{"$f":"Geothermal!AG289","v":0.109609337},{"$f":"Geothermal!AH289","v":0.109609337},{"$f":"Geothermal!AI289","v":0.109609337},{"$f":"Geothermal!AJ289","v":0.109609337},{"$f":"Geothermal!AK289","v":0.109609337},{"$f":"Geothermal!AL289","v":0.109609337},{"$f":"Geothermal!AM289","v":0.109609337},{"$f":"Geothermal!AN289","v":0.109609337},{"$f":"Geothermal!AO289","v":0.109609337},{"$f":"Geothermal!AP289","v":0.109609337},{"$f":"Geothermal!AQ289","v":0.109609337},{"$f":"Geothermal!AR289","v":0.109609337},{"$f":"Geothermal!AS289","v":0.109609337}]
["RC3GeHydroFh","RD","Constant",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L290","v":0.112739388},{"$f":"Geothermal!M290","v":0.112739388},{"$f":"Geothermal!N290","v":0.112739388},{"$f":"Geothermal!O290","v":0.112739388},{"$f":"Geothermal!P290","v":0.112739388},{"$f":"Geothermal!Q290","v":0.112739388},{"$f":"Geothermal!R290","v":0.112739388},{"$f":"Geothermal!S290","v":0.112739388},{"$f":"Geothermal!T290","v":0.112739388},{"$f":"Geothermal!U290","v":0.112739388},{"$f":"Geothermal!V290","v":0.112739388},{"$f":"Geothermal!W290","v":0.112739388},{"$f":"Geothermal!X290","v":0.112739388},{"$f":"Geothermal!Y290","v":0.112739388},{"$f":"Geothermal!Z290","v":0.112739388},{"$f":"Geothermal!AA290","v":0.112739388},{"$f":"Geothermal!AB290","v":0.112739388},{"$f":"Geothermal!AC290","v":0.112739388},{"$f":"Geothermal!AD290","v":0.112739388},{"$f":"Geothermal!AE290","v":0.112739388},{"$f":"Geothermal!AF290","v":0.112739388},{"$f":"Geothermal!AG290","v":0.112739388},{"$f":"Geothermal!AH290","v":0.112739388},{"$f":"Geothermal!AI290","v":0.112739388},{"$f":"Geothermal!AJ290","v":0.112739388},{"$f":"Geothermal!AK290","v":0.112739388},{"$f":"Geothermal!AL290","v":0.112739388},{"$f":"Geothermal!AM290","v":0.112739388},{"$f":"Geothermal!AN290","v":0.112739388},{"$f":"Geothermal!AO290","v":0.112739388},{"$f":"Geothermal!AP290","v":0.112739388},{"$f":"Geothermal!AQ290","v":0.112739388},{"$f":"Geothermal!AR290","v":0.112739388},{"$f":"Geothermal!AS290","v":0.112739388}]
["RL3GeHydroBy","RD","Low",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L291","v":0.11273938800000001},{"$f":"Geothermal!M291","v":0.10764245707692308},{"$f":"Geothermal!N291","v":0.10254552615384616},{"$f":"Geothermal!O291","v":9.7448595230769236E-2},{"$f":"Geothermal!P291","v":9.2351664307692316E-2},{"$f":"Geothermal!Q291","v":8.7254733384615396E-2},{"$f":"Geothermal!R291","v":8.2157802461538476E-2},{"$f":"Geothermal!S291","v":7.7060871538461556E-2},{"$f":"Geothermal!T291","v":7.1963940615384636E-2},{"$f":"Geothermal!U291","v":6.6867009692307716E-2},{"$f":"Geothermal!V291","v":6.1770078769230782E-2},{"$f":"Geothermal!W291","v":5.6673147846153862E-2},{"$f":"Geothermal!X291","v":5.1576216923076942E-2},{"$f":"Geothermal!Y291","v":4.6479286000000002E-2},{"$f":"Geothermal!Z291","v":4.6479286000000002E-2},{"$f":"Geothermal!AA291","v":4.6479286000000002E-2},{"$f":"Geothermal!AB291","v":4.6479286000000002E-2},{"$f":"Geothermal!AC291","v":4.6479286000000002E-2},{"$f":"Geothermal!AD291","v":4.6479286000000002E-2},{"$f":"Geothermal!AE291","v":4.6479286000000002E-2},{"$f":"Geothermal!AF291","v":4.6479286000000002E-2},{"$f":"Geothermal!AG291","v":4.6479286000000002E-2},{"$f":"Geothermal!AH291","v":4.6479286000000002E-2},{"$f":"Geothermal!AI291","v":4.6479286000000002E-2},{"$f":"Geothermal!AJ291","v":4.6479286000000002E-2},{"$f":"Geothermal!AK291","v":4.6479286000000002E-2},{"$f":"Geothermal!AL291","v":4.6479286000000002E-2},{"$f":"Geothermal!AM291","v":4.6479286000000002E-2},{"$f":"Geothermal!AN291","v":4.6479286000000002E-2},{"$f":"Geothermal!AO291","v":4.6479286000000002E-2},{"$f":"Geothermal!AP291","v":4.6479286000000002E-2},{"$f":"Geothermal!AQ291","v":4.6479286000000002E-2},{"$f":"Geothermal!AR291","v":4.6479286000000002E-2},{"$f":"Geothermal!AS291","v":4.6479286000000002E-2}]
["RM3GeHydroBy","RD","Mid",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L292","v":0.112739388},{"$f":"Geothermal!M292","v":0.11249861484615384},{"$f":"Geothermal!N292","v":0.11225784169230769},{"$f":"Geothermal!O292","v":0.11201706853846155},{"$f":"Geothermal!P292","v":0.11177629538461539},{"$f":"Geothermal!Q292","v":0.11153552223076924},{"$f":"Geothermal!R292","v":0.11129474907692308},{"$f":"Geothermal!S292","v":0.11105397592307693},{"$f":"Geothermal!T292","v":0.11081320276923078},{"$f":"Geothermal!U292","v":0.11057242961538462},{"$f":"Geothermal!V292","v":0.11033165646153847},{"$f":"Geothermal!W292","v":0.11009088330769232},{"$f":"Geothermal!X292","v":0.10985011015384616},{"$f":"Geothermal!Y292","v":0.109609337},{"$f":"Geothermal!Z292","v":0.109609337},{"$f":"Geothermal!AA292","v":0.109609337},{"$f":"Geothermal!AB292","v":0.109609337},{"$f":"Geothermal!AC292","v":0.109609337},{"$f":"Geothermal!AD292","v":0.109609337},{"$f":"Geothermal!AE292","v":0.109609337},{"$f":"Geothermal!AF292","v":0.109609337},{"$f":"Geothermal!AG292","v":0.109609337},{"$f":"Geothermal!AH292","v":0.109609337},{"$f":"Geothermal!AI292","v":0.109609337},{"$f":"Geothermal!AJ292","v":0.109609337},{"$f":"Geothermal!AK292","v":0.109609337},{"$f":"Geothermal!AL292","v":0.109609337},{"$f":"Geothermal!AM292","v":0.109609337},{"$f":"Geothermal!AN292","v":0.109609337},{"$f":"Geothermal!AO292","v":0.109609337},{"$f":"Geothermal!AP292","v":0.109609337},{"$f":"Geothermal!AQ292","v":0.109609337},{"$f":"Geothermal!AR292","v":0.109609337},{"$f":"Geothermal!AS292","v":0.109609337}]
["RC3GeHydroBy","RD","Constant",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L293","v":0.112739388},{"$f":"Geothermal!M293","v":0.112739388},{"$f":"Geothermal!N293","v":0.112739388},{"$f":"Geothermal!O293","v":0.112739388},{"$f":"Geothermal!P293","v":0.112739388},{"$f":"Geothermal!Q293","v":0.112739388},{"$f":"Geothermal!R293","v":0.112739388},{"$f":"Geothermal!S293","v":0.112739388},{"$f":"Geothermal!T293","v":0.112739388},{"$f":"Geothermal!U293","v":0.112739388},{"$f":"Geothermal!V293","v":0.112739388},{"$f":"Geothermal!W293","v":0.112739388},{"$f":"Geothermal!X293","v":0.112739388},{"$f":"Geothermal!Y293","v":0.112739388},{"$f":"Geothermal!Z293","v":0.112739388},{"$f":"Geothermal!AA293","v":0.112739388},{"$f":"Geothermal!AB293","v":0.112739388},{"$f":"Geothermal!AC293","v":0.112739388},{"$f":"Geothermal!AD293","v":0.112739388},{"$f":"Geothermal!AE293","v":0.112739388},{"$f":"Geothermal!AF293","v":0.112739388},{"$f":"Geothermal!AG293","v":0.112739388},{"$f":"Geothermal!AH293","v":0.112739388},{"$f":"Geothermal!AI293","v":0.112739388},{"$f":"Geothermal!AJ293","v":0.112739388},{"$f":"Geothermal!AK293","v":0.112739388},{"$f":"Geothermal!AL293","v":0.112739388},{"$f":"Geothermal!AM293","v":0.112739388},{"$f":"Geothermal!AN293","v":0.112739388},{"$f":"Geothermal!AO293","v":0.112739388},{"$f":"Geothermal!AP293","v":0.112739388},{"$f":"Geothermal!AQ293","v":0.112739388},{"$f":"Geothermal!AR293","v":0.112739388},{"$f":"Geothermal!AS293","v":0.112739388}]
["RL3GeNFEGSFh","RD","Low",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L294","v":0.11273938800000001},{"$f":"Geothermal!M294","v":0.10764245707692308},{"$f":"Geothermal!N294","v":0.10254552615384616},{"$f":"Geothermal!O294","v":9.7448595230769236E-2},{"$f":"Geothermal!P294","v":9.2351664307692316E-2},{"$f":"Geothermal!Q294","v":8.7254733384615396E-2},{"$f":"Geothermal!R294","v":8.2157802461538476E-2},{"$f":"Geothermal!S294","v":7.7060871538461556E-2},{"$f":"Geothermal!T294","v":7.1963940615384636E-2},{"$f":"Geothermal!U294","v":6.6867009692307716E-2},{"$f":"Geothermal!V294","v":6.1770078769230782E-2},{"$f":"Geothermal!W294","v":5.6673147846153862E-2},{"$f":"Geothermal!X294","v":5.1576216923076942E-2},{"$f":"Geothermal!Y294","v":4.6479286000000002E-2},{"$f":"Geothermal!Z294","v":4.6479286000000002E-2},{"$f":"Geothermal!AA294","v":4.6479286000000002E-2},{"$f":"Geothermal!AB294","v":4.6479286000000002E-2},{"$f":"Geothermal!AC294","v":4.6479286000000002E-2},{"$f":"Geothermal!AD294","v":4.6479286000000002E-2},{"$f":"Geothermal!AE294","v":4.6479286000000002E-2},{"$f":"Geothermal!AF294","v":4.6479286000000002E-2},{"$f":"Geothermal!AG294","v":4.6479286000000002E-2},{"$f":"Geothermal!AH294","v":4.6479286000000002E-2},{"$f":"Geothermal!AI294","v":4.6479286000000002E-2},{"$f":"Geothermal!AJ294","v":4.6479286000000002E-2},{"$f":"Geothermal!AK294","v":4.6479286000000002E-2},{"$f":"Geothermal!AL294","v":4.6479286000000002E-2},{"$f":"Geothermal!AM294","v":4.6479286000000002E-2},{"$f":"Geothermal!AN294","v":4.6479286000000002E-2},{"$f":"Geothermal!AO294","v":4.6479286000000002E-2},{"$f":"Geothermal!AP294","v":4.6479286000000002E-2},{"$f":"Geothermal!AQ294","v":4.6479286000000002E-2},{"$f":"Geothermal!AR294","v":4.6479286000000002E-2},{"$f":"Geothermal!AS294","v":4.6479286000000002E-2}]
["RM3GeNFEGSFh","RD","Mid",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L295","v":0.112739388},{"$f":"Geothermal!M295","v":0.11249861484615384},{"$f":"Geothermal!N295","v":0.11225784169230769},{"$f":"Geothermal!O295","v":0.11201706853846155},{"$f":"Geothermal!P295","v":0.11177629538461539},{"$f":"Geothermal!Q295","v":0.11153552223076924},{"$f":"Geothermal!R295","v":0.11129474907692308},{"$f":"Geothermal!S295","v":0.11105397592307693},{"$f":"Geothermal!T295","v":0.11081320276923078},{"$f":"Geothermal!U295","v":0.11057242961538462},{"$f":"Geothermal!V295","v":0.11033165646153847},{"$f":"Geothermal!W295","v":0.11009088330769232},{"$f":"Geothermal!X295","v":0.10985011015384616},{"$f":"Geothermal!Y295","v":0.109609337},{"$f":"Geothermal!Z295","v":0.109609337},{"$f":"Geothermal!AA295","v":0.109609337},{"$f":"Geothermal!AB295","v":0.109609337},{"$f":"Geothermal!AC295","v":0.109609337},{"$f":"Geothermal!AD295","v":0.109609337},{"$f":"Geothermal!AE295","v":0.109609337},{"$f":"Geothermal!AF295","v":0.109609337},{"$f":"Geothermal!AG295","v":0.109609337},{"$f":"Geothermal!AH295","v":0.109609337},{"$f":"Geothermal!AI295","v":0.109609337},{"$f":"Geothermal!AJ295","v":0.109609337},{"$f":"Geothermal!AK295","v":0.109609337},{"$f":"Geothermal!AL295","v":0.109609337},{"$f":"Geothermal!AM295","v":0.109609337},{"$f":"Geothermal!AN295","v":0.109609337},{"$f":"Geothermal!AO295","v":0.109609337},{"$f":"Geothermal!AP295","v":0.109609337},{"$f":"Geothermal!AQ295","v":0.109609337},{"$f":"Geothermal!AR295","v":0.109609337},{"$f":"Geothermal!AS295","v":0.109609337}]
["RC3GeNFEGSFh","RD","Constant",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L296","v":0.112739388},{"$f":"Geothermal!M296","v":0.112739388},{"$f":"Geothermal!N296","v":0.112739388},{"$f":"Geothermal!O296","v":0.112739388},{"$f":"Geothermal!P296","v":0.112739388},{"$f":"Geothermal!Q296","v":0.112739388},{"$f":"Geothermal!R296","v":0.112739388},{"$f":"Geothermal!S296","v":0.112739388},{"$f":"Geothermal!T296","v":0.112739388},{"$f":"Geothermal!U296","v":0.112739388},{"$f":"Geothermal!V296","v":0.112739388},{"$f":"Geothermal!W296","v":0.112739388},{"$f":"Geothermal!X296","v":0.112739388},{"$f":"Geothermal!Y296","v":0.112739388},{"$f":"Geothermal!Z296","v":0.112739388},{"$f":"Geothermal!AA296","v":0.112739388},{"$f":"Geothermal!AB296","v":0.112739388},{"$f":"Geothermal!AC296","v":0.112739388},{"$f":"Geothermal!AD296","v":0.112739388},{"$f":"Geothermal!AE296","v":0.112739388},{"$f":"Geothermal!AF296","v":0.112739388},{"$f":"Geothermal!AG296","v":0.112739388},{"$f":"Geothermal!AH296","v":0.112739388},{"$f":"Geothermal!AI296","v":0.112739388},{"$f":"Geothermal!AJ296","v":0.112739388},{"$f":"Geothermal!AK296","v":0.112739388},{"$f":"Geothermal!AL296","v":0.112739388},{"$f":"Geothermal!AM296","v":0.112739388},{"$f":"Geothermal!AN296","v":0.112739388},{"$f":"Geothermal!AO296","v":0.112739388},{"$f":"Geothermal!AP296","v":0.112739388},{"$f":"Geothermal!AQ296","v":0.112739388},{"$f":"Geothermal!AR296","v":0.112739388},{"$f":"Geothermal!AS296","v":0.112739388}]
["RL3GeNFEGSBy","RD","Low",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L297","v":0.11273938800000001},{"$f":"Geothermal!M297","v":0.10764245707692308},{"$f":"Geothermal!N297","v":0.10254552615384616},{"$f":"Geothermal!O297","v":9.7448595230769236E-2},{"$f":"Geothermal!P297","v":9.2351664307692316E-2},{"$f":"Geothermal!Q297","v":8.7254733384615396E-2},{"$f":"Geothermal!R297","v":8.2157802461538476E-2},{"$f":"Geothermal!S297","v":7.7060871538461556E-2},{"$f":"Geothermal!T297","v":7.1963940615384636E-2},{"$f":"Geothermal!U297","v":6.6867009692307716E-2},{"$f":"Geothermal!V297","v":6.1770078769230782E-2},{"$f":"Geothermal!W297","v":5.6673147846153862E-2},{"$f":"Geothermal!X297","v":5.1576216923076942E-2},{"$f":"Geothermal!Y297","v":4.6479286000000002E-2},{"$f":"Geothermal!Z297","v":4.6479286000000002E-2},{"$f":"Geothermal!AA297","v":4.6479286000000002E-2},{"$f":"Geothermal!AB297","v":4.6479286000000002E-2},{"$f":"Geothermal!AC297","v":4.6479286000000002E-2},{"$f":"Geothermal!AD297","v":4.6479286000000002E-2},{"$f":"Geothermal!AE297","v":4.6479286000000002E-2},{"$f":"Geothermal!AF297","v":4.6479286000000002E-2},{"$f":"Geothermal!AG297","v":4.6479286000000002E-2},{"$f":"Geothermal!AH297","v":4.6479286000000002E-2},{"$f":"Geothermal!AI297","v":4.6479286000000002E-2},{"$f":"Geothermal!AJ297","v":4.6479286000000002E-2},{"$f":"Geothermal!AK297","v":4.6479286000000002E-2},{"$f":"Geothermal!AL297","v":4.6479286000000002E-2},{"$f":"Geothermal!AM297","v":4.6479286000000002E-2},{"$f":"Geothermal!AN297","v":4.6479286000000002E-2},{"$f":"Geothermal!AO297","v":4.6479286000000002E-2},{"$f":"Geothermal!AP297","v":4.6479286000000002E-2},{"$f":"Geothermal!AQ297","v":4.6479286000000002E-2},{"$f":"Geothermal!AR297","v":4.6479286000000002E-2},{"$f":"Geothermal!AS297","v":4.6479286000000002E-2}]
["RM3GeNFEGSBy","RD","Mid",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L298","v":0.112739388},{"$f":"Geothermal!M298","v":0.11249861484615384},{"$f":"Geothermal!N298","v":0.11225784169230769},{"$f":"Geothermal!O298","v":0.11201706853846155},{"$f":"Geothermal!P298","v":0.11177629538461539},{"$f":"Geothermal!Q298","v":0.11153552223076924},{"$f":"Geothermal!R298","v":0.11129474907692308},{"$f":"Geothermal!S298","v":0.11105397592307693},{"$f":"Geothermal!T298","v":0.11081320276923078},{"$f":"Geothermal!U298","v":0.11057242961538462},{"$f":"Geothermal!V298","v":0.11033165646153847},{"$f":"Geothermal!W298","v":0.11009088330769232},{"$f":"Geothermal!X298","v":0.10985011015384616},{"$f":"Geothermal!Y298","v":0.109609337},{"$f":"Geothermal!Z298","v":0.109609337},{"$f":"Geothermal!AA298","v":0.109609337},{"$f":"Geothermal!AB298","v":0.109609337},{"$f":"Geothermal!AC298","v":0.109609337},{"$f":"Geothermal!AD298","v":0.109609337},{"$f":"Geothermal!AE298","v":0.109609337},{"$f":"Geothermal!AF298","v":0.109609337},{"$f":"Geothermal!AG298","v":0.109609337},{"$f":"Geothermal!AH298","v":0.109609337},{"$f":"Geothermal!AI298","v":0.109609337},{"$f":"Geothermal!AJ298","v":0.109609337},{"$f":"Geothermal!AK298","v":0.109609337},{"$f":"Geothermal!AL298","v":0.109609337},{"$f":"Geothermal!AM298","v":0.109609337},{"$f":"Geothermal!AN298","v":0.109609337},{"$f":"Geothermal!AO298","v":0.109609337},{"$f":"Geothermal!AP298","v":0.109609337},{"$f":"Geothermal!AQ298","v":0.109609337},{"$f":"Geothermal!AR298","v":0.109609337},{"$f":"Geothermal!AS298","v":0.109609337}]
["RC3GeNFEGSBy","RD","Constant",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L299","v":0.112739388},{"$f":"Geothermal!M299","v":0.112739388},{"$f":"Geothermal!N299","v":0.112739388},{"$f":"Geothermal!O299","v":0.112739388},{"$f":"Geothermal!P299","v":0.112739388},{"$f":"Geothermal!Q299","v":0.112739388},{"$f":"Geothermal!R299","v":0.112739388},{"$f":"Geothermal!S299","v":0.112739388},{"$f":"Geothermal!T299","v":0.112739388},{"$f":"Geothermal!U299","v":0.112739388},{"$f":"Geothermal!V299","v":0.112739388},{"$f":"Geothermal!W299","v":0.112739388},{"$f":"Geothermal!X299","v":0.112739388},{"$f":"Geothermal!Y299","v":0.112739388},{"$f":"Geothermal!Z299","v":0.112739388},{"$f":"Geothermal!AA299","v":0.112739388},{"$f":"Geothermal!AB299","v":0.112739388},{"$f":"Geothermal!AC299","v":0.112739388},{"$f":"Geothermal!AD299","v":0.112739388},{"$f":"Geothermal!AE299","v":0.112739388},{"$f":"Geothermal!AF299","v":0.112739388},{"$f":"Geothermal!AG299","v":0.112739388},{"$f":"Geothermal!AH299","v":0.112739388},{"$f":"Geothermal!AI299","v":0.112739388},{"$f":"Geothermal!AJ299","v":0.112739388},{"$f":"Geothermal!AK299","v":0.112739388},{"$f":"Geothermal!AL299","v":0.112739388},{"$f":"Geothermal!AM299","v":0.112739388},{"$f":"Geothermal!AN299","v":0.112739388},{"$f":"Geothermal!AO299","v":0.112739388},{"$f":"Geothermal!AP299","v":0.112739388},{"$f":"Geothermal!AQ299","v":0.112739388},{"$f":"Geothermal!AR299","v":0.112739388},{"$f":"Geothermal!AS299","v":0.112739388}]
["RL3GeDeepEGh","RD","Low",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L300","v":0.11273938800000001},{"$f":"Geothermal!M300","v":0.10764245707692308},{"$f":"Geothermal!N300","v":0.10254552615384616},{"$f":"Geothermal!O300","v":9.7448595230769236E-2},{"$f":"Geothermal!P300","v":9.2351664307692316E-2},{"$f":"Geothermal!Q300","v":8.7254733384615396E-2},{"$f":"Geothermal!R300","v":8.2157802461538476E-2},{"$f":"Geothermal!S300","v":7.7060871538461556E-2},{"$f":"Geothermal!T300","v":7.1963940615384636E-2},{"$f":"Geothermal!U300","v":6.6867009692307716E-2},{"$f":"Geothermal!V300","v":6.1770078769230782E-2},{"$f":"Geothermal!W300","v":5.6673147846153862E-2},{"$f":"Geothermal!X300","v":5.1576216923076942E-2},{"$f":"Geothermal!Y300","v":4.6479286000000002E-2},{"$f":"Geothermal!Z300","v":4.6479286000000002E-2},{"$f":"Geothermal!AA300","v":4.6479286000000002E-2},{"$f":"Geothermal!AB300","v":4.6479286000000002E-2},{"$f":"Geothermal!AC300","v":4.6479286000000002E-2},{"$f":"Geothermal!AD300","v":4.6479286000000002E-2},{"$f":"Geothermal!AE300","v":4.6479286000000002E-2},{"$f":"Geothermal!AF300","v":4.6479286000000002E-2},{"$f":"Geothermal!AG300","v":4.6479286000000002E-2},{"$f":"Geothermal!AH300","v":4.6479286000000002E-2},{"$f":"Geothermal!AI300","v":4.6479286000000002E-2},{"$f":"Geothermal!AJ300","v":4.6479286000000002E-2},{"$f":"Geothermal!AK300","v":4.6479286000000002E-2},{"$f":"Geothermal!AL300","v":4.6479286000000002E-2},{"$f":"Geothermal!AM300","v":4.6479286000000002E-2},{"$f":"Geothermal!AN300","v":4.6479286000000002E-2},{"$f":"Geothermal!AO300","v":4.6479286000000002E-2},{"$f":"Geothermal!AP300","v":4.6479286000000002E-2},{"$f":"Geothermal!AQ300","v":4.6479286000000002E-2},{"$f":"Geothermal!AR300","v":4.6479286000000002E-2},{"$f":"Geothermal!AS300","v":4.6479286000000002E-2}]
["RM3GeDeepEGh","RD","Mid",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L301","v":0.112739388},{"$f":"Geothermal!M301","v":0.11249861484615384},{"$f":"Geothermal!N301","v":0.11225784169230769},{"$f":"Geothermal!O301","v":0.11201706853846155},{"$f":"Geothermal!P301","v":0.11177629538461539},{"$f":"Geothermal!Q301","v":0.11153552223076924},{"$f":"Geothermal!R301","v":0.11129474907692308},{"$f":"Geothermal!S301","v":0.11105397592307693},{"$f":"Geothermal!T301","v":0.11081320276923078},{"$f":"Geothermal!U301","v":0.11057242961538462},{"$f":"Geothermal!V301","v":0.11033165646153847},{"$f":"Geothermal!W301","v":0.11009088330769232},{"$f":"Geothermal!X301","v":0.10985011015384616},{"$f":"Geothermal!Y301","v":0.109609337},{"$f":"Geothermal!Z301","v":0.109609337},{"$f":"Geothermal!AA301","v":0.109609337},{"$f":"Geothermal!AB301","v":0.109609337},{"$f":"Geothermal!AC301","v":0.109609337},{"$f":"Geothermal!AD301","v":0.109609337},{"$f":"Geothermal!AE301","v":0.109609337},{"$f":"Geothermal!AF301","v":0.109609337},{"$f":"Geothermal!AG301","v":0.109609337},{"$f":"Geothermal!AH301","v":0.109609337},{"$f":"Geothermal!AI301","v":0.109609337},{"$f":"Geothermal!AJ301","v":0.109609337},{"$f":"Geothermal!AK301","v":0.109609337},{"$f":"Geothermal!AL301","v":0.109609337},{"$f":"Geothermal!AM301","v":0.109609337},{"$f":"Geothermal!AN301","v":0.109609337},{"$f":"Geothermal!AO301","v":0.109609337},{"$f":"Geothermal!AP301","v":0.109609337},{"$f":"Geothermal!AQ301","v":0.109609337},{"$f":"Geothermal!AR301","v":0.109609337},{"$f":"Geothermal!AS301","v":0.109609337}]
["RC3GeDeepEGh","RD","Constant",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L302","v":0.112739388},{"$f":"Geothermal!M302","v":0.112739388},{"$f":"Geothermal!N302","v":0.112739388},{"$f":"Geothermal!O302","v":0.112739388},{"$f":"Geothermal!P302","v":0.112739388},{"$f":"Geothermal!Q302","v":0.112739388},{"$f":"Geothermal!R302","v":0.112739388},{"$f":"Geothermal!S302","v":0.112739388},{"$f":"Geothermal!T302","v":0.112739388},{"$f":"Geothermal!U302","v":0.112739388},{"$f":"Geothermal!V302","v":0.112739388},{"$f":"Geothermal!W302","v":0.112739388},{"$f":"Geothermal!X302","v":0.112739388},{"$f":"Geothermal!Y302","v":0.112739388},{"$f":"Geothermal!Z302","v":0.112739388},{"$f":"Geothermal!AA302","v":0.112739388},{"$f":"Geothermal!AB302","v":0.112739388},{"$f":"Geothermal!AC302","v":0.112739388},{"$f":"Geothermal!AD302","v":0.112739388},{"$f":"Geothermal!AE302","v":0.112739388},{"$f":"Geothermal!AF302","v":0.112739388},{"$f":"Geothermal!AG302","v":0.112739388},{"$f":"Geothermal!AH302","v":0.112739388},{"$f":"Geothermal!AI302","v":0.112739388},{"$f":"Geothermal!AJ302","v":0.112739388},{"$f":"Geothermal!AK302","v":0.112739388},{"$f":"Geothermal!AL302","v":0.112739388},{"$f":"Geothermal!AM302","v":0.112739388},{"$f":"Geothermal!AN302","v":0.112739388},{"$f":"Geothermal!AO302","v":0.112739388},{"$f":"Geothermal!AP302","v":0.112739388},{"$f":"Geothermal!AQ302","v":0.112739388},{"$f":"Geothermal!AR302","v":0.112739388},{"$f":"Geothermal!AS302","v":0.112739388}]
["RL3GeDeepEGy","RD","Low",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L303","v":0.11273938800000001},{"$f":"Geothermal!M303","v":0.10764245707692308},{"$f":"Geothermal!N303","v":0.10254552615384616},{"$f":"Geothermal!O303","v":9.7448595230769236E-2},{"$f":"Geothermal!P303","v":9.2351664307692316E-2},{"$f":"Geothermal!Q303","v":8.7254733384615396E-2},{"$f":"Geothermal!R303","v":8.2157802461538476E-2},{"$f":"Geothermal!S303","v":7.7060871538461556E-2},{"$f":"Geothermal!T303","v":7.1963940615384636E-2},{"$f":"Geothermal!U303","v":6.6867009692307716E-2},{"$f":"Geothermal!V303","v":6.1770078769230782E-2},{"$f":"Geothermal!W303","v":5.6673147846153862E-2},{"$f":"Geothermal!X303","v":5.1576216923076942E-2},{"$f":"Geothermal!Y303","v":4.6479286000000002E-2},{"$f":"Geothermal!Z303","v":4.6479286000000002E-2},{"$f":"Geothermal!AA303","v":4.6479286000000002E-2},{"$f":"Geothermal!AB303","v":4.6479286000000002E-2},{"$f":"Geothermal!AC303","v":4.6479286000000002E-2},{"$f":"Geothermal!AD303","v":4.6479286000000002E-2},{"$f":"Geothermal!AE303","v":4.6479286000000002E-2},{"$f":"Geothermal!AF303","v":4.6479286000000002E-2},{"$f":"Geothermal!AG303","v":4.6479286000000002E-2},{"$f":"Geothermal!AH303","v":4.6479286000000002E-2},{"$f":"Geothermal!AI303","v":4.6479286000000002E-2},{"$f":"Geothermal!AJ303","v":4.6479286000000002E-2},{"$f":"Geothermal!AK303","v":4.6479286000000002E-2},{"$f":"Geothermal!AL303","v":4.6479286000000002E-2},{"$f":"Geothermal!AM303","v":4.6479286000000002E-2},{"$f":"Geothermal!AN303","v":4.6479286000000002E-2},{"$f":"Geothermal!AO303","v":4.6479286000000002E-2},{"$f":"Geothermal!AP303","v":4.6479286000000002E-2},{"$f":"Geothermal!AQ303","v":4.6479286000000002E-2},{"$f":"Geothermal!AR303","v":4.6479286000000002E-2},{"$f":"Geothermal!AS303","v":4.6479286000000002E-2}]
["RM3GeDeepEGy","RD","Mid",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L304","v":0.112739388},{"$f":"Geothermal!M304","v":0.11249861484615384},{"$f":"Geothermal!N304","v":0.11225784169230769},{"$f":"Geothermal!O304","v":0.11201706853846155},{"$f":"Geothermal!P304","v":0.11177629538461539},{"$f":"Geothermal!Q304","v":0.11153552223076924},{"$f":"Geothermal!R304","v":0.11129474907692308},{"$f":"Geothermal!S304","v":0.11105397592307693},{"$f":"Geothermal!T304","v":0.11081320276923078},{"$f":"Geothermal!U304","v":0.11057242961538462},{"$f":"Geothermal!V304","v":0.11033165646153847},{"$f":"Geothermal!W304","v":0.11009088330769232},{"$f":"Geothermal!X304","v":0.10985011015384616},{"$f":"Geothermal!Y304","v":0.109609337},{"$f":"Geothermal!Z304","v":0.109609337},{"$f":"Geothermal!AA304","v":0.109609337},{"$f":"Geothermal!AB304","v":0.109609337},{"$f":"Geothermal!AC304","v":0.109609337},{"$f":"Geothermal!AD304","v":0.109609337},{"$f":"Geothermal!AE304","v":0.109609337},{"$f":"Geothermal!AF304","v":0.109609337},{"$f":"Geothermal!AG304","v":0.109609337},{"$f":"Geothermal!AH304","v":0.109609337},{"$f":"Geothermal!AI304","v":0.109609337},{"$f":"Geothermal!AJ304","v":0.109609337},{"$f":"Geothermal!AK304","v":0.109609337},{"$f":"Geothermal!AL304","v":0.109609337},{"$f":"Geothermal!AM304","v":0.109609337},{"$f":"Geothermal!AN304","v":0.109609337},{"$f":"Geothermal!AO304","v":0.109609337},{"$f":"Geothermal!AP304","v":0.109609337},{"$f":"Geothermal!AQ304","v":0.109609337},{"$f":"Geothermal!AR304","v":0.109609337},{"$f":"Geothermal!AS304","v":0.109609337}]
["RC3GeDeepEGy","RD","Constant",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L305","v":0.112739388},{"$f":"Geothermal!M305","v":0.112739388},{"$f":"Geothermal!N305","v":0.112739388},{"$f":"Geothermal!O305","v":0.112739388},{"$f":"Geothermal!P305","v":0.112739388},{"$f":"Geothermal!Q305","v":0.112739388},{"$f":"Geothermal!R305","v":0.112739388},{"$f":"Geothermal!S305","v":0.112739388},{"$f":"Geothermal!T305","v":0.112739388},{"$f":"Geothermal!U305","v":0.112739388},{"$f":"Geothermal!V305","v":0.112739388},{"$f":"Geothermal!W305","v":0.112739388},{"$f":"Geothermal!X305","v":0.112739388},{"$f":"Geothermal!Y305","v":0.112739388},{"$f":"Geothermal!Z305","v":0.112739388},{"$f":"Geothermal!AA305","v":0.112739388},{"$f":"Geothermal!AB305","v":0.112739388},{"$f":"Geothermal!AC305","v":0.112739388},{"$f":"Geothermal!AD305","v":0.112739388},{"$f":"Geothermal!AE305","v":0.112739388},{"$f":"Geothermal!AF305","v":0.112739388},{"$f":"Geothermal!AG305","v":0.112739388},{"$f":"Geothermal!AH305","v":0.112739388},{"$f":"Geothermal!AI305","v":0.112739388},{"$f":"Geothermal!AJ305","v":0.112739388},{"$f":"Geothermal!AK305","v":0.112739388},{"$f":"Geothermal!AL305","v":0.112739388},{"$f":"Geothermal!AM305","v":0.112739388},{"$f":"Geothermal!AN305","v":0.112739388},{"$f":"Geothermal!AO305","v":0.112739388},{"$f":"Geothermal!AP305","v":0.112739388},{"$f":"Geothermal!AQ305","v":0.112739388},{"$f":"Geothermal!AR305","v":0.112739388},{"$f":"Geothermal!AS305","v":0.112739388}]
["RL3ConewAvgF","RD","Low",30,"Coal","newAvgCF",{"$f":"Coal!L460","v":5.2739388000000005E-2},{"$f":"Coal!M460","v":5.2739388000000005E-2},{"$f":"Coal!N460","v":5.2739388000000005E-2},{"$f":"Coal!O460","v":5.2739388000000005E-2},{"$f":"Coal!P460","v":5.2739388000000005E-2},{"$f":"Coal!Q460","v":5.2739388000000005E-2},{"$f":"Coal!R460","v":5.2739388000000005E-2},{"$f":"Coal!S460","v":5.2739388000000005E-2},{"$f":"Coal!T460","v":5.2739388000000005E-2},{"$f":"Coal!U460","v":5.2739388000000005E-2},{"$f":"Coal!V460","v":5.2739388000000005E-2},{"$f":"Coal!W460","v":5.2739388000000005E-2},{"$f":"Coal!X460","v":5.2739388000000005E-2},{"$f":"Coal!Y460","v":5.2739388000000005E-2},{"$f":"Coal!Z460","v":5.2739388000000005E-2},{"$f":"Coal!AA460","v":5.2739388000000005E-2},{"$f":"Coal!AB460","v":5.2739388000000005E-2},{"$f":"Coal!AC460","v":5.2739388000000005E-2},{"$f":"Coal!AD460","v":5.2739388000000005E-2},{"$f":"Coal!AE460","v":5.2739388000000005E-2},{"$f":"Coal!AF460","v":5.2739388000000005E-2},{"$f":"Coal!AG460","v":5.2739388000000005E-2},{"$f":"Coal!AH460","v":5.2739388000000005E-2},{"$f":"Coal!AI460","v":5.2739388000000005E-2},{"$f":"Coal!AJ460","v":5.2739388000000005E-2},{"$f":"Coal!AK460","v":5.2739388000000005E-2},{"$f":"Coal!AL460","v":5.2739388000000005E-2},{"$f":"Coal!AM460","v":5.2739388000000005E-2},{"$f":"Coal!AN460","v":5.2739388000000005E-2},{"$f":"Coal!AO460","v":5.2739388000000005E-2},{"$f":"Coal!AP460","v":5.2739388000000005E-2},{"$f":"Coal!AQ460","v":5.2739388000000005E-2},{"$f":"Coal!AR460","v":5.2739388000000005E-2},{"$f":"Coal!AS460","v":5.2739388000000005E-2}]
["RM3ConewAvgF","RD","Mid",30,"Coal","newAvgCF",{"$f":"Coal!L461","v":5.2739388000000005E-2},{"$f":"Coal!M461","v":5.2739388000000005E-2},{"$f":"Coal!N461","v":5.2739388000000005E-2},{"$f":"Coal!O461","v":5.2739388000000005E-2},{"$f":"Coal!P461","v":5.2739388000000005E-2},{"$f":"Coal!Q461","v":5.2739388000000005E-2},{"$f":"Coal!R461","v":5.2739388000000005E-2},{"$f":"Coal!S461","v":5.2739388000000005E-2},{"$f":"Coal!T461","v":5.2739388000000005E-2},{"$f":"Coal!U461","v":5.2739388000000005E-2},{"$f":"Coal!V461","v":5.2739388000000005E-2},{"$f":"Coal!W461","v":5.2739388000000005E-2},{"$f":"Coal!X461","v":5.2739388000000005E-2},{"$f":"Coal!Y461","v":5.2739388000000005E-2},{"$f":"Coal!Z461","v":5.2739388000000005E-2},{"$f":"Coal!AA461","v":5.2739388000000005E-2},{"$f":"Coal!AB461","v":5.2739388000000005E-2},{"$f":"Coal!AC461","v":5.2739388000000005E-2},{"$f":"Coal!AD461","v":5.2739388000000005E-2},{"$f":"Coal!AE461","v":5.2739388000000005E-2},{"$f":"Coal!AF461","v":5.2739388000000005E-2},{"$f":"Coal!AG461","v":5.2739388000000005E-2},{"$f":"Coal!AH461","v":5.2739388000000005E-2},{"$f":"Coal!AI461","v":5.2739388000000005E-2},{"$f":"Coal!AJ461","v":5.2739388000000005E-2},{"$f":"Coal!AK461","v":5.2739388000000005E-2},{"$f":"Coal!AL461","v":5.2739388000000005E-2},{"$f":"Coal!AM461","v":5.2739388000000005E-2},{"$f":"Coal!AN461","v":5.2739388000000005E-2},{"$f":"Coal!AO461","v":5.2739388000000005E-2},{"$f":"Coal!AP461","v":5.2739388000000005E-2},{"$f":"Coal!AQ461","v":5.2739388000000005E-2},{"$f":"Coal!AR461","v":5.2739388000000005E-2},{"$f":"Coal!AS461","v":5.2739388000000005E-2}]
["RC3ConewAvgF","RD","Constant",30,"Coal","newAvgCF",{"$f":"Coal!L462","v":5.2739388000000005E-2},{"$f":"Coal!M462","v":5.2739388000000005E-2},{"$f":"Coal!N462","v":5.2739388000000005E-2},{"$f":"Coal!O462","v":5.2739388000000005E-2},{"$f":"Coal!P462","v":5.2739388000000005E-2},{"$f":"Coal!Q462","v":5.2739388000000005E-2},{"$f":"Coal!R462","v":5.2739388000000005E-2},{"$f":"Coal!S462","v":5.2739388000000005E-2},{"$f":"Coal!T462","v":5.2739388000000005E-2},{"$f":"Coal!U462","v":5.2739388000000005E-2},{"$f":"Coal!V462","v":5.2739388000000005E-2},{"$f":"Coal!W462","v":5.2739388000000005E-2},{"$f":"Coal!X462","v":5.2739388000000005E-2},{"$f":"Coal!Y462","v":5.2739388000000005E-2},{"$f":"Coal!Z462","v":5.2739388000000005E-2},{"$f":"Coal!AA462","v":5.2739388000000005E-2},{"$f":"Coal!AB462","v":5.2739388000000005E-2},{"$f":"Coal!AC462","v":5.2739388000000005E-2},{"$f":"Coal!AD462","v":5.2739388000000005E-2},{"$f":"Coal!AE462","v":5.2739388000000005E-2},{"$f":"Coal!AF462","v":5.2739388000000005E-2},{"$f":"Coal!AG462","v":5.2739388000000005E-2},{"$f":"Coal!AH462","v":5.2739388000000005E-2},{"$f":"Coal!AI462","v":5.2739388000000005E-2},{"$f":"Coal!AJ462","v":5.2739388000000005E-2},{"$f":"Coal!AK462","v":5.2739388000000005E-2},{"$f":"Coal!AL462","v":5.2739388000000005E-2},{"$f":"Coal!AM462","v":5.2739388000000005E-2},{"$f":"Coal!AN462","v":5.2739388000000005E-2},{"$f":"Coal!AO462","v":5.2739388000000005E-2},{"$f":"Coal!AP462","v":5.2739388000000005E-2},{"$f":"Coal!AQ462","v":5.2739388000000005E-2},{"$f":"Coal!AR462","v":5.2739388000000005E-2},{"$f":"Coal!AS462","v":5.2739388000000005E-2}]
["RL3ConewHigF","RD","Low",30,"Coal","newHighCF",{"$f":"Coal!L463","v":5.2739388000000005E-2},{"$f":"Coal!M463","v":5.2739388000000005E-2},{"$f":"Coal!N463","v":5.2739388000000005E-2},{"$f":"Coal!O463","v":5.2739388000000005E-2},{"$f":"Coal!P463","v":5.2739388000000005E-2},{"$f":"Coal!Q463","v":5.2739388000000005E-2},{"$f":"Coal!R463","v":5.2739388000000005E-2},{"$f":"Coal!S463","v":5.2739388000000005E-2},{"$f":"Coal!T463","v":5.2739388000000005E-2},{"$f":"Coal!U463","v":5.2739388000000005E-2},{"$f":"Coal!V463","v":5.2739388000000005E-2},{"$f":"Coal!W463","v":5.2739388000000005E-2},{"$f":"Coal!X463","v":5.2739388000000005E-2},{"$f":"Coal!Y463","v":5.2739388000000005E-2},{"$f":"Coal!Z463","v":5.2739388000000005E-2},{"$f":"Coal!AA463","v":5.2739388000000005E-2},{"$f":"Coal!AB463","v":5.2739388000000005E-2},{"$f":"Coal!AC463","v":5.2739388000000005E-2},{"$f":"Coal!AD463","v":5.2739388000000005E-2},{"$f":"Coal!AE463","v":5.2739388000000005E-2},{"$f":"Coal!AF463","v":5.2739388000000005E-2},{"$f":"Coal!AG463","v":5.2739388000000005E-2},{"$f":"Coal!AH463","v":5.2739388000000005E-2},{"$f":"Coal!AI463","v":5.2739388000000005E-2},{"$f":"Coal!AJ463","v":5.2739388000000005E-2},{"$f":"Coal!AK463","v":5.2739388000000005E-2},{"$f":"Coal!AL463","v":5.2739388000000005E-2},{"$f":"Coal!AM463","v":5.2739388000000005E-2},{"$f":"Coal!AN463","v":5.2739388000000005E-2},{"$f":"Coal!AO463","v":5.2739388000000005E-2},{"$f":"Coal!AP463","v":5.2739388000000005E-2},{"$f":"Coal!AQ463","v":5.2739388000000005E-2},{"$f":"Coal!AR463","v":5.2739388000000005E-2},{"$f":"Coal!AS463","v":5.2739388000000005E-2}]
["RM3ConewHigF","RD","Mid",30,"Coal","newHighCF",{"$f":"Coal!L464","v":5.2739388000000005E-2},{"$f":"Coal!M464","v":5.2739388000000005E-2},{"$f":"Coal!N464","v":5.2739388000000005E-2},{"$f":"Coal!O464","v":5.2739388000000005E-2},{"$f":"Coal!P464","v":5.2739388000000005E-2},{"$f":"Coal!Q464","v":5.2739388000000005E-2},{"$f":"Coal!R464","v":5.2739388000000005E-2},{"$f":"Coal!S464","v":5.2739388000000005E-2},{"$f":"Coal!T464","v":5.2739388000000005E-2},{"$f":"Coal!U464","v":5.2739388000000005E-2},{"$f":"Coal!V464","v":5.2739388000000005E-2},{"$f":"Coal!W464","v":5.2739388000000005E-2},{"$f":"Coal!X464","v":5.2739388000000005E-2},{"$f":"Coal!Y464","v":5.2739388000000005E-2},{"$f":"Coal!Z464","v":5.2739388000000005E-2},{"$f":"Coal!AA464","v":5.2739388000000005E-2},{"$f":"Coal!AB464","v":5.2739388000000005E-2},{"$f":"Coal!AC464","v":5.2739388000000005E-2},{"$f":"Coal!AD464","v":5.2739388000000005E-2},{"$f":"Coal!AE464","v":5.2739388000000005E-2},{"$f":"Coal!AF464","v":5.2739388000000005E-2},{"$f":"Coal!AG464","v":5.2739388000000005E-2},{"$f":"Coal!AH464","v":5.2739388000000005E-2},{"$f":"Coal!AI464","v":5.2739388000000005E-2},{"$f":"Coal!AJ464","v":5.2739388000000005E-2},{"$f":"Coal!AK464","v":5.2739388000000005E-2},{"$f":"Coal!AL464","v":5.2739388000000005E-2},{"$f":"Coal!AM464","v":5.2739388000000005E-2},{"$f":"Coal!AN464","v":5.2739388000000005E-2},{"$f":"Coal!AO464","v":5.2739388000000005E-2},{"$f":"Coal!AP464","v":5.2739388000000005E-2},{"$f":"Coal!AQ464","v":5.2739388000000005E-2},{"$f":"Coal!AR464","v":5.2739388000000005E-2},{"$f":"Coal!AS464","v":5.2739388000000005E-2}]
["RC3ConewHigF","RD","Constant",30,"Coal","newHighCF",{"$f":"Coal!L465","v":5.2739388000000005E-2},{"$f":"Coal!M465","v":5.2739388000000005E-2},{"$f":"Coal!N465","v":5.2739388000000005E-2},{"$f":"Coal!O465","v":5.2739388000000005E-2},{"$f":"Coal!P465","v":5.2739388000000005E-2},{"$f":"Coal!Q465","v":5.2739388000000005E-2},{"$f":"Coal!R465","v":5.2739388000000005E-2},{"$f":"Coal!S465","v":5.2739388000000005E-2},{"$f":"Coal!T465","v":5.2739388000000005E-2},{"$f":"Coal!U465","v":5.2739388000000005E-2},{"$f":"Coal!V465","v":5.2739388000000005E-2},{"$f":"Coal!W465","v":5.2739388000000005E-2},{"$f":"Coal!X465","v":5.2739388000000005E-2},{"$f":"Coal!Y465","v":5.2739388000000005E-2},{"$f":"Coal!Z465","v":5.2739388000000005E-2},{"$f":"Coal!AA465","v":5.2739388000000005E-2},{"$f":"Coal!AB465","v":5.2739388000000005E-2},{"$f":"Coal!AC465","v":5.2739388000000005E-2},{"$f":"Coal!AD465","v":5.2739388000000005E-2},{"$f":"Coal!AE465","v":5.2739388000000005E-2},{"$f":"Coal!AF465","v":5.2739388000000005E-2},{"$f":"Coal!AG465","v":5.2739388000000005E-2},{"$f":"Coal!AH465","v":5.2739388000000005E-2},{"$f":"Coal!AI465","v":5.2739388000000005E-2},{"$f":"Coal!AJ465","v":5.2739388000000005E-2},{"$f":"Coal!AK465","v":5.2739388000000005E-2},{"$f":"Coal!AL465","v":5.2739388000000005E-2},{"$f":"Coal!AM465","v":5.2739388000000005E-2},{"$f":"Coal!AN465","v":5.2739388000000005E-2},{"$f":"Coal!AO465","v":5.2739388000000005E-2},{"$f":"Coal!AP465","v":5.2739388000000005E-2},{"$f":"Coal!AQ465","v":5.2739388000000005E-2},{"$f":"Coal!AR465","v":5.2739388000000005E-2},{"$f":"Coal!AS465","v":5.2739388000000005E-2}]
["RL3CoIGCCAvF","RD","Low",30,"Coal","IGCCAvgCF",{"$f":"Coal!L466","v":5.2739388000000005E-2},{"$f":"Coal!M466","v":5.2739388000000005E-2},{"$f":"Coal!N466","v":5.2739388000000005E-2},{"$f":"Coal!O466","v":5.2739388000000005E-2},{"$f":"Coal!P466","v":5.2739388000000005E-2},{"$f":"Coal!Q466","v":5.2739388000000005E-2},{"$f":"Coal!R466","v":5.2739388000000005E-2},{"$f":"Coal!S466","v":5.2739388000000005E-2},{"$f":"Coal!T466","v":5.2739388000000005E-2},{"$f":"Coal!U466","v":5.2739388000000005E-2},{"$f":"Coal!V466","v":5.2739388000000005E-2},{"$f":"Coal!W466","v":5.2739388000000005E-2},{"$f":"Coal!X466","v":5.2739388000000005E-2},{"$f":"Coal!Y466","v":5.2739388000000005E-2},{"$f":"Coal!Z466","v":5.2739388000000005E-2},{"$f":"Coal!AA466","v":5.2739388000000005E-2},{"$f":"Coal!AB466","v":5.2739388000000005E-2},{"$f":"Coal!AC466","v":5.2739388000000005E-2},{"$f":"Coal!AD466","v":5.2739388000000005E-2},{"$f":"Coal!AE466","v":5.2739388000000005E-2},{"$f":"Coal!AF466","v":5.2739388000000005E-2},{"$f":"Coal!AG466","v":5.2739388000000005E-2},{"$f":"Coal!AH466","v":5.2739388000000005E-2},{"$f":"Coal!AI466","v":5.2739388000000005E-2},{"$f":"Coal!AJ466","v":5.2739388000000005E-2},{"$f":"Coal!AK466","v":5.2739388000000005E-2},{"$f":"Coal!AL466","v":5.2739388000000005E-2},{"$f":"Coal!AM466","v":5.2739388000000005E-2},{"$f":"Coal!AN466","v":5.2739388000000005E-2},{"$f":"Coal!AO466","v":5.2739388000000005E-2},{"$f":"Coal!AP466","v":5.2739388000000005E-2},{"$f":"Coal!AQ466","v":5.2739388000000005E-2},{"$f":"Coal!AR466","v":5.2739388000000005E-2},{"$f":"Coal!AS466","v":5.2739388000000005E-2}]
["RM3CoIGCCAvF","RD","Mid",30,"Coal","IGCCAvgCF",{"$f":"Coal!L467","v":5.2739388000000005E-2},{"$f":"Coal!M467","v":5.2739388000000005E-2},{"$f":"Coal!N467","v":5.2739388000000005E-2},{"$f":"Coal!O467","v":5.2739388000000005E-2},{"$f":"Coal!P467","v":5.2739388000000005E-2},{"$f":"Coal!Q467","v":5.2739388000000005E-2},{"$f":"Coal!R467","v":5.2739388000000005E-2},{"$f":"Coal!S467","v":5.2739388000000005E-2},{"$f":"Coal!T467","v":5.2739388000000005E-2},{"$f":"Coal!U467","v":5.2739388000000005E-2},{"$f":"Coal!V467","v":5.2739388000000005E-2},{"$f":"Coal!W467","v":5.2739388000000005E-2},{"$f":"Coal!X467","v":5.2739388000000005E-2},{"$f":"Coal!Y467","v":5.2739388000000005E-2},{"$f":"Coal!Z467","v":5.2739388000000005E-2},{"$f":"Coal!AA467","v":5.2739388000000005E-2},{"$f":"Coal!AB467","v":5.2739388000000005E-2},{"$f":"Coal!AC467","v":5.2739388000000005E-2},{"$f":"Coal!AD467","v":5.2739388000000005E-2},{"$f":"Coal!AE467","v":5.2739388000000005E-2},{"$f":"Coal!AF467","v":5.2739388000000005E-2},{"$f":"Coal!AG467","v":5.2739388000000005E-2},{"$f":"Coal!AH467","v":5.2739388000000005E-2},{"$f":"Coal!AI467","v":5.2739388000000005E-2},{"$f":"Coal!AJ467","v":5.2739388000000005E-2},{"$f":"Coal!AK467","v":5.2739388000000005E-2},{"$f":"Coal!AL467","v":5.2739388000000005E-2},{"$f":"Coal!AM467","v":5.2739388000000005E-2},{"$f":"Coal!AN467","v":5.2739388000000005E-2},{"$f":"Coal!AO467","v":5.2739388000000005E-2},{"$f":"Coal!AP467","v":5.2739388000000005E-2},{"$f":"Coal!AQ467","v":5.2739388000000005E-2},{"$f":"Coal!AR467","v":5.2739388000000005E-2},{"$f":"Coal!AS467","v":5.2739388000000005E-2}]
["RC3CoIGCCAvF","RD","Constant",30,"Coal","IGCCAvgCF",{"$f":"Coal!L468","v":5.2739388000000005E-2},{"$f":"Coal!M468","v":5.2739388000000005E-2},{"$f":"Coal!N468","v":5.2739388000000005E-2},{"$f":"Coal!O468","v":5.2739388000000005E-2},{"$f":"Coal!P468","v":5.2739388000000005E-2},{"$f":"Coal!Q468","v":5.2739388000000005E-2},{"$f":"Coal!R468","v":5.2739388000000005E-2},{"$f":"Coal!S468","v":5.2739388000000005E-2},{"$f":"Coal!T468","v":5.2739388000000005E-2},{"$f":"Coal!U468","v":5.2739388000000005E-2},{"$f":"Coal!V468","v":5.2739388000000005E-2},{"$f":"Coal!W468","v":5.2739388000000005E-2},{"$f":"Coal!X468","v":5.2739388000000005E-2},{"$f":"Coal!Y468","v":5.2739388000000005E-2},{"$f":"Coal!Z468","v":5.2739388000000005E-2},{"$f":"Coal!AA468","v":5.2739388000000005E-2},{"$f":"Coal!AB468","v":5.2739388000000005E-2},{"$f":"Coal!AC468","v":5.2739388000000005E-2},{"$f":"Coal!AD468","v":5.2739388000000005E-2},{"$f":"Coal!AE468","v":5.2739388000000005E-2},{"$f":"Coal!AF468","v":5.2739388000000005E-2},{"$f":"Coal!AG468","v":5.2739388000000005E-2},{"$f":"Coal!AH468","v":5.2739388000000005E-2},{"$f":"Coal!AI468","v":5.2739388000000005E-2},{"$f":"Coal!AJ468","v":5.2739388000000005E-2},{"$f":"Coal!AK468","v":5.2739388000000005E-2},{"$f":"Coal!AL468","v":5.2739388000000005E-2},{"$f":"Coal!AM468","v":5.2739388000000005E-2},{"$f":"Coal!AN468","v":5.2739388000000005E-2},{"$f":"Coal!AO468","v":5.2739388000000005E-2},{"$f":"Coal!AP468","v":5.2739388000000005E-2},{"$f":"Coal!AQ468","v":5.2739388000000005E-2},{"$f":"Coal!AR468","v":5.2739388000000005E-2},{"$f":"Coal!AS468","v":5.2739388000000005E-2}]
["RL3CoIGCCHiF","RD","Low",30,"Coal","IGCCHighCF",{"$f":"Coal!L469","v":5.2739388000000005E-2},{"$f":"Coal!M469","v":5.2739388000000005E-2},{"$f":"Coal!N469","v":5.2739388000000005E-2},{"$f":"Coal!O469","v":5.2739388000000005E-2},{"$f":"Coal!P469","v":5.2739388000000005E-2},{"$f":"Coal!Q469","v":5.2739388000000005E-2},{"$f":"Coal!R469","v":5.2739388000000005E-2},{"$f":"Coal!S469","v":5.2739388000000005E-2},{"$f":"Coal!T469","v":5.2739388000000005E-2},{"$f":"Coal!U469","v":5.2739388000000005E-2},{"$f":"Coal!V469","v":5.2739388000000005E-2},{"$f":"Coal!W469","v":5.2739388000000005E-2},{"$f":"Coal!X469","v":5.2739388000000005E-2},{"$f":"Coal!Y469","v":5.2739388000000005E-2},{"$f":"Coal!Z469","v":5.2739388000000005E-2},{"$f":"Coal!AA469","v":5.2739388000000005E-2},{"$f":"Coal!AB469","v":5.2739388000000005E-2},{"$f":"Coal!AC469","v":5.2739388000000005E-2},{"$f":"Coal!AD469","v":5.2739388000000005E-2},{"$f":"Coal!AE469","v":5.2739388000000005E-2},{"$f":"Coal!AF469","v":5.2739388000000005E-2},{"$f":"Coal!AG469","v":5.2739388000000005E-2},{"$f":"Coal!AH469","v":5.2739388000000005E-2},{"$f":"Coal!AI469","v":5.2739388000000005E-2},{"$f":"Coal!AJ469","v":5.2739388000000005E-2},{"$f":"Coal!AK469","v":5.2739388000000005E-2},{"$f":"Coal!AL469","v":5.2739388000000005E-2},{"$f":"Coal!AM469","v":5.2739388000000005E-2},{"$f":"Coal!AN469","v":5.2739388000000005E-2},{"$f":"Coal!AO469","v":5.2739388000000005E-2},{"$f":"Coal!AP469","v":5.2739388000000005E-2},{"$f":"Coal!AQ469","v":5.2739388000000005E-2},{"$f":"Coal!AR469","v":5.2739388000000005E-2},{"$f":"Coal!AS469","v":5.2739388000000005E-2}]
["RM3CoIGCCHiF","RD","Mid",30,"Coal","IGCCHighCF",{"$f":"Coal!L470","v":5.2739388000000005E-2},{"$f":"Coal!M470","v":5.2739388000000005E-2},{"$f":"Coal!N470","v":5.2739388000000005E-2},{"$f":"Coal!O470","v":5.2739388000000005E-2},{"$f":"Coal!P470","v":5.2739388000000005E-2},{"$f":"Coal!Q470","v":5.2739388000000005E-2},{"$f":"Coal!R470","v":5.2739388000000005E-2},{"$f":"Coal!S470","v":5.2739388000000005E-2},{"$f":"Coal!T470","v":5.2739388000000005E-2},{"$f":"Coal!U470","v":5.2739388000000005E-2},{"$f":"Coal!V470","v":5.2739388000000005E-2},{"$f":"Coal!W470","v":5.2739388000000005E-2},{"$f":"Coal!X470","v":5.2739388000000005E-2},{"$f":"Coal!Y470","v":5.2739388000000005E-2},{"$f":"Coal!Z470","v":5.2739388000000005E-2},{"$f":"Coal!AA470","v":5.2739388000000005E-2},{"$f":"Coal!AB470","v":5.2739388000000005E-2},{"$f":"Coal!AC470","v":5.2739388000000005E-2},{"$f":"Coal!AD470","v":5.2739388000000005E-2},{"$f":"Coal!AE470","v":5.2739388000000005E-2},{"$f":"Coal!AF470","v":5.2739388000000005E-2},{"$f":"Coal!AG470","v":5.2739388000000005E-2},{"$f":"Coal!AH470","v":5.2739388000000005E-2},{"$f":"Coal!AI470","v":5.2739388000000005E-2},{"$f":"Coal!AJ470","v":5.2739388000000005E-2},{"$f":"Coal!AK470","v":5.2739388000000005E-2},{"$f":"Coal!AL470","v":5.2739388000000005E-2},{"$f":"Coal!AM470","v":5.2739388000000005E-2},{"$f":"Coal!AN470","v":5.2739388000000005E-2},{"$f":"Coal!AO470","v":5.2739388000000005E-2},{"$f":"Coal!AP470","v":5.2739388000000005E-2},{"$f":"Coal!AQ470","v":5.2739388000000005E-2},{"$f":"Coal!AR470","v":5.2739388000000005E-2},{"$f":"Coal!AS470","v":5.2739388000000005E-2}]
["RC3CoIGCCHiF","RD","Constant",30,"Coal","IGCCHighCF",{"$f":"Coal!L471","v":5.2739388000000005E-2},{"$f":"Coal!M471","v":5.2739388000000005E-2},{"$f":"Coal!N471","v":5.2739388000000005E-2},{"$f":"Coal!O471","v":5.2739388000000005E-2},{"$f":"Coal!P471","v":5.2739388000000005E-2},{"$f":"Coal!Q471","v":5.2739388000000005E-2},{"$f":"Coal!R471","v":5.2739388000000005E-2},{"$f":"Coal!S471","v":5.2739388000000005E-2},{"$f":"Coal!T471","v":5.2739388000000005E-2},{"$f":"Coal!U471","v":5.2739388000000005E-2},{"$f":"Coal!V471","v":5.2739388000000005E-2},{"$f":"Coal!W471","v":5.2739388000000005E-2},{"$f":"Coal!X471","v":5.2739388000000005E-2},{"$f":"Coal!Y471","v":5.2739388000000005E-2},{"$f":"Coal!Z471","v":5.2739388000000005E-2},{"$f":"Coal!AA471","v":5.2739388000000005E-2},{"$f":"Coal!AB471","v":5.2739388000000005E-2},{"$f":"Coal!AC471","v":5.2739388000000005E-2},{"$f":"Coal!AD471","v":5.2739388000000005E-2},{"$f":"Coal!AE471","v":5.2739388000000005E-2},{"$f":"Coal!AF471","v":5.2739388000000005E-2},{"$f":"Coal!AG471","v":5.2739388000000005E-2},{"$f":"Coal!AH471","v":5.2739388000000005E-2},{"$f":"Coal!AI471","v":5.2739388000000005E-2},{"$f":"Coal!AJ471","v":5.2739388000000005E-2},{"$f":"Coal!AK471","v":5.2739388000000005E-2},{"$f":"Coal!AL471","v":5.2739388000000005E-2},{"$f":"Coal!AM471","v":5.2739388000000005E-2},{"$f":"Coal!AN471","v":5.2739388000000005E-2},{"$f":"Coal!AO471","v":5.2739388000000005E-2},{"$f":"Coal!AP471","v":5.2739388000000005E-2},{"$f":"Coal!AQ471","v":5.2739388000000005E-2},{"$f":"Coal!AR471","v":5.2739388000000005E-2},{"$f":"Coal!AS471","v":5.2739388000000005E-2}]
["RL3CoCCS30AF","RD","Low",30,"Coal","CCS30AvgCF",{"$f":"Coal!L472","v":5.2739388000000005E-2},{"$f":"Coal!M472","v":5.2739388000000005E-2},{"$f":"Coal!N472","v":5.2739388000000005E-2},{"$f":"Coal!O472","v":5.2739388000000005E-2},{"$f":"Coal!P472","v":5.2739388000000005E-2},{"$f":"Coal!Q472","v":5.2739388000000005E-2},{"$f":"Coal!R472","v":5.2739388000000005E-2},{"$f":"Coal!S472","v":5.2739388000000005E-2},{"$f":"Coal!T472","v":5.2739388000000005E-2},{"$f":"Coal!U472","v":5.2739388000000005E-2},{"$f":"Coal!V472","v":5.2739388000000005E-2},{"$f":"Coal!W472","v":5.2739388000000005E-2},{"$f":"Coal!X472","v":5.2739388000000005E-2},{"$f":"Coal!Y472","v":5.2739388000000005E-2},{"$f":"Coal!Z472","v":5.2739388000000005E-2},{"$f":"Coal!AA472","v":5.2739388000000005E-2},{"$f":"Coal!AB472","v":5.2739388000000005E-2},{"$f":"Coal!AC472","v":5.2739388000000005E-2},{"$f":"Coal!AD472","v":5.2739388000000005E-2},{"$f":"Coal!AE472","v":5.2739388000000005E-2},{"$f":"Coal!AF472","v":5.2739388000000005E-2},{"$f":"Coal!AG472","v":5.2739388000000005E-2},{"$f":"Coal!AH472","v":5.2739388000000005E-2},{"$f":"Coal!AI472","v":5.2739388000000005E-2},{"$f":"Coal!AJ472","v":5.2739388000000005E-2},{"$f":"Coal!AK472","v":5.2739388000000005E-2},{"$f":"Coal!AL472","v":5.2739388000000005E-2},{"$f":"Coal!AM472","v":5.2739388000000005E-2},{"$f":"Coal!AN472","v":5.2739388000000005E-2},{"$f":"Coal!AO472","v":5.2739388000000005E-2},{"$f":"Coal!AP472","v":5.2739388000000005E-2},{"$f":"Coal!AQ472","v":5.2739388000000005E-2},{"$f":"Coal!AR472","v":5.2739388000000005E-2},{"$f":"Coal!AS472","v":5.2739388000000005E-2}]
["RM3CoCCS30AF","RD","Mid",30,"Coal","CCS30AvgCF",{"$f":"Coal!L473","v":5.2739388000000005E-2},{"$f":"Coal!M473","v":5.2739388000000005E-2},{"$f":"Coal!N473","v":5.2739388000000005E-2},{"$f":"Coal!O473","v":5.2739388000000005E-2},{"$f":"Coal!P473","v":5.2739388000000005E-2},{"$f":"Coal!Q473","v":5.2739388000000005E-2},{"$f":"Coal!R473","v":5.2739388000000005E-2},{"$f":"Coal!S473","v":5.2739388000000005E-2},{"$f":"Coal!T473","v":5.2739388000000005E-2},{"$f":"Coal!U473","v":5.2739388000000005E-2},{"$f":"Coal!V473","v":5.2739388000000005E-2},{"$f":"Coal!W473","v":5.2739388000000005E-2},{"$f":"Coal!X473","v":5.2739388000000005E-2},{"$f":"Coal!Y473","v":5.2739388000000005E-2},{"$f":"Coal!Z473","v":5.2739388000000005E-2},{"$f":"Coal!AA473","v":5.2739388000000005E-2},{"$f":"Coal!AB473","v":5.2739388000000005E-2},{"$f":"Coal!AC473","v":5.2739388000000005E-2},{"$f":"Coal!AD473","v":5.2739388000000005E-2},{"$f":"Coal!AE473","v":5.2739388000000005E-2},{"$f":"Coal!AF473","v":5.2739388000000005E-2},{"$f":"Coal!AG473","v":5.2739388000000005E-2},{"$f":"Coal!AH473","v":5.2739388000000005E-2},{"$f":"Coal!AI473","v":5.2739388000000005E-2},{"$f":"Coal!AJ473","v":5.2739388000000005E-2},{"$f":"Coal!AK473","v":5.2739388000000005E-2},{"$f":"Coal!AL473","v":5.2739388000000005E-2},{"$f":"Coal!AM473","v":5.2739388000000005E-2},{"$f":"Coal!AN473","v":5.2739388000000005E-2},{"$f":"Coal!AO473","v":5.2739388000000005E-2},{"$f":"Coal!AP473","v":5.2739388000000005E-2},{"$f":"Coal!AQ473","v":5.2739388000000005E-2},{"$f":"Coal!AR473","v":5.2739388000000005E-2},{"$f":"Coal!AS473","v":5.2739388000000005E-2}]
["RC3CoCCS30AF","RD","Constant",30,"Coal","CCS30AvgCF",{"$f":"Coal!L474","v":5.2739388000000005E-2},{"$f":"Coal!M474","v":5.2739388000000005E-2},{"$f":"Coal!N474","v":5.2739388000000005E-2},{"$f":"Coal!O474","v":5.2739388000000005E-2},{"$f":"Coal!P474","v":5.2739388000000005E-2},{"$f":"Coal!Q474","v":5.2739388000000005E-2},{"$f":"Coal!R474","v":5.2739388000000005E-2},{"$f":"Coal!S474","v":5.2739388000000005E-2},{"$f":"Coal!T474","v":5.2739388000000005E-2},{"$f":"Coal!U474","v":5.2739388000000005E-2},{"$f":"Coal!V474","v":5.2739388000000005E-2},{"$f":"Coal!W474","v":5.2739388000000005E-2},{"$f":"Coal!X474","v":5.2739388000000005E-2},{"$f":"Coal!Y474","v":5.2739388000000005E-2},{"$f":"Coal!Z474","v":5.2739388000000005E-2},{"$f":"Coal!AA474","v":5.2739388000000005E-2},{"$f":"Coal!AB474","v":5.2739388000000005E-2},{"$f":"Coal!AC474","v":5.2739388000000005E-2},{"$f":"Coal!AD474","v":5.2739388000000005E-2},{"$f":"Coal!AE474","v":5.2739388000000005E-2},{"$f":"Coal!AF474","v":5.2739388000000005E-2},{"$f":"Coal!AG474","v":5.2739388000000005E-2},{"$f":"Coal!AH474","v":5.2739388000000005E-2},{"$f":"Coal!AI474","v":5.2739388000000005E-2},{"$f":"Coal!AJ474","v":5.2739388000000005E-2},{"$f":"Coal!AK474","v":5.2739388000000005E-2},{"$f":"Coal!AL474","v":5.2739388000000005E-2},{"$f":"Coal!AM474","v":5.2739388000000005E-2},{"$f":"Coal!AN474","v":5.2739388000000005E-2},{"$f":"Coal!AO474","v":5.2739388000000005E-2},{"$f":"Coal!AP474","v":5.2739388000000005E-2},{"$f":"Coal!AQ474","v":5.2739388000000005E-2},{"$f":"Coal!AR474","v":5.2739388000000005E-2},{"$f":"Coal!AS474","v":5.2739388000000005E-2}]
["RL3CoCCS90AF","RD","Low",30,"Coal","CCS90AvgCF",{"$f":"Coal!L475","v":5.2739388000000005E-2},{"$f":"Coal!M475","v":5.2739388000000005E-2},{"$f":"Coal!N475","v":5.2739388000000005E-2},{"$f":"Coal!O475","v":5.2739388000000005E-2},{"$f":"Coal!P475","v":5.2739388000000005E-2},{"$f":"Coal!Q475","v":5.2739388000000005E-2},{"$f":"Coal!R475","v":5.2739388000000005E-2},{"$f":"Coal!S475","v":5.2739388000000005E-2},{"$f":"Coal!T475","v":5.2739388000000005E-2},{"$f":"Coal!U475","v":5.2739388000000005E-2},{"$f":"Coal!V475","v":5.2739388000000005E-2},{"$f":"Coal!W475","v":5.2739388000000005E-2},{"$f":"Coal!X475","v":5.2739388000000005E-2},{"$f":"Coal!Y475","v":5.2739388000000005E-2},{"$f":"Coal!Z475","v":5.2739388000000005E-2},{"$f":"Coal!AA475","v":5.2739388000000005E-2},{"$f":"Coal!AB475","v":5.2739388000000005E-2},{"$f":"Coal!AC475","v":5.2739388000000005E-2},{"$f":"Coal!AD475","v":5.2739388000000005E-2},{"$f":"Coal!AE475","v":5.2739388000000005E-2},{"$f":"Coal!AF475","v":5.2739388000000005E-2},{"$f":"Coal!AG475","v":5.2739388000000005E-2},{"$f":"Coal!AH475","v":5.2739388000000005E-2},{"$f":"Coal!AI475","v":5.2739388000000005E-2},{"$f":"Coal!AJ475","v":5.2739388000000005E-2},{"$f":"Coal!AK475","v":5.2739388000000005E-2},{"$f":"Coal!AL475","v":5.2739388000000005E-2},{"$f":"Coal!AM475","v":5.2739388000000005E-2},{"$f":"Coal!AN475","v":5.2739388000000005E-2},{"$f":"Coal!AO475","v":5.2739388000000005E-2},{"$f":"Coal!AP475","v":5.2739388000000005E-2},{"$f":"Coal!AQ475","v":5.2739388000000005E-2},{"$f":"Coal!AR475","v":5.2739388000000005E-2},{"$f":"Coal!AS475","v":5.2739388000000005E-2}]
["RM3CoCCS90AF","RD","Mid",30,"Coal","CCS90AvgCF",{"$f":"Coal!L476","v":5.2739388000000005E-2},{"$f":"Coal!M476","v":5.2739388000000005E-2},{"$f":"Coal!N476","v":5.2739388000000005E-2},{"$f":"Coal!O476","v":5.2739388000000005E-2},{"$f":"Coal!P476","v":5.2739388000000005E-2},{"$f":"Coal!Q476","v":5.2739388000000005E-2},{"$f":"Coal!R476","v":5.2739388000000005E-2},{"$f":"Coal!S476","v":5.2739388000000005E-2},{"$f":"Coal!T476","v":5.2739388000000005E-2},{"$f":"Coal!U476","v":5.2739388000000005E-2},{"$f":"Coal!V476","v":5.2739388000000005E-2},{"$f":"Coal!W476","v":5.2739388000000005E-2},{"$f":"Coal!X476","v":5.2739388000000005E-2},{"$f":"Coal!Y476","v":5.2739388000000005E-2},{"$f":"Coal!Z476","v":5.2739388000000005E-2},{"$f":"Coal!AA476","v":5.2739388000000005E-2},{"$f":"Coal!AB476","v":5.2739388000000005E-2},{"$f":"Coal!AC476","v":5.2739388000000005E-2},{"$f":"Coal!AD476","v":5.2739388000000005E-2},{"$f":"Coal!AE476","v":5.2739388000000005E-2},{"$f":"Coal!AF476","v":5.2739388000000005E-2},{"$f":"Coal!AG476","v":5.2739388000000005E-2},{"$f":"Coal!AH476","v":5.2739388000000005E-2},{"$f":"Coal!AI476","v":5.2739388000000005E-2},{"$f":"Coal!AJ476","v":5.2739388000000005E-2},{"$f":"Coal!AK476","v":5.2739388000000005E-2},{"$f":"Coal!AL476","v":5.2739388000000005E-2},{"$f":"Coal!AM476","v":5.2739388000000005E-2},{"$f":"Coal!AN476","v":5.2739388000000005E-2},{"$f":"Coal!AO476","v":5.2739388000000005E-2},{"$f":"Coal!AP476","v":5.2739388000000005E-2},{"$f":"Coal!AQ476","v":5.2739388000000005E-2},{"$f":"Coal!AR476","v":5.2739388000000005E-2},{"$f":"Coal!AS476","v":5.2739388000000005E-2}]
["RC3CoCCS90AF","RD","Constant",30,"Coal","CCS90AvgCF",{"$f":"Coal!L477","v":5.2739388000000005E-2},{"$f":"Coal!M477","v":5.2739388000000005E-2},{"$f":"Coal!N477","v":5.2739388000000005E-2},{"$f":"Coal!O477","v":5.2739388000000005E-2},{"$f":"Coal!P477","v":5.2739388000000005E-2},{"$f":"Coal!Q477","v":5.2739388000000005E-2},{"$f":"Coal!R477","v":5.2739388000000005E-2},{"$f":"Coal!S477","v":5.2739388000000005E-2},{"$f":"Coal!T477","v":5.2739388000000005E-2},{"$f":"Coal!U477","v":5.2739388000000005E-2},{"$f":"Coal!V477","v":5.2739388000000005E-2},{"$f":"Coal!W477","v":5.2739388000000005E-2},{"$f":"Coal!X477","v":5.2739388000000005E-2},{"$f":"Coal!Y477","v":5.2739388000000005E-2},{"$f":"Coal!Z477","v":5.2739388000000005E-2},{"$f":"Coal!AA477","v":5.2739388000000005E-2},{"$f":"Coal!AB477","v":5.2739388000000005E-2},{"$f":"Coal!AC477","v":5.2739388000000005E-2},{"$f":"Coal!AD477","v":5.2739388000000005E-2},{"$f":"Coal!AE477","v":5.2739388000000005E-2},{"$f":"Coal!AF477","v":5.2739388000000005E-2},{"$f":"Coal!AG477","v":5.2739388000000005E-2},{"$f":"Coal!AH477","v":5.2739388000000005E-2},{"$f":"Coal!AI477","v":5.2739388000000005E-2},{"$f":"Coal!AJ477","v":5.2739388000000005E-2},{"$f":"Coal!AK477","v":5.2739388000000005E-2},{"$f":"Coal!AL477","v":5.2739388000000005E-2},{"$f":"Coal!AM477","v":5.2739388000000005E-2},{"$f":"Coal!AN477","v":5.2739388000000005E-2},{"$f":"Coal!AO477","v":5.2739388000000005E-2},{"$f":"Coal!AP477","v":5.2739388000000005E-2},{"$f":"Coal!AQ477","v":5.2739388000000005E-2},{"$f":"Coal!AR477","v":5.2739388000000005E-2},{"$f":"Coal!AS477","v":5.2739388000000005E-2}]
["RL3CoCCS30HF","RD","Low",30,"Coal","CCS30HighCF",{"$f":"Coal!L478","v":5.2739388000000005E-2},{"$f":"Coal!M478","v":5.2739388000000005E-2},{"$f":"Coal!N478","v":5.2739388000000005E-2},{"$f":"Coal!O478","v":5.2739388000000005E-2},{"$f":"Coal!P478","v":5.2739388000000005E-2},{"$f":"Coal!Q478","v":5.2739388000000005E-2},{"$f":"Coal!R478","v":5.2739388000000005E-2},{"$f":"Coal!S478","v":5.2739388000000005E-2},{"$f":"Coal!T478","v":5.2739388000000005E-2},{"$f":"Coal!U478","v":5.2739388000000005E-2},{"$f":"Coal!V478","v":5.2739388000000005E-2},{"$f":"Coal!W478","v":5.2739388000000005E-2},{"$f":"Coal!X478","v":5.2739388000000005E-2},{"$f":"Coal!Y478","v":5.2739388000000005E-2},{"$f":"Coal!Z478","v":5.2739388000000005E-2},{"$f":"Coal!AA478","v":5.2739388000000005E-2},{"$f":"Coal!AB478","v":5.2739388000000005E-2},{"$f":"Coal!AC478","v":5.2739388000000005E-2},{"$f":"Coal!AD478","v":5.2739388000000005E-2},{"$f":"Coal!AE478","v":5.2739388000000005E-2},{"$f":"Coal!AF478","v":5.2739388000000005E-2},{"$f":"Coal!AG478","v":5.2739388000000005E-2},{"$f":"Coal!AH478","v":5.2739388000000005E-2},{"$f":"Coal!AI478","v":5.2739388000000005E-2},{"$f":"Coal!AJ478","v":5.2739388000000005E-2},{"$f":"Coal!AK478","v":5.2739388000000005E-2},{"$f":"Coal!AL478","v":5.2739388000000005E-2},{"$f":"Coal!AM478","v":5.2739388000000005E-2},{"$f":"Coal!AN478","v":5.2739388000000005E-2},{"$f":"Coal!AO478","v":5.2739388000000005E-2},{"$f":"Coal!AP478","v":5.2739388000000005E-2},{"$f":"Coal!AQ478","v":5.2739388000000005E-2},{"$f":"Coal!AR478","v":5.2739388000000005E-2},{"$f":"Coal!AS478","v":5.2739388000000005E-2}]
["RM3CoCCS30HF","RD","Mid",30,"Coal","CCS30HighCF",{"$f":"Coal!L479","v":5.2739388000000005E-2},{"$f":"Coal!M479","v":5.2739388000000005E-2},{"$f":"Coal!N479","v":5.2739388000000005E-2},{"$f":"Coal!O479","v":5.2739388000000005E-2},{"$f":"Coal!P479","v":5.2739388000000005E-2},{"$f":"Coal!Q479","v":5.2739388000000005E-2},{"$f":"Coal!R479","v":5.2739388000000005E-2},{"$f":"Coal!S479","v":5.2739388000000005E-2},{"$f":"Coal!T479","v":5.2739388000000005E-2},{"$f":"Coal!U479","v":5.2739388000000005E-2},{"$f":"Coal!V479","v":5.2739388000000005E-2},{"$f":"Coal!W479","v":5.2739388000000005E-2},{"$f":"Coal!X479","v":5.2739388000000005E-2},{"$f":"Coal!Y479","v":5.2739388000000005E-2},{"$f":"Coal!Z479","v":5.2739388000000005E-2},{"$f":"Coal!AA479","v":5.2739388000000005E-2},{"$f":"Coal!AB479","v":5.2739388000000005E-2},{"$f":"Coal!AC479","v":5.2739388000000005E-2},{"$f":"Coal!AD479","v":5.2739388000000005E-2},{"$f":"Coal!AE479","v":5.2739388000000005E-2},{"$f":"Coal!AF479","v":5.2739388000000005E-2},{"$f":"Coal!AG479","v":5.2739388000000005E-2},{"$f":"Coal!AH479","v":5.2739388000000005E-2},{"$f":"Coal!AI479","v":5.2739388000000005E-2},{"$f":"Coal!AJ479","v":5.2739388000000005E-2},{"$f":"Coal!AK479","v":5.2739388000000005E-2},{"$f":"Coal!AL479","v":5.2739388000000005E-2},{"$f":"Coal!AM479","v":5.2739388000000005E-2},{"$f":"Coal!AN479","v":5.2739388000000005E-2},{"$f":"Coal!AO479","v":5.2739388000000005E-2},{"$f":"Coal!AP479","v":5.2739388000000005E-2},{"$f":"Coal!AQ479","v":5.2739388000000005E-2},{"$f":"Coal!AR479","v":5.2739388000000005E-2},{"$f":"Coal!AS479","v":5.2739388000000005E-2}]
["RC3CoCCS30HF","RD","Constant",30,"Coal","CCS30HighCF",{"$f":"Coal!L480","v":5.2739388000000005E-2},{"$f":"Coal!M480","v":5.2739388000000005E-2},{"$f":"Coal!N480","v":5.2739388000000005E-2},{"$f":"Coal!O480","v":5.2739388000000005E-2},{"$f":"Coal!P480","v":5.2739388000000005E-2},{"$f":"Coal!Q480","v":5.2739388000000005E-2},{"$f":"Coal!R480","v":5.2739388000000005E-2},{"$f":"Coal!S480","v":5.2739388000000005E-2},{"$f":"Coal!T480","v":5.2739388000000005E-2},{"$f":"Coal!U480","v":5.2739388000000005E-2},{"$f":"Coal!V480","v":5.2739388000000005E-2},{"$f":"Coal!W480","v":5.2739388000000005E-2},{"$f":"Coal!X480","v":5.2739388000000005E-2},{"$f":"Coal!Y480","v":5.2739388000000005E-2},{"$f":"Coal!Z480","v":5.2739388000000005E-2},{"$f":"Coal!AA480","v":5.2739388000000005E-2},{"$f":"Coal!AB480","v":5.2739388000000005E-2},{"$f":"Coal!AC480","v":5.2739388000000005E-2},{"$f":"Coal!AD480","v":5.2739388000000005E-2},{"$f":"Coal!AE480","v":5.2739388000000005E-2},{"$f":"Coal!AF480","v":5.2739388000000005E-2},{"$f":"Coal!AG480","v":5.2739388000000005E-2},{"$f":"Coal!AH480","v":5.2739388000000005E-2},{"$f":"Coal!AI480","v":5.2739388000000005E-2},{"$f":"Coal!AJ480","v":5.2739388000000005E-2},{"$f":"Coal!AK480","v":5.2739388000000005E-2},{"$f":"Coal!AL480","v":5.2739388000000005E-2},{"$f":"Coal!AM480","v":5.2739388000000005E-2},{"$f":"Coal!AN480","v":5.2739388000000005E-2},{"$f":"Coal!AO480","v":5.2739388000000005E-2},{"$f":"Coal!AP480","v":5.2739388000000005E-2},{"$f":"Coal!AQ480","v":5.2739388000000005E-2},{"$f":"Coal!AR480","v":5.2739388000000005E-2},{"$f":"Coal!AS480","v":5.2739388000000005E-2}]
["RL3CoCCS90HF","RD","Low",30,"Coal","CCS90HighCF",{"$f":"Coal!L481","v":5.2739388000000005E-2},{"$f":"Coal!M481","v":5.2739388000000005E-2},{"$f":"Coal!N481","v":5.2739388000000005E-2},{"$f":"Coal!O481","v":5.2739388000000005E-2},{"$f":"Coal!P481","v":5.2739388000000005E-2},{"$f":"Coal!Q481","v":5.2739388000000005E-2},{"$f":"Coal!R481","v":5.2739388000000005E-2},{"$f":"Coal!S481","v":5.2739388000000005E-2},{"$f":"Coal!T481","v":5.2739388000000005E-2},{"$f":"Coal!U481","v":5.2739388000000005E-2},{"$f":"Coal!V481","v":5.2739388000000005E-2},{"$f":"Coal!W481","v":5.2739388000000005E-2},{"$f":"Coal!X481","v":5.2739388000000005E-2},{"$f":"Coal!Y481","v":5.2739388000000005E-2},{"$f":"Coal!Z481","v":5.2739388000000005E-2},{"$f":"Coal!AA481","v":5.2739388000000005E-2},{"$f":"Coal!AB481","v":5.2739388000000005E-2},{"$f":"Coal!AC481","v":5.2739388000000005E-2},{"$f":"Coal!AD481","v":5.2739388000000005E-2},{"$f":"Coal!AE481","v":5.2739388000000005E-2},{"$f":"Coal!AF481","v":5.2739388000000005E-2},{"$f":"Coal!AG481","v":5.2739388000000005E-2},{"$f":"Coal!AH481","v":5.2739388000000005E-2},{"$f":"Coal!AI481","v":5.2739388000000005E-2},{"$f":"Coal!AJ481","v":5.2739388000000005E-2},{"$f":"Coal!AK481","v":5.2739388000000005E-2},{"$f":"Coal!AL481","v":5.2739388000000005E-2},{"$f":"Coal!AM481","v":5.2739388000000005E-2},{"$f":"Coal!AN481","v":5.2739388000000005E-2},{"$f":"Coal!AO481","v":5.2739388000000005E-2},{"$f":"Coal!AP481","v":5.2739388000000005E-2},{"$f":"Coal!AQ481","v":5.2739388000000005E-2},{"$f":"Coal!AR481","v":5.2739388000000005E-2},{"$f":"Coal!AS481","v":5.2739388000000005E-2}]
["RM3CoCCS90HF","RD","Mid",30,"Coal","CCS90HighCF",{"$f":"Coal!L482","v":5.2739388000000005E-2},{"$f":"Coal!M482","v":5.2739388000000005E-2},{"$f":"Coal!N482","v":5.2739388000000005E-2},{"$f":"Coal!O482","v":5.2739388000000005E-2},{"$f":"Coal!P482","v":5.2739388000000005E-2},{"$f":"Coal!Q482","v":5.2739388000000005E-2},{"$f":"Coal!R482","v":5.2739388000000005E-2},{"$f":"Coal!S482","v":5.2739388000000005E-2},{"$f":"Coal!T482","v":5.2739388000000005E-2},{"$f":"Coal!U482","v":5.2739388000000005E-2},{"$f":"Coal!V482","v":5.2739388000000005E-2},{"$f":"Coal!W482","v":5.2739388000000005E-2},{"$f":"Coal!X482","v":5.2739388000000005E-2},{"$f":"Coal!Y482","v":5.2739388000000005E-2},{"$f":"Coal!Z482","v":5.2739388000000005E-2},{"$f":"Coal!AA482","v":5.2739388000000005E-2},{"$f":"Coal!AB482","v":5.2739388000000005E-2},{"$f":"Coal!AC482","v":5.2739388000000005E-2},{"$f":"Coal!AD482","v":5.2739388000000005E-2},{"$f":"Coal!AE482","v":5.2739388000000005E-2},{"$f":"Coal!AF482","v":5.2739388000000005E-2},{"$f":"Coal!AG482","v":5.2739388000000005E-2},{"$f":"Coal!AH482","v":5.2739388000000005E-2},{"$f":"Coal!AI482","v":5.2739388000000005E-2},{"$f":"Coal!AJ482","v":5.2739388000000005E-2},{"$f":"Coal!AK482","v":5.2739388000000005E-2},{"$f":"Coal!AL482","v":5.2739388000000005E-2},{"$f":"Coal!AM482","v":5.2739388000000005E-2},{"$f":"Coal!AN482","v":5.2739388000000005E-2},{"$f":"Coal!AO482","v":5.2739388000000005E-2},{"$f":"Coal!AP482","v":5.2739388000000005E-2},{"$f":"Coal!AQ482","v":5.2739388000000005E-2},{"$f":"Coal!AR482","v":5.2739388000000005E-2},{"$f":"Coal!AS482","v":5.2739388000000005E-2}]
["RC3CoCCS90HF","RD","Constant",30,"Coal","CCS90HighCF",{"$f":"Coal!L483","v":5.2739388000000005E-2},{"$f":"Coal!M483","v":5.2739388000000005E-2},{"$f":"Coal!N483","v":5.2739388000000005E-2},{"$f":"Coal!O483","v":5.2739388000000005E-2},{"$f":"Coal!P483","v":5.2739388000000005E-2},{"$f":"Coal!Q483","v":5.2739388000000005E-2},{"$f":"Coal!R483","v":5.2739388000000005E-2},{"$f":"Coal!S483","v":5.2739388000000005E-2},{"$f":"Coal!T483","v":5.2739388000000005E-2},{"$f":"Coal!U483","v":5.2739388000000005E-2},{"$f":"Coal!V483","v":5.2739388000000005E-2},{"$f":"Coal!W483","v":5.2739388000000005E-2},{"$f":"Coal!X483","v":5.2739388000000005E-2},{"$f":"Coal!Y483","v":5.2739388000000005E-2},{"$f":"Coal!Z483","v":5.2739388000000005E-2},{"$f":"Coal!AA483","v":5.2739388000000005E-2},{"$f":"Coal!AB483","v":5.2739388000000005E-2},{"$f":"Coal!AC483","v":5.2739388000000005E-2},{"$f":"Coal!AD483","v":5.2739388000000005E-2},{"$f":"Coal!AE483","v":5.2739388000000005E-2},{"$f":"Coal!AF483","v":5.2739388000000005E-2},{"$f":"Coal!AG483","v":5.2739388000000005E-2},{"$f":"Coal!AH483","v":5.2739388000000005E-2},{"$f":"Coal!AI483","v":5.2739388000000005E-2},{"$f":"Coal!AJ483","v":5.2739388000000005E-2},{"$f":"Coal!AK483","v":5.2739388000000005E-2},{"$f":"Coal!AL483","v":5.2739388000000005E-2},{"$f":"Coal!AM483","v":5.2739388000000005E-2},{"$f":"Coal!AN483","v":5.2739388000000005E-2},{"$f":"Coal!AO483","v":5.2739388000000005E-2},{"$f":"Coal!AP483","v":5.2739388000000005E-2},{"$f":"Coal!AQ483","v":5.2739388000000005E-2},{"$f":"Coal!AR483","v":5.2739388000000005E-2},{"$f":"Coal!AS483","v":5.2739388000000005E-2}]
["RL3NaCTAvgCF","RD","Low",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR368","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS368","v":5.2739388000000005E-2}]
["RM3NaCTAvgCF","RD","Mid",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR369","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS369","v":5.2739388000000005E-2}]
["RH3NaCTAvgCF","RD","High",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR370","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS370","v":5.2739388000000005E-2}]
["RL3NaCTHighF","RD","Low",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR371","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS371","v":5.2739388000000005E-2}]
["RM3NaCTHighF","RD","Mid",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR372","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS372","v":5.2739388000000005E-2}]
["RH3NaCTHighF","RD","High",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR373","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS373","v":5.2739388000000005E-2}]
["RL3NaCCAvgCF","RD","Low",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR374","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS374","v":5.2739388000000005E-2}]
["RM3NaCCAvgCF","RD","Mid",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR375","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS375","v":5.2739388000000005E-2}]
["RH3NaCCAvgCF","RD","High",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR376","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS376","v":5.2739388000000005E-2}]
["RL3NaCCHighF","RD","Low",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR377","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS377","v":5.2739388000000005E-2}]
["RM3NaCCHighF","RD","Mid",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR378","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS378","v":5.2739388000000005E-2}]
["RH3NaCCHighF","RD","High",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR379","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS379","v":5.2739388000000005E-2}]
["RL3NaCCCCSAF","RD","Low",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR380","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS380","v":5.2739388000000005E-2}]
["RM3NaCCCCSAF","RD","Mid",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR381","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS381","v":5.2739388000000005E-2}]
["RH3NaCCCCSAF","RD","High",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR382","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS382","v":5.2739388000000005E-2}]
["RL3NaCCCCSHF","RD","Low",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR383","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS383","v":5.2739388000000005E-2}]
["RM3NaCCCCSHF","RD","Mid",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR384","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS384","v":5.2739388000000005E-2}]
["RH3NaCCCCSHF","RD","High",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!M385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!N385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!O385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!P385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Q385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!R385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!S385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!T385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!U385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!V385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!W385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!X385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Y385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!Z385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AA385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AB385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AC385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AD385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AE385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AF385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AG385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AH385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AI385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AJ385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AK385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AL385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AM385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AN385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AO385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AP385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AQ385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AR385","v":5.2739388000000005E-2},{"$f":"'Natural Gas'!AS385","v":5.2739388000000005E-2}]
["RM3Nu**","RD","Mid",30,"Nuclear","*",{"$f":"Nuclear!L170","v":5.2739388000000005E-2},{"$f":"Nuclear!M170","v":5.2739388000000005E-2},{"$f":"Nuclear!N170","v":5.2739388000000005E-2},{"$f":"Nuclear!O170","v":5.2739388000000005E-2},{"$f":"Nuclear!P170","v":5.2739388000000005E-2},{"$f":"Nuclear!Q170","v":5.2739388000000005E-2},{"$f":"Nuclear!R170","v":5.2739388000000005E-2},{"$f":"Nuclear!S170","v":5.2739388000000005E-2},{"$f":"Nuclear!T170","v":5.2739388000000005E-2},{"$f":"Nuclear!U170","v":5.2739388000000005E-2},{"$f":"Nuclear!V170","v":5.2739388000000005E-2},{"$f":"Nuclear!W170","v":5.2739388000000005E-2},{"$f":"Nuclear!X170","v":5.2739388000000005E-2},{"$f":"Nuclear!Y170","v":5.2739388000000005E-2},{"$f":"Nuclear!Z170","v":5.2739388000000005E-2},{"$f":"Nuclear!AA170","v":5.2739388000000005E-2},{"$f":"Nuclear!AB170","v":5.2739388000000005E-2},{"$f":"Nuclear!AC170","v":5.2739388000000005E-2},{"$f":"Nuclear!AD170","v":5.2739388000000005E-2},{"$f":"Nuclear!AE170","v":5.2739388000000005E-2},{"$f":"Nuclear!AF170","v":5.2739388000000005E-2},{"$f":"Nuclear!AG170","v":5.2739388000000005E-2},{"$f":"Nuclear!AH170","v":5.2739388000000005E-2},{"$f":"Nuclear!AI170","v":5.2739388000000005E-2},{"$f":"Nuclear!AJ170","v":5.2739388000000005E-2},{"$f":"Nuclear!AK170","v":5.2739388000000005E-2},{"$f":"Nuclear!AL170","v":5.2739388000000005E-2},{"$f":"Nuclear!AM170","v":5.2739388000000005E-2},{"$f":"Nuclear!AN170","v":5.2739388000000005E-2},{"$f":"Nuclear!AO170","v":5.2739388000000005E-2},{"$f":"Nuclear!AP170","v":5.2739388000000005E-2},{"$f":"Nuclear!AQ170","v":5.2739388000000005E-2},{"$f":"Nuclear!AR170","v":5.2739388000000005E-2},{"$f":"Nuclear!AS170","v":5.2739388000000005E-2}]
["RL3BiDedicad","RD","Low",30,"Biopower","Dedicated",{"$f":"Biopower!L229","v":5.2739388000000005E-2},{"$f":"Biopower!M229","v":5.2739388000000005E-2},{"$f":"Biopower!N229","v":5.2739388000000005E-2},{"$f":"Biopower!O229","v":5.2739388000000005E-2},{"$f":"Biopower!P229","v":5.2739388000000005E-2},{"$f":"Biopower!Q229","v":5.2739388000000005E-2},{"$f":"Biopower!R229","v":5.2739388000000005E-2},{"$f":"Biopower!S229","v":5.2739388000000005E-2},{"$f":"Biopower!T229","v":5.2739388000000005E-2},{"$f":"Biopower!U229","v":5.2739388000000005E-2},{"$f":"Biopower!V229","v":5.2739388000000005E-2},{"$f":"Biopower!W229","v":5.2739388000000005E-2},{"$f":"Biopower!X229","v":5.2739388000000005E-2},{"$f":"Biopower!Y229","v":5.2739388000000005E-2},{"$f":"Biopower!Z229","v":5.2739388000000005E-2},{"$f":"Biopower!AA229","v":5.2739388000000005E-2},{"$f":"Biopower!AB229","v":5.2739388000000005E-2},{"$f":"Biopower!AC229","v":5.2739388000000005E-2},{"$f":"Biopower!AD229","v":5.2739388000000005E-2},{"$f":"Biopower!AE229","v":5.2739388000000005E-2},{"$f":"Biopower!AF229","v":5.2739388000000005E-2},{"$f":"Biopower!AG229","v":5.2739388000000005E-2},{"$f":"Biopower!AH229","v":5.2739388000000005E-2},{"$f":"Biopower!AI229","v":5.2739388000000005E-2},{"$f":"Biopower!AJ229","v":5.2739388000000005E-2},{"$f":"Biopower!AK229","v":5.2739388000000005E-2},{"$f":"Biopower!AL229","v":5.2739388000000005E-2},{"$f":"Biopower!AM229","v":5.2739388000000005E-2},{"$f":"Biopower!AN229","v":5.2739388000000005E-2},{"$f":"Biopower!AO229","v":5.2739388000000005E-2},{"$f":"Biopower!AP229","v":5.2739388000000005E-2},{"$f":"Biopower!AQ229","v":5.2739388000000005E-2},{"$f":"Biopower!AR229","v":5.2739388000000005E-2},{"$f":"Biopower!AS229","v":5.2739388000000005E-2}]
["RM3BiDedicad","RD","Mid",30,"Biopower","Dedicated",{"$f":"Biopower!L230","v":5.2739388000000005E-2},{"$f":"Biopower!M230","v":5.2739388000000005E-2},{"$f":"Biopower!N230","v":5.2739388000000005E-2},{"$f":"Biopower!O230","v":5.2739388000000005E-2},{"$f":"Biopower!P230","v":5.2739388000000005E-2},{"$f":"Biopower!Q230","v":5.2739388000000005E-2},{"$f":"Biopower!R230","v":5.2739388000000005E-2},{"$f":"Biopower!S230","v":5.2739388000000005E-2},{"$f":"Biopower!T230","v":5.2739388000000005E-2},{"$f":"Biopower!U230","v":5.2739388000000005E-2},{"$f":"Biopower!V230","v":5.2739388000000005E-2},{"$f":"Biopower!W230","v":5.2739388000000005E-2},{"$f":"Biopower!X230","v":5.2739388000000005E-2},{"$f":"Biopower!Y230","v":5.2739388000000005E-2},{"$f":"Biopower!Z230","v":5.2739388000000005E-2},{"$f":"Biopower!AA230","v":5.2739388000000005E-2},{"$f":"Biopower!AB230","v":5.2739388000000005E-2},{"$f":"Biopower!AC230","v":5.2739388000000005E-2},{"$f":"Biopower!AD230","v":5.2739388000000005E-2},{"$f":"Biopower!AE230","v":5.2739388000000005E-2},{"$f":"Biopower!AF230","v":5.2739388000000005E-2},{"$f":"Biopower!AG230","v":5.2739388000000005E-2},{"$f":"Biopower!AH230","v":5.2739388000000005E-2},{"$f":"Biopower!AI230","v":5.2739388000000005E-2},{"$f":"Biopower!AJ230","v":5.2739388000000005E-2},{"$f":"Biopower!AK230","v":5.2739388000000005E-2},{"$f":"Biopower!AL230","v":5.2739388000000005E-2},{"$f":"Biopower!AM230","v":5.2739388000000005E-2},{"$f":"Biopower!AN230","v":5.2739388000000005E-2},{"$f":"Biopower!AO230","v":5.2739388000000005E-2},{"$f":"Biopower!AP230","v":5.2739388000000005E-2},{"$f":"Biopower!AQ230","v":5.2739388000000005E-2},{"$f":"Biopower!AR230","v":5.2739388000000005E-2},{"$f":"Biopower!AS230","v":5.2739388000000005E-2}]
["RC3BiDedicad","RD","Constant",30,"Biopower","Dedicated",{"$f":"Biopower!L231","v":5.2739388000000005E-2},{"$f":"Biopower!M231","v":5.2739388000000005E-2},{"$f":"Biopower!N231","v":5.2739388000000005E-2},{"$f":"Biopower!O231","v":5.2739388000000005E-2},{"$f":"Biopower!P231","v":5.2739388000000005E-2},{"$f":"Biopower!Q231","v":5.2739388000000005E-2},{"$f":"Biopower!R231","v":5.2739388000000005E-2},{"$f":"Biopower!S231","v":5.2739388000000005E-2},{"$f":"Biopower!T231","v":5.2739388000000005E-2},{"$f":"Biopower!U231","v":5.2739388000000005E-2},{"$f":"Biopower!V231","v":5.2739388000000005E-2},{"$f":"Biopower!W231","v":5.2739388000000005E-2},{"$f":"Biopower!X231","v":5.2739388000000005E-2},{"$f":"Biopower!Y231","v":5.2739388000000005E-2},{"$f":"Biopower!Z231","v":5.2739388000000005E-2},{"$f":"Biopower!AA231","v":5.2739388000000005E-2},{"$f":"Biopower!AB231","v":5.2739388000000005E-2},{"$f":"Biopower!AC231","v":5.2739388000000005E-2},{"$f":"Biopower!AD231","v":5.2739388000000005E-2},{"$f":"Biopower!AE231","v":5.2739388000000005E-2},{"$f":"Biopower!AF231","v":5.2739388000000005E-2},{"$f":"Biopower!AG231","v":5.2739388000000005E-2},{"$f":"Biopower!AH231","v":5.2739388000000005E-2},{"$f":"Biopower!AI231","v":5.2739388000000005E-2},{"$f":"Biopower!AJ231","v":5.2739388000000005E-2},{"$f":"Biopower!AK231","v":5.2739388000000005E-2},{"$f":"Biopower!AL231","v":5.2739388000000005E-2},{"$f":"Biopower!AM231","v":5.2739388000000005E-2},{"$f":"Biopower!AN231","v":5.2739388000000005E-2},{"$f":"Biopower!AO231","v":5.2739388000000005E-2},{"$f":"Biopower!AP231","v":5.2739388000000005E-2},{"$f":"Biopower!AQ231","v":5.2739388000000005E-2},{"$f":"Biopower!AR231","v":5.2739388000000005E-2},{"$f":"Biopower!AS231","v":5.2739388000000005E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RL3BiCofired"},"RD","Low",30,"Biopower","CofireOld",{"$f":"Biopower!L232","v":5.2739388000000005E-2},{"$f":"Biopower!M232","v":5.2739388000000005E-2},{"$f":"Biopower!N232","v":5.2739388000000005E-2},{"$f":"Biopower!O232","v":5.2739388000000005E-2},{"$f":"Biopower!P232","v":5.2739388000000005E-2},{"$f":"Biopower!Q232","v":5.2739388000000005E-2},{"$f":"Biopower!R232","v":5.2739388000000005E-2},{"$f":"Biopower!S232","v":5.2739388000000005E-2},{"$f":"Biopower!T232","v":5.2739388000000005E-2},{"$f":"Biopower!U232","v":5.2739388000000005E-2},{"$f":"Biopower!V232","v":5.2739388000000005E-2},{"$f":"Biopower!W232","v":5.2739388000000005E-2},{"$f":"Biopower!X232","v":5.2739388000000005E-2},{"$f":"Biopower!Y232","v":5.2739388000000005E-2},{"$f":"Biopower!Z232","v":5.2739388000000005E-2},{"$f":"Biopower!AA232","v":5.2739388000000005E-2},{"$f":"Biopower!AB232","v":5.2739388000000005E-2},{"$f":"Biopower!AC232","v":5.2739388000000005E-2},{"$f":"Biopower!AD232","v":5.2739388000000005E-2},{"$f":"Biopower!AE232","v":5.2739388000000005E-2},{"$f":"Biopower!AF232","v":5.2739388000000005E-2},{"$f":"Biopower!AG232","v":5.2739388000000005E-2},{"$f":"Biopower!AH232","v":5.2739388000000005E-2},{"$f":"Biopower!AI232","v":5.2739388000000005E-2},{"$f":"Biopower!AJ232","v":5.2739388000000005E-2},{"$f":"Biopower!AK232","v":5.2739388000000005E-2},{"$f":"Biopower!AL232","v":5.2739388000000005E-2},{"$f":"Biopower!AM232","v":5.2739388000000005E-2},{"$f":"Biopower!AN232","v":5.2739388000000005E-2},{"$f":"Biopower!AO232","v":5.2739388000000005E-2},{"$f":"Biopower!AP232","v":5.2739388000000005E-2},{"$f":"Biopower!AQ232","v":5.2739388000000005E-2},{"$f":"Biopower!AR232","v":5.2739388000000005E-2},{"$f":"Biopower!AS232","v":5.2739388000000005E-2}]
["RM3BiCofired","RD","Mid",30,"Biopower","CofireOld",{"$f":"Biopower!L233","v":5.2739388000000005E-2},{"$f":"Biopower!M233","v":5.2739388000000005E-2},{"$f":"Biopower!N233","v":5.2739388000000005E-2},{"$f":"Biopower!O233","v":5.2739388000000005E-2},{"$f":"Biopower!P233","v":5.2739388000000005E-2},{"$f":"Biopower!Q233","v":5.2739388000000005E-2},{"$f":"Biopower!R233","v":5.2739388000000005E-2},{"$f":"Biopower!S233","v":5.2739388000000005E-2},{"$f":"Biopower!T233","v":5.2739388000000005E-2},{"$f":"Biopower!U233","v":5.2739388000000005E-2},{"$f":"Biopower!V233","v":5.2739388000000005E-2},{"$f":"Biopower!W233","v":5.2739388000000005E-2},{"$f":"Biopower!X233","v":5.2739388000000005E-2},{"$f":"Biopower!Y233","v":5.2739388000000005E-2},{"$f":"Biopower!Z233","v":5.2739388000000005E-2},{"$f":"Biopower!AA233","v":5.2739388000000005E-2},{"$f":"Biopower!AB233","v":5.2739388000000005E-2},{"$f":"Biopower!AC233","v":5.2739388000000005E-2},{"$f":"Biopower!AD233","v":5.2739388000000005E-2},{"$f":"Biopower!AE233","v":5.2739388000000005E-2},{"$f":"Biopower!AF233","v":5.2739388000000005E-2},{"$f":"Biopower!AG233","v":5.2739388000000005E-2},{"$f":"Biopower!AH233","v":5.2739388000000005E-2},{"$f":"Biopower!AI233","v":5.2739388000000005E-2},{"$f":"Biopower!AJ233","v":5.2739388000000005E-2},{"$f":"Biopower!AK233","v":5.2739388000000005E-2},{"$f":"Biopower!AL233","v":5.2739388000000005E-2},{"$f":"Biopower!AM233","v":5.2739388000000005E-2},{"$f":"Biopower!AN233","v":5.2739388000000005E-2},{"$f":"Biopower!AO233","v":5.2739388000000005E-2},{"$f":"Biopower!AP233","v":5.2739388000000005E-2},{"$f":"Biopower!AQ233","v":5.2739388000000005E-2},{"$f":"Biopower!AR233","v":5.2739388000000005E-2},{"$f":"Biopower!AS233","v":5.2739388000000005E-2}]
["RC3BiCofired","RD","Constant",30,"Biopower","CofireOld",{"$f":"Biopower!L234","v":5.2739388000000005E-2},{"$f":"Biopower!M234","v":5.2739388000000005E-2},{"$f":"Biopower!N234","v":5.2739388000000005E-2},{"$f":"Biopower!O234","v":5.2739388000000005E-2},{"$f":"Biopower!P234","v":5.2739388000000005E-2},{"$f":"Biopower!Q234","v":5.2739388000000005E-2},{"$f":"Biopower!R234","v":5.2739388000000005E-2},{"$f":"Biopower!S234","v":5.2739388000000005E-2},{"$f":"Biopower!T234","v":5.2739388000000005E-2},{"$f":"Biopower!U234","v":5.2739388000000005E-2},{"$f":"Biopower!V234","v":5.2739388000000005E-2},{"$f":"Biopower!W234","v":5.2739388000000005E-2},{"$f":"Biopower!X234","v":5.2739388000000005E-2},{"$f":"Biopower!Y234","v":5.2739388000000005E-2},{"$f":"Biopower!Z234","v":5.2739388000000005E-2},{"$f":"Biopower!AA234","v":5.2739388000000005E-2},{"$f":"Biopower!AB234","v":5.2739388000000005E-2},{"$f":"Biopower!AC234","v":5.2739388000000005E-2},{"$f":"Biopower!AD234","v":5.2739388000000005E-2},{"$f":"Biopower!AE234","v":5.2739388000000005E-2},{"$f":"Biopower!AF234","v":5.2739388000000005E-2},{"$f":"Biopower!AG234","v":5.2739388000000005E-2},{"$f":"Biopower!AH234","v":5.2739388000000005E-2},{"$f":"Biopower!AI234","v":5.2739388000000005E-2},{"$f":"Biopower!AJ234","v":5.2739388000000005E-2},{"$f":"Biopower!AK234","v":5.2739388000000005E-2},{"$f":"Biopower!AL234","v":5.2739388000000005E-2},{"$f":"Biopower!AM234","v":5.2739388000000005E-2},{"$f":"Biopower!AN234","v":5.2739388000000005E-2},{"$f":"Biopower!AO234","v":5.2739388000000005E-2},{"$f":"Biopower!AP234","v":5.2739388000000005E-2},{"$f":"Biopower!AQ234","v":5.2739388000000005E-2},{"$f":"Biopower!AR234","v":5.2739388000000005E-2},{"$f":"Biopower!AS234","v":5.2739388000000005E-2}]
["RL3BiCofirew","RD","Low",30,"Biopower","CofireNew",{"$f":"Biopower!L235","v":5.2739388000000005E-2},{"$f":"Biopower!M235","v":5.2739388000000005E-2},{"$f":"Biopower!N235","v":5.2739388000000005E-2},{"$f":"Biopower!O235","v":5.2739388000000005E-2},{"$f":"Biopower!P235","v":5.2739388000000005E-2},{"$f":"Biopower!Q235","v":5.2739388000000005E-2},{"$f":"Biopower!R235","v":5.2739388000000005E-2},{"$f":"Biopower!S235","v":5.2739388000000005E-2},{"$f":"Biopower!T235","v":5.2739388000000005E-2},{"$f":"Biopower!U235","v":5.2739388000000005E-2},{"$f":"Biopower!V235","v":5.2739388000000005E-2},{"$f":"Biopower!W235","v":5.2739388000000005E-2},{"$f":"Biopower!X235","v":5.2739388000000005E-2},{"$f":"Biopower!Y235","v":5.2739388000000005E-2},{"$f":"Biopower!Z235","v":5.2739388000000005E-2},{"$f":"Biopower!AA235","v":5.2739388000000005E-2},{"$f":"Biopower!AB235","v":5.2739388000000005E-2},{"$f":"Biopower!AC235","v":5.2739388000000005E-2},{"$f":"Biopower!AD235","v":5.2739388000000005E-2},{"$f":"Biopower!AE235","v":5.2739388000000005E-2},{"$f":"Biopower!AF235","v":5.2739388000000005E-2},{"$f":"Biopower!AG235","v":5.2739388000000005E-2},{"$f":"Biopower!AH235","v":5.2739388000000005E-2},{"$f":"Biopower!AI235","v":5.2739388000000005E-2},{"$f":"Biopower!AJ235","v":5.2739388000000005E-2},{"$f":"Biopower!AK235","v":5.2739388000000005E-2},{"$f":"Biopower!AL235","v":5.2739388000000005E-2},{"$f":"Biopower!AM235","v":5.2739388000000005E-2},{"$f":"Biopower!AN235","v":5.2739388000000005E-2},{"$f":"Biopower!AO235","v":5.2739388000000005E-2},{"$f":"Biopower!AP235","v":5.2739388000000005E-2},{"$f":"Biopower!AQ235","v":5.2739388000000005E-2},{"$f":"Biopower!AR235","v":5.2739388000000005E-2},{"$f":"Biopower!AS235","v":5.2739388000000005E-2}]
["RM3BiCofirew","RD","Mid",30,"Biopower","CofireNew",{"$f":"Biopower!L236","v":5.2739388000000005E-2},{"$f":"Biopower!M236","v":5.2739388000000005E-2},{"$f":"Biopower!N236","v":5.2739388000000005E-2},{"$f":"Biopower!O236","v":5.2739388000000005E-2},{"$f":"Biopower!P236","v":5.2739388000000005E-2},{"$f":"Biopower!Q236","v":5.2739388000000005E-2},{"$f":"Biopower!R236","v":5.2739388000000005E-2},{"$f":"Biopower!S236","v":5.2739388000000005E-2},{"$f":"Biopower!T236","v":5.2739388000000005E-2},{"$f":"Biopower!U236","v":5.2739388000000005E-2},{"$f":"Biopower!V236","v":5.2739388000000005E-2},{"$f":"Biopower!W236","v":5.2739388000000005E-2},{"$f":"Biopower!X236","v":5.2739388000000005E-2},{"$f":"Biopower!Y236","v":5.2739388000000005E-2},{"$f":"Biopower!Z236","v":5.2739388000000005E-2},{"$f":"Biopower!AA236","v":5.2739388000000005E-2},{"$f":"Biopower!AB236","v":5.2739388000000005E-2},{"$f":"Biopower!AC236","v":5.2739388000000005E-2},{"$f":"Biopower!AD236","v":5.2739388000000005E-2},{"$f":"Biopower!AE236","v":5.2739388000000005E-2},{"$f":"Biopower!AF236","v":5.2739388000000005E-2},{"$f":"Biopower!AG236","v":5.2739388000000005E-2},{"$f":"Biopower!AH236","v":5.2739388000000005E-2},{"$f":"Biopower!AI236","v":5.2739388000000005E-2},{"$f":"Biopower!AJ236","v":5.2739388000000005E-2},{"$f":"Biopower!AK236","v":5.2739388000000005E-2},{"$f":"Biopower!AL236","v":5.2739388000000005E-2},{"$f":"Biopower!AM236","v":5.2739388000000005E-2},{"$f":"Biopower!AN236","v":5.2739388000000005E-2},{"$f":"Biopower!AO236","v":5.2739388000000005E-2},{"$f":"Biopower!AP236","v":5.2739388000000005E-2},{"$f":"Biopower!AQ236","v":5.2739388000000005E-2},{"$f":"Biopower!AR236","v":5.2739388000000005E-2},{"$f":"Biopower!AS236","v":5.2739388000000005E-2}]
["RC3BiCofirew","RD","Constant",30,"Biopower","CofireNew",{"$f":"Biopower!L237","v":5.2739388000000005E-2},{"$f":"Biopower!M237","v":5.2739388000000005E-2},{"$f":"Biopower!N237","v":5.2739388000000005E-2},{"$f":"Biopower!O237","v":5.2739388000000005E-2},{"$f":"Biopower!P237","v":5.2739388000000005E-2},{"$f":"Biopower!Q237","v":5.2739388000000005E-2},{"$f":"Biopower!R237","v":5.2739388000000005E-2},{"$f":"Biopower!S237","v":5.2739388000000005E-2},{"$f":"Biopower!T237","v":5.2739388000000005E-2},{"$f":"Biopower!U237","v":5.2739388000000005E-2},{"$f":"Biopower!V237","v":5.2739388000000005E-2},{"$f":"Biopower!W237","v":5.2739388000000005E-2},{"$f":"Biopower!X237","v":5.2739388000000005E-2},{"$f":"Biopower!Y237","v":5.2739388000000005E-2},{"$f":"Biopower!Z237","v":5.2739388000000005E-2},{"$f":"Biopower!AA237","v":5.2739388000000005E-2},{"$f":"Biopower!AB237","v":5.2739388000000005E-2},{"$f":"Biopower!AC237","v":5.2739388000000005E-2},{"$f":"Biopower!AD237","v":5.2739388000000005E-2},{"$f":"Biopower!AE237","v":5.2739388000000005E-2},{"$f":"Biopower!AF237","v":5.2739388000000005E-2},{"$f":"Biopower!AG237","v":5.2739388000000005E-2},{"$f":"Biopower!AH237","v":5.2739388000000005E-2},{"$f":"Biopower!AI237","v":5.2739388000000005E-2},{"$f":"Biopower!AJ237","v":5.2739388000000005E-2},{"$f":"Biopower!AK237","v":5.2739388000000005E-2},{"$f":"Biopower!AL237","v":5.2739388000000005E-2},{"$f":"Biopower!AM237","v":5.2739388000000005E-2},{"$f":"Biopower!AN237","v":5.2739388000000005E-2},{"$f":"Biopower!AO237","v":5.2739388000000005E-2},{"$f":"Biopower!AP237","v":5.2739388000000005E-2},{"$f":"Biopower!AQ237","v":5.2739388000000005E-2},{"$f":"Biopower!AR237","v":5.2739388000000005E-2},{"$f":"Biopower!AS237","v":5.2739388000000005E-2}]
["RL3Ba**","RD","Low",30,"Battery","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Ba**","RD","Mid",30,"Battery","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Ba**","RD","Constant",30,"Battery","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RL3HyNPD11","RD","Low",30,"Hydropower","NPD1",{"$f":"Hydropower!L424","v":2.7698979999999998E-2},{"$f":"Hydropower!M424","v":2.7698979999999998E-2},{"$f":"Hydropower!N424","v":2.7698979999999998E-2},{"$f":"Hydropower!O424","v":2.7698979999999998E-2},{"$f":"Hydropower!P424","v":2.7698979999999998E-2},{"$f":"Hydropower!Q424","v":2.7698979999999998E-2},{"$f":"Hydropower!R424","v":2.7698979999999998E-2},{"$f":"Hydropower!S424","v":2.7698979999999998E-2},{"$f":"Hydropower!T424","v":2.7698979999999998E-2},{"$f":"Hydropower!U424","v":2.7698979999999998E-2},{"$f":"Hydropower!V424","v":2.7698979999999998E-2},{"$f":"Hydropower!W424","v":2.7698979999999998E-2},{"$f":"Hydropower!X424","v":2.7698979999999998E-2},{"$f":"Hydropower!Y424","v":2.7698979999999998E-2},{"$f":"Hydropower!Z424","v":2.7698979999999998E-2},{"$f":"Hydropower!AA424","v":2.7698979999999998E-2},{"$f":"Hydropower!AB424","v":2.7698979999999998E-2},{"$f":"Hydropower!AC424","v":2.7698979999999998E-2},{"$f":"Hydropower!AD424","v":2.7698979999999998E-2},{"$f":"Hydropower!AE424","v":2.7698979999999998E-2},{"$f":"Hydropower!AF424","v":2.7698979999999998E-2},{"$f":"Hydropower!AG424","v":2.7698979999999998E-2},{"$f":"Hydropower!AH424","v":2.7698979999999998E-2},{"$f":"Hydropower!AI424","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ424","v":2.7698979999999998E-2},{"$f":"Hydropower!AK424","v":2.7698979999999998E-2},{"$f":"Hydropower!AL424","v":2.7698979999999998E-2},{"$f":"Hydropower!AM424","v":2.7698979999999998E-2},{"$f":"Hydropower!AN424","v":2.7698979999999998E-2},{"$f":"Hydropower!AO424","v":2.7698979999999998E-2},{"$f":"Hydropower!AP424","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ424","v":2.7698979999999998E-2},{"$f":"Hydropower!AR424","v":2.7698979999999998E-2},{"$f":"Hydropower!AS424","v":2.7698979999999998E-2}]
["RM3HyNPD11","RD","Mid",30,"Hydropower","NPD1",{"$f":"Hydropower!L425","v":2.7698979999999998E-2},{"$f":"Hydropower!M425","v":2.7698979999999998E-2},{"$f":"Hydropower!N425","v":2.7698979999999998E-2},{"$f":"Hydropower!O425","v":2.7698979999999998E-2},{"$f":"Hydropower!P425","v":2.7698979999999998E-2},{"$f":"Hydropower!Q425","v":2.7698979999999998E-2},{"$f":"Hydropower!R425","v":2.7698979999999998E-2},{"$f":"Hydropower!S425","v":2.7698979999999998E-2},{"$f":"Hydropower!T425","v":2.7698979999999998E-2},{"$f":"Hydropower!U425","v":2.7698979999999998E-2},{"$f":"Hydropower!V425","v":2.7698979999999998E-2},{"$f":"Hydropower!W425","v":2.7698979999999998E-2},{"$f":"Hydropower!X425","v":2.7698979999999998E-2},{"$f":"Hydropower!Y425","v":2.7698979999999998E-2},{"$f":"Hydropower!Z425","v":2.7698979999999998E-2},{"$f":"Hydropower!AA425","v":2.7698979999999998E-2},{"$f":"Hydropower!AB425","v":2.7698979999999998E-2},{"$f":"Hydropower!AC425","v":2.7698979999999998E-2},{"$f":"Hydropower!AD425","v":2.7698979999999998E-2},{"$f":"Hydropower!AE425","v":2.7698979999999998E-2},{"$f":"Hydropower!AF425","v":2.7698979999999998E-2},{"$f":"Hydropower!AG425","v":2.7698979999999998E-2},{"$f":"Hydropower!AH425","v":2.7698979999999998E-2},{"$f":"Hydropower!AI425","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ425","v":2.7698979999999998E-2},{"$f":"Hydropower!AK425","v":2.7698979999999998E-2},{"$f":"Hydropower!AL425","v":2.7698979999999998E-2},{"$f":"Hydropower!AM425","v":2.7698979999999998E-2},{"$f":"Hydropower!AN425","v":2.7698979999999998E-2},{"$f":"Hydropower!AO425","v":2.7698979999999998E-2},{"$f":"Hydropower!AP425","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ425","v":2.7698979999999998E-2},{"$f":"Hydropower!AR425","v":2.7698979999999998E-2},{"$f":"Hydropower!AS425","v":2.7698979999999998E-2}]
["RC3HyNPD11","RD","Constant",30,"Hydropower","NPD1",{"$f":"Hydropower!L426","v":2.7698979999999998E-2},{"$f":"Hydropower!M426","v":2.7698979999999998E-2},{"$f":"Hydropower!N426","v":2.7698979999999998E-2},{"$f":"Hydropower!O426","v":2.7698979999999998E-2},{"$f":"Hydropower!P426","v":2.7698979999999998E-2},{"$f":"Hydropower!Q426","v":2.7698979999999998E-2},{"$f":"Hydropower!R426","v":2.7698979999999998E-2},{"$f":"Hydropower!S426","v":2.7698979999999998E-2},{"$f":"Hydropower!T426","v":2.7698979999999998E-2},{"$f":"Hydropower!U426","v":2.7698979999999998E-2},{"$f":"Hydropower!V426","v":2.7698979999999998E-2},{"$f":"Hydropower!W426","v":2.7698979999999998E-2},{"$f":"Hydropower!X426","v":2.7698979999999998E-2},{"$f":"Hydropower!Y426","v":2.7698979999999998E-2},{"$f":"Hydropower!Z426","v":2.7698979999999998E-2},{"$f":"Hydropower!AA426","v":2.7698979999999998E-2},{"$f":"Hydropower!AB426","v":2.7698979999999998E-2},{"$f":"Hydropower!AC426","v":2.7698979999999998E-2},{"$f":"Hydropower!AD426","v":2.7698979999999998E-2},{"$f":"Hydropower!AE426","v":2.7698979999999998E-2},{"$f":"Hydropower!AF426","v":2.7698979999999998E-2},{"$f":"Hydropower!AG426","v":2.7698979999999998E-2},{"$f":"Hydropower!AH426","v":2.7698979999999998E-2},{"$f":"Hydropower!AI426","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ426","v":2.7698979999999998E-2},{"$f":"Hydropower!AK426","v":2.7698979999999998E-2},{"$f":"Hydropower!AL426","v":2.7698979999999998E-2},{"$f":"Hydropower!AM426","v":2.7698979999999998E-2},{"$f":"Hydropower!AN426","v":2.7698979999999998E-2},{"$f":"Hydropower!AO426","v":2.7698979999999998E-2},{"$f":"Hydropower!AP426","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ426","v":2.7698979999999998E-2},{"$f":"Hydropower!AR426","v":2.7698979999999998E-2},{"$f":"Hydropower!AS426","v":2.7698979999999998E-2}]
["RL3HyNPD22","RD","Low",30,"Hydropower","NPD2",{"$f":"Hydropower!L427","v":2.7698979999999998E-2},{"$f":"Hydropower!M427","v":2.7698979999999998E-2},{"$f":"Hydropower!N427","v":2.7698979999999998E-2},{"$f":"Hydropower!O427","v":2.7698979999999998E-2},{"$f":"Hydropower!P427","v":2.7698979999999998E-2},{"$f":"Hydropower!Q427","v":2.7698979999999998E-2},{"$f":"Hydropower!R427","v":2.7698979999999998E-2},{"$f":"Hydropower!S427","v":2.7698979999999998E-2},{"$f":"Hydropower!T427","v":2.7698979999999998E-2},{"$f":"Hydropower!U427","v":2.7698979999999998E-2},{"$f":"Hydropower!V427","v":2.7698979999999998E-2},{"$f":"Hydropower!W427","v":2.7698979999999998E-2},{"$f":"Hydropower!X427","v":2.7698979999999998E-2},{"$f":"Hydropower!Y427","v":2.7698979999999998E-2},{"$f":"Hydropower!Z427","v":2.7698979999999998E-2},{"$f":"Hydropower!AA427","v":2.7698979999999998E-2},{"$f":"Hydropower!AB427","v":2.7698979999999998E-2},{"$f":"Hydropower!AC427","v":2.7698979999999998E-2},{"$f":"Hydropower!AD427","v":2.7698979999999998E-2},{"$f":"Hydropower!AE427","v":2.7698979999999998E-2},{"$f":"Hydropower!AF427","v":2.7698979999999998E-2},{"$f":"Hydropower!AG427","v":2.7698979999999998E-2},{"$f":"Hydropower!AH427","v":2.7698979999999998E-2},{"$f":"Hydropower!AI427","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ427","v":2.7698979999999998E-2},{"$f":"Hydropower!AK427","v":2.7698979999999998E-2},{"$f":"Hydropower!AL427","v":2.7698979999999998E-2},{"$f":"Hydropower!AM427","v":2.7698979999999998E-2},{"$f":"Hydropower!AN427","v":2.7698979999999998E-2},{"$f":"Hydropower!AO427","v":2.7698979999999998E-2},{"$f":"Hydropower!AP427","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ427","v":2.7698979999999998E-2},{"$f":"Hydropower!AR427","v":2.7698979999999998E-2},{"$f":"Hydropower!AS427","v":2.7698979999999998E-2}]
["RM3HyNPD22","RD","Mid",30,"Hydropower","NPD2",{"$f":"Hydropower!L428","v":2.7698979999999998E-2},{"$f":"Hydropower!M428","v":2.7698979999999998E-2},{"$f":"Hydropower!N428","v":2.7698979999999998E-2},{"$f":"Hydropower!O428","v":2.7698979999999998E-2},{"$f":"Hydropower!P428","v":2.7698979999999998E-2},{"$f":"Hydropower!Q428","v":2.7698979999999998E-2},{"$f":"Hydropower!R428","v":2.7698979999999998E-2},{"$f":"Hydropower!S428","v":2.7698979999999998E-2},{"$f":"Hydropower!T428","v":2.7698979999999998E-2},{"$f":"Hydropower!U428","v":2.7698979999999998E-2},{"$f":"Hydropower!V428","v":2.7698979999999998E-2},{"$f":"Hydropower!W428","v":2.7698979999999998E-2},{"$f":"Hydropower!X428","v":2.7698979999999998E-2},{"$f":"Hydropower!Y428","v":2.7698979999999998E-2},{"$f":"Hydropower!Z428","v":2.7698979999999998E-2},{"$f":"Hydropower!AA428","v":2.7698979999999998E-2},{"$f":"Hydropower!AB428","v":2.7698979999999998E-2},{"$f":"Hydropower!AC428","v":2.7698979999999998E-2},{"$f":"Hydropower!AD428","v":2.7698979999999998E-2},{"$f":"Hydropower!AE428","v":2.7698979999999998E-2},{"$f":"Hydropower!AF428","v":2.7698979999999998E-2},{"$f":"Hydropower!AG428","v":2.7698979999999998E-2},{"$f":"Hydropower!AH428","v":2.7698979999999998E-2},{"$f":"Hydropower!AI428","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ428","v":2.7698979999999998E-2},{"$f":"Hydropower!AK428","v":2.7698979999999998E-2},{"$f":"Hydropower!AL428","v":2.7698979999999998E-2},{"$f":"Hydropower!AM428","v":2.7698979999999998E-2},{"$f":"Hydropower!AN428","v":2.7698979999999998E-2},{"$f":"Hydropower!AO428","v":2.7698979999999998E-2},{"$f":"Hydropower!AP428","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ428","v":2.7698979999999998E-2},{"$f":"Hydropower!AR428","v":2.7698979999999998E-2},{"$f":"Hydropower!AS428","v":2.7698979999999998E-2}]
["RC3HyNPD22","RD","Constant",30,"Hydropower","NPD2",{"$f":"Hydropower!L429","v":2.7698979999999998E-2},{"$f":"Hydropower!M429","v":2.7698979999999998E-2},{"$f":"Hydropower!N429","v":2.7698979999999998E-2},{"$f":"Hydropower!O429","v":2.7698979999999998E-2},{"$f":"Hydropower!P429","v":2.7698979999999998E-2},{"$f":"Hydropower!Q429","v":2.7698979999999998E-2},{"$f":"Hydropower!R429","v":2.7698979999999998E-2},{"$f":"Hydropower!S429","v":2.7698979999999998E-2},{"$f":"Hydropower!T429","v":2.7698979999999998E-2},{"$f":"Hydropower!U429","v":2.7698979999999998E-2},{"$f":"Hydropower!V429","v":2.7698979999999998E-2},{"$f":"Hydropower!W429","v":2.7698979999999998E-2},{"$f":"Hydropower!X429","v":2.7698979999999998E-2},{"$f":"Hydropower!Y429","v":2.7698979999999998E-2},{"$f":"Hydropower!Z429","v":2.7698979999999998E-2},{"$f":"Hydropower!AA429","v":2.7698979999999998E-2},{"$f":"Hydropower!AB429","v":2.7698979999999998E-2},{"$f":"Hydropower!AC429","v":2.7698979999999998E-2},{"$f":"Hydropower!AD429","v":2.7698979999999998E-2},{"$f":"Hydropower!AE429","v":2.7698979999999998E-2},{"$f":"Hydropower!AF429","v":2.7698979999999998E-2},{"$f":"Hydropower!AG429","v":2.7698979999999998E-2},{"$f":"Hydropower!AH429","v":2.7698979999999998E-2},{"$f":"Hydropower!AI429","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ429","v":2.7698979999999998E-2},{"$f":"Hydropower!AK429","v":2.7698979999999998E-2},{"$f":"Hydropower!AL429","v":2.7698979999999998E-2},{"$f":"Hydropower!AM429","v":2.7698979999999998E-2},{"$f":"Hydropower!AN429","v":2.7698979999999998E-2},{"$f":"Hydropower!AO429","v":2.7698979999999998E-2},{"$f":"Hydropower!AP429","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ429","v":2.7698979999999998E-2},{"$f":"Hydropower!AR429","v":2.7698979999999998E-2},{"$f":"Hydropower!AS429","v":2.7698979999999998E-2}]
["RL3HyNPD33","RD","Low",30,"Hydropower","NPD3",{"$f":"Hydropower!L430","v":2.7698979999999998E-2},{"$f":"Hydropower!M430","v":2.7698979999999998E-2},{"$f":"Hydropower!N430","v":2.7698979999999998E-2},{"$f":"Hydropower!O430","v":2.7698979999999998E-2},{"$f":"Hydropower!P430","v":2.7698979999999998E-2},{"$f":"Hydropower!Q430","v":2.7698979999999998E-2},{"$f":"Hydropower!R430","v":2.7698979999999998E-2},{"$f":"Hydropower!S430","v":2.7698979999999998E-2},{"$f":"Hydropower!T430","v":2.7698979999999998E-2},{"$f":"Hydropower!U430","v":2.7698979999999998E-2},{"$f":"Hydropower!V430","v":2.7698979999999998E-2},{"$f":"Hydropower!W430","v":2.7698979999999998E-2},{"$f":"Hydropower!X430","v":2.7698979999999998E-2},{"$f":"Hydropower!Y430","v":2.7698979999999998E-2},{"$f":"Hydropower!Z430","v":2.7698979999999998E-2},{"$f":"Hydropower!AA430","v":2.7698979999999998E-2},{"$f":"Hydropower!AB430","v":2.7698979999999998E-2},{"$f":"Hydropower!AC430","v":2.7698979999999998E-2},{"$f":"Hydropower!AD430","v":2.7698979999999998E-2},{"$f":"Hydropower!AE430","v":2.7698979999999998E-2},{"$f":"Hydropower!AF430","v":2.7698979999999998E-2},{"$f":"Hydropower!AG430","v":2.7698979999999998E-2},{"$f":"Hydropower!AH430","v":2.7698979999999998E-2},{"$f":"Hydropower!AI430","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ430","v":2.7698979999999998E-2},{"$f":"Hydropower!AK430","v":2.7698979999999998E-2},{"$f":"Hydropower!AL430","v":2.7698979999999998E-2},{"$f":"Hydropower!AM430","v":2.7698979999999998E-2},{"$f":"Hydropower!AN430","v":2.7698979999999998E-2},{"$f":"Hydropower!AO430","v":2.7698979999999998E-2},{"$f":"Hydropower!AP430","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ430","v":2.7698979999999998E-2},{"$f":"Hydropower!AR430","v":2.7698979999999998E-2},{"$f":"Hydropower!AS430","v":2.7698979999999998E-2}]
["RM3HyNPD33","RD","Mid",30,"Hydropower","NPD3",{"$f":"Hydropower!L431","v":2.7698979999999998E-2},{"$f":"Hydropower!M431","v":2.7698979999999998E-2},{"$f":"Hydropower!N431","v":2.7698979999999998E-2},{"$f":"Hydropower!O431","v":2.7698979999999998E-2},{"$f":"Hydropower!P431","v":2.7698979999999998E-2},{"$f":"Hydropower!Q431","v":2.7698979999999998E-2},{"$f":"Hydropower!R431","v":2.7698979999999998E-2},{"$f":"Hydropower!S431","v":2.7698979999999998E-2},{"$f":"Hydropower!T431","v":2.7698979999999998E-2},{"$f":"Hydropower!U431","v":2.7698979999999998E-2},{"$f":"Hydropower!V431","v":2.7698979999999998E-2},{"$f":"Hydropower!W431","v":2.7698979999999998E-2},{"$f":"Hydropower!X431","v":2.7698979999999998E-2},{"$f":"Hydropower!Y431","v":2.7698979999999998E-2},{"$f":"Hydropower!Z431","v":2.7698979999999998E-2},{"$f":"Hydropower!AA431","v":2.7698979999999998E-2},{"$f":"Hydropower!AB431","v":2.7698979999999998E-2},{"$f":"Hydropower!AC431","v":2.7698979999999998E-2},{"$f":"Hydropower!AD431","v":2.7698979999999998E-2},{"$f":"Hydropower!AE431","v":2.7698979999999998E-2},{"$f":"Hydropower!AF431","v":2.7698979999999998E-2},{"$f":"Hydropower!AG431","v":2.7698979999999998E-2},{"$f":"Hydropower!AH431","v":2.7698979999999998E-2},{"$f":"Hydropower!AI431","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ431","v":2.7698979999999998E-2},{"$f":"Hydropower!AK431","v":2.7698979999999998E-2},{"$f":"Hydropower!AL431","v":2.7698979999999998E-2},{"$f":"Hydropower!AM431","v":2.7698979999999998E-2},{"$f":"Hydropower!AN431","v":2.7698979999999998E-2},{"$f":"Hydropower!AO431","v":2.7698979999999998E-2},{"$f":"Hydropower!AP431","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ431","v":2.7698979999999998E-2},{"$f":"Hydropower!AR431","v":2.7698979999999998E-2},{"$f":"Hydropower!AS431","v":2.7698979999999998E-2}]
["RC3HyNPD33","RD","Constant",30,"Hydropower","NPD3",{"$f":"Hydropower!L432","v":2.7698979999999998E-2},{"$f":"Hydropower!M432","v":2.7698979999999998E-2},{"$f":"Hydropower!N432","v":2.7698979999999998E-2},{"$f":"Hydropower!O432","v":2.7698979999999998E-2},{"$f":"Hydropower!P432","v":2.7698979999999998E-2},{"$f":"Hydropower!Q432","v":2.7698979999999998E-2},{"$f":"Hydropower!R432","v":2.7698979999999998E-2},{"$f":"Hydropower!S432","v":2.7698979999999998E-2},{"$f":"Hydropower!T432","v":2.7698979999999998E-2},{"$f":"Hydropower!U432","v":2.7698979999999998E-2},{"$f":"Hydropower!V432","v":2.7698979999999998E-2},{"$f":"Hydropower!W432","v":2.7698979999999998E-2},{"$f":"Hydropower!X432","v":2.7698979999999998E-2},{"$f":"Hydropower!Y432","v":2.7698979999999998E-2},{"$f":"Hydropower!Z432","v":2.7698979999999998E-2},{"$f":"Hydropower!AA432","v":2.7698979999999998E-2},{"$f":"Hydropower!AB432","v":2.7698979999999998E-2},{"$f":"Hydropower!AC432","v":2.7698979999999998E-2},{"$f":"Hydropower!AD432","v":2.7698979999999998E-2},{"$f":"Hydropower!AE432","v":2.7698979999999998E-2},{"$f":"Hydropower!AF432","v":2.7698979999999998E-2},{"$f":"Hydropower!AG432","v":2.7698979999999998E-2},{"$f":"Hydropower!AH432","v":2.7698979999999998E-2},{"$f":"Hydropower!AI432","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ432","v":2.7698979999999998E-2},{"$f":"Hydropower!AK432","v":2.7698979999999998E-2},{"$f":"Hydropower!AL432","v":2.7698979999999998E-2},{"$f":"Hydropower!AM432","v":2.7698979999999998E-2},{"$f":"Hydropower!AN432","v":2.7698979999999998E-2},{"$f":"Hydropower!AO432","v":2.7698979999999998E-2},{"$f":"Hydropower!AP432","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ432","v":2.7698979999999998E-2},{"$f":"Hydropower!AR432","v":2.7698979999999998E-2},{"$f":"Hydropower!AS432","v":2.7698979999999998E-2}]
["RL3HyNPD44","RD","Low",30,"Hydropower","NPD4",{"$f":"Hydropower!L433","v":2.7698979999999998E-2},{"$f":"Hydropower!M433","v":2.7698979999999998E-2},{"$f":"Hydropower!N433","v":2.7698979999999998E-2},{"$f":"Hydropower!O433","v":2.7698979999999998E-2},{"$f":"Hydropower!P433","v":2.7698979999999998E-2},{"$f":"Hydropower!Q433","v":2.7698979999999998E-2},{"$f":"Hydropower!R433","v":2.7698979999999998E-2},{"$f":"Hydropower!S433","v":2.7698979999999998E-2},{"$f":"Hydropower!T433","v":2.7698979999999998E-2},{"$f":"Hydropower!U433","v":2.7698979999999998E-2},{"$f":"Hydropower!V433","v":2.7698979999999998E-2},{"$f":"Hydropower!W433","v":2.7698979999999998E-2},{"$f":"Hydropower!X433","v":2.7698979999999998E-2},{"$f":"Hydropower!Y433","v":2.7698979999999998E-2},{"$f":"Hydropower!Z433","v":2.7698979999999998E-2},{"$f":"Hydropower!AA433","v":2.7698979999999998E-2},{"$f":"Hydropower!AB433","v":2.7698979999999998E-2},{"$f":"Hydropower!AC433","v":2.7698979999999998E-2},{"$f":"Hydropower!AD433","v":2.7698979999999998E-2},{"$f":"Hydropower!AE433","v":2.7698979999999998E-2},{"$f":"Hydropower!AF433","v":2.7698979999999998E-2},{"$f":"Hydropower!AG433","v":2.7698979999999998E-2},{"$f":"Hydropower!AH433","v":2.7698979999999998E-2},{"$f":"Hydropower!AI433","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ433","v":2.7698979999999998E-2},{"$f":"Hydropower!AK433","v":2.7698979999999998E-2},{"$f":"Hydropower!AL433","v":2.7698979999999998E-2},{"$f":"Hydropower!AM433","v":2.7698979999999998E-2},{"$f":"Hydropower!AN433","v":2.7698979999999998E-2},{"$f":"Hydropower!AO433","v":2.7698979999999998E-2},{"$f":"Hydropower!AP433","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ433","v":2.7698979999999998E-2},{"$f":"Hydropower!AR433","v":2.7698979999999998E-2},{"$f":"Hydropower!AS433","v":2.7698979999999998E-2}]
["RM3HyNPD44","RD","Mid",30,"Hydropower","NPD4",{"$f":"Hydropower!L434","v":2.7698979999999998E-2},{"$f":"Hydropower!M434","v":2.7698979999999998E-2},{"$f":"Hydropower!N434","v":2.7698979999999998E-2},{"$f":"Hydropower!O434","v":2.7698979999999998E-2},{"$f":"Hydropower!P434","v":2.7698979999999998E-2},{"$f":"Hydropower!Q434","v":2.7698979999999998E-2},{"$f":"Hydropower!R434","v":2.7698979999999998E-2},{"$f":"Hydropower!S434","v":2.7698979999999998E-2},{"$f":"Hydropower!T434","v":2.7698979999999998E-2},{"$f":"Hydropower!U434","v":2.7698979999999998E-2},{"$f":"Hydropower!V434","v":2.7698979999999998E-2},{"$f":"Hydropower!W434","v":2.7698979999999998E-2},{"$f":"Hydropower!X434","v":2.7698979999999998E-2},{"$f":"Hydropower!Y434","v":2.7698979999999998E-2},{"$f":"Hydropower!Z434","v":2.7698979999999998E-2},{"$f":"Hydropower!AA434","v":2.7698979999999998E-2},{"$f":"Hydropower!AB434","v":2.7698979999999998E-2},{"$f":"Hydropower!AC434","v":2.7698979999999998E-2},{"$f":"Hydropower!AD434","v":2.7698979999999998E-2},{"$f":"Hydropower!AE434","v":2.7698979999999998E-2},{"$f":"Hydropower!AF434","v":2.7698979999999998E-2},{"$f":"Hydropower!AG434","v":2.7698979999999998E-2},{"$f":"Hydropower!AH434","v":2.7698979999999998E-2},{"$f":"Hydropower!AI434","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ434","v":2.7698979999999998E-2},{"$f":"Hydropower!AK434","v":2.7698979999999998E-2},{"$f":"Hydropower!AL434","v":2.7698979999999998E-2},{"$f":"Hydropower!AM434","v":2.7698979999999998E-2},{"$f":"Hydropower!AN434","v":2.7698979999999998E-2},{"$f":"Hydropower!AO434","v":2.7698979999999998E-2},{"$f":"Hydropower!AP434","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ434","v":2.7698979999999998E-2},{"$f":"Hydropower!AR434","v":2.7698979999999998E-2},{"$f":"Hydropower!AS434","v":2.7698979999999998E-2}]
["RC3HyNPD44","RD","Constant",30,"Hydropower","NPD4",{"$f":"Hydropower!L435","v":2.7698979999999998E-2},{"$f":"Hydropower!M435","v":2.7698979999999998E-2},{"$f":"Hydropower!N435","v":2.7698979999999998E-2},{"$f":"Hydropower!O435","v":2.7698979999999998E-2},{"$f":"Hydropower!P435","v":2.7698979999999998E-2},{"$f":"Hydropower!Q435","v":2.7698979999999998E-2},{"$f":"Hydropower!R435","v":2.7698979999999998E-2},{"$f":"Hydropower!S435","v":2.7698979999999998E-2},{"$f":"Hydropower!T435","v":2.7698979999999998E-2},{"$f":"Hydropower!U435","v":2.7698979999999998E-2},{"$f":"Hydropower!V435","v":2.7698979999999998E-2},{"$f":"Hydropower!W435","v":2.7698979999999998E-2},{"$f":"Hydropower!X435","v":2.7698979999999998E-2},{"$f":"Hydropower!Y435","v":2.7698979999999998E-2},{"$f":"Hydropower!Z435","v":2.7698979999999998E-2},{"$f":"Hydropower!AA435","v":2.7698979999999998E-2},{"$f":"Hydropower!AB435","v":2.7698979999999998E-2},{"$f":"Hydropower!AC435","v":2.7698979999999998E-2},{"$f":"Hydropower!AD435","v":2.7698979999999998E-2},{"$f":"Hydropower!AE435","v":2.7698979999999998E-2},{"$f":"Hydropower!AF435","v":2.7698979999999998E-2},{"$f":"Hydropower!AG435","v":2.7698979999999998E-2},{"$f":"Hydropower!AH435","v":2.7698979999999998E-2},{"$f":"Hydropower!AI435","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ435","v":2.7698979999999998E-2},{"$f":"Hydropower!AK435","v":2.7698979999999998E-2},{"$f":"Hydropower!AL435","v":2.7698979999999998E-2},{"$f":"Hydropower!AM435","v":2.7698979999999998E-2},{"$f":"Hydropower!AN435","v":2.7698979999999998E-2},{"$f":"Hydropower!AO435","v":2.7698979999999998E-2},{"$f":"Hydropower!AP435","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ435","v":2.7698979999999998E-2},{"$f":"Hydropower!AR435","v":2.7698979999999998E-2},{"$f":"Hydropower!AS435","v":2.7698979999999998E-2}]
["RL3HyNSD11","RD","Low",30,"Hydropower","NSD1",{"$f":"Hydropower!L439","v":2.7698979999999998E-2},{"$f":"Hydropower!M439","v":2.7698979999999998E-2},{"$f":"Hydropower!N439","v":2.7698979999999998E-2},{"$f":"Hydropower!O439","v":2.7698979999999998E-2},{"$f":"Hydropower!P439","v":2.7698979999999998E-2},{"$f":"Hydropower!Q439","v":2.7698979999999998E-2},{"$f":"Hydropower!R439","v":2.7698979999999998E-2},{"$f":"Hydropower!S439","v":2.7698979999999998E-2},{"$f":"Hydropower!T439","v":2.7698979999999998E-2},{"$f":"Hydropower!U439","v":2.7698979999999998E-2},{"$f":"Hydropower!V439","v":2.7698979999999998E-2},{"$f":"Hydropower!W439","v":2.7698979999999998E-2},{"$f":"Hydropower!X439","v":2.7698979999999998E-2},{"$f":"Hydropower!Y439","v":2.7698979999999998E-2},{"$f":"Hydropower!Z439","v":2.7698979999999998E-2},{"$f":"Hydropower!AA439","v":2.7698979999999998E-2},{"$f":"Hydropower!AB439","v":2.7698979999999998E-2},{"$f":"Hydropower!AC439","v":2.7698979999999998E-2},{"$f":"Hydropower!AD439","v":2.7698979999999998E-2},{"$f":"Hydropower!AE439","v":2.7698979999999998E-2},{"$f":"Hydropower!AF439","v":2.7698979999999998E-2},{"$f":"Hydropower!AG439","v":2.7698979999999998E-2},{"$f":"Hydropower!AH439","v":2.7698979999999998E-2},{"$f":"Hydropower!AI439","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ439","v":2.7698979999999998E-2},{"$f":"Hydropower!AK439","v":2.7698979999999998E-2},{"$f":"Hydropower!AL439","v":2.7698979999999998E-2},{"$f":"Hydropower!AM439","v":2.7698979999999998E-2},{"$f":"Hydropower!AN439","v":2.7698979999999998E-2},{"$f":"Hydropower!AO439","v":2.7698979999999998E-2},{"$f":"Hydropower!AP439","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ439","v":2.7698979999999998E-2},{"$f":"Hydropower!AR439","v":2.7698979999999998E-2},{"$f":"Hydropower!AS439","v":2.7698979999999998E-2}]
["RM3HyNSD11","RD","Mid",30,"Hydropower","NSD1",{"$f":"Hydropower!L440","v":2.7698979999999998E-2},{"$f":"Hydropower!M440","v":2.7698979999999998E-2},{"$f":"Hydropower!N440","v":2.7698979999999998E-2},{"$f":"Hydropower!O440","v":2.7698979999999998E-2},{"$f":"Hydropower!P440","v":2.7698979999999998E-2},{"$f":"Hydropower!Q440","v":2.7698979999999998E-2},{"$f":"Hydropower!R440","v":2.7698979999999998E-2},{"$f":"Hydropower!S440","v":2.7698979999999998E-2},{"$f":"Hydropower!T440","v":2.7698979999999998E-2},{"$f":"Hydropower!U440","v":2.7698979999999998E-2},{"$f":"Hydropower!V440","v":2.7698979999999998E-2},{"$f":"Hydropower!W440","v":2.7698979999999998E-2},{"$f":"Hydropower!X440","v":2.7698979999999998E-2},{"$f":"Hydropower!Y440","v":2.7698979999999998E-2},{"$f":"Hydropower!Z440","v":2.7698979999999998E-2},{"$f":"Hydropower!AA440","v":2.7698979999999998E-2},{"$f":"Hydropower!AB440","v":2.7698979999999998E-2},{"$f":"Hydropower!AC440","v":2.7698979999999998E-2},{"$f":"Hydropower!AD440","v":2.7698979999999998E-2},{"$f":"Hydropower!AE440","v":2.7698979999999998E-2},{"$f":"Hydropower!AF440","v":2.7698979999999998E-2},{"$f":"Hydropower!AG440","v":2.7698979999999998E-2},{"$f":"Hydropower!AH440","v":2.7698979999999998E-2},{"$f":"Hydropower!AI440","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ440","v":2.7698979999999998E-2},{"$f":"Hydropower!AK440","v":2.7698979999999998E-2},{"$f":"Hydropower!AL440","v":2.7698979999999998E-2},{"$f":"Hydropower!AM440","v":2.7698979999999998E-2},{"$f":"Hydropower!AN440","v":2.7698979999999998E-2},{"$f":"Hydropower!AO440","v":2.7698979999999998E-2},{"$f":"Hydropower!AP440","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ440","v":2.7698979999999998E-2},{"$f":"Hydropower!AR440","v":2.7698979999999998E-2},{"$f":"Hydropower!AS440","v":2.7698979999999998E-2}]
["RC3HyNSD11","RD","Constant",30,"Hydropower","NSD1",{"$f":"Hydropower!L441","v":2.7698979999999998E-2},{"$f":"Hydropower!M441","v":2.7698979999999998E-2},{"$f":"Hydropower!N441","v":2.7698979999999998E-2},{"$f":"Hydropower!O441","v":2.7698979999999998E-2},{"$f":"Hydropower!P441","v":2.7698979999999998E-2},{"$f":"Hydropower!Q441","v":2.7698979999999998E-2},{"$f":"Hydropower!R441","v":2.7698979999999998E-2},{"$f":"Hydropower!S441","v":2.7698979999999998E-2},{"$f":"Hydropower!T441","v":2.7698979999999998E-2},{"$f":"Hydropower!U441","v":2.7698979999999998E-2},{"$f":"Hydropower!V441","v":2.7698979999999998E-2},{"$f":"Hydropower!W441","v":2.7698979999999998E-2},{"$f":"Hydropower!X441","v":2.7698979999999998E-2},{"$f":"Hydropower!Y441","v":2.7698979999999998E-2},{"$f":"Hydropower!Z441","v":2.7698979999999998E-2},{"$f":"Hydropower!AA441","v":2.7698979999999998E-2},{"$f":"Hydropower!AB441","v":2.7698979999999998E-2},{"$f":"Hydropower!AC441","v":2.7698979999999998E-2},{"$f":"Hydropower!AD441","v":2.7698979999999998E-2},{"$f":"Hydropower!AE441","v":2.7698979999999998E-2},{"$f":"Hydropower!AF441","v":2.7698979999999998E-2},{"$f":"Hydropower!AG441","v":2.7698979999999998E-2},{"$f":"Hydropower!AH441","v":2.7698979999999998E-2},{"$f":"Hydropower!AI441","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ441","v":2.7698979999999998E-2},{"$f":"Hydropower!AK441","v":2.7698979999999998E-2},{"$f":"Hydropower!AL441","v":2.7698979999999998E-2},{"$f":"Hydropower!AM441","v":2.7698979999999998E-2},{"$f":"Hydropower!AN441","v":2.7698979999999998E-2},{"$f":"Hydropower!AO441","v":2.7698979999999998E-2},{"$f":"Hydropower!AP441","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ441","v":2.7698979999999998E-2},{"$f":"Hydropower!AR441","v":2.7698979999999998E-2},{"$f":"Hydropower!AS441","v":2.7698979999999998E-2}]
["RL3HyNSD22","RD","Low",30,"Hydropower","NSD2",{"$f":"Hydropower!L442","v":2.7698979999999998E-2},{"$f":"Hydropower!M442","v":2.7698979999999998E-2},{"$f":"Hydropower!N442","v":2.7698979999999998E-2},{"$f":"Hydropower!O442","v":2.7698979999999998E-2},{"$f":"Hydropower!P442","v":2.7698979999999998E-2},{"$f":"Hydropower!Q442","v":2.7698979999999998E-2},{"$f":"Hydropower!R442","v":2.7698979999999998E-2},{"$f":"Hydropower!S442","v":2.7698979999999998E-2},{"$f":"Hydropower!T442","v":2.7698979999999998E-2},{"$f":"Hydropower!U442","v":2.7698979999999998E-2},{"$f":"Hydropower!V442","v":2.7698979999999998E-2},{"$f":"Hydropower!W442","v":2.7698979999999998E-2},{"$f":"Hydropower!X442","v":2.7698979999999998E-2},{"$f":"Hydropower!Y442","v":2.7698979999999998E-2},{"$f":"Hydropower!Z442","v":2.7698979999999998E-2},{"$f":"Hydropower!AA442","v":2.7698979999999998E-2},{"$f":"Hydropower!AB442","v":2.7698979999999998E-2},{"$f":"Hydropower!AC442","v":2.7698979999999998E-2},{"$f":"Hydropower!AD442","v":2.7698979999999998E-2},{"$f":"Hydropower!AE442","v":2.7698979999999998E-2},{"$f":"Hydropower!AF442","v":2.7698979999999998E-2},{"$f":"Hydropower!AG442","v":2.7698979999999998E-2},{"$f":"Hydropower!AH442","v":2.7698979999999998E-2},{"$f":"Hydropower!AI442","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ442","v":2.7698979999999998E-2},{"$f":"Hydropower!AK442","v":2.7698979999999998E-2},{"$f":"Hydropower!AL442","v":2.7698979999999998E-2},{"$f":"Hydropower!AM442","v":2.7698979999999998E-2},{"$f":"Hydropower!AN442","v":2.7698979999999998E-2},{"$f":"Hydropower!AO442","v":2.7698979999999998E-2},{"$f":"Hydropower!AP442","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ442","v":2.7698979999999998E-2},{"$f":"Hydropower!AR442","v":2.7698979999999998E-2},{"$f":"Hydropower!AS442","v":2.7698979999999998E-2}]
["RM3HyNSD22","RD","Mid",30,"Hydropower","NSD2",{"$f":"Hydropower!L443","v":2.7698979999999998E-2},{"$f":"Hydropower!M443","v":2.7698979999999998E-2},{"$f":"Hydropower!N443","v":2.7698979999999998E-2},{"$f":"Hydropower!O443","v":2.7698979999999998E-2},{"$f":"Hydropower!P443","v":2.7698979999999998E-2},{"$f":"Hydropower!Q443","v":2.7698979999999998E-2},{"$f":"Hydropower!R443","v":2.7698979999999998E-2},{"$f":"Hydropower!S443","v":2.7698979999999998E-2},{"$f":"Hydropower!T443","v":2.7698979999999998E-2},{"$f":"Hydropower!U443","v":2.7698979999999998E-2},{"$f":"Hydropower!V443","v":2.7698979999999998E-2},{"$f":"Hydropower!W443","v":2.7698979999999998E-2},{"$f":"Hydropower!X443","v":2.7698979999999998E-2},{"$f":"Hydropower!Y443","v":2.7698979999999998E-2},{"$f":"Hydropower!Z443","v":2.7698979999999998E-2},{"$f":"Hydropower!AA443","v":2.7698979999999998E-2},{"$f":"Hydropower!AB443","v":2.7698979999999998E-2},{"$f":"Hydropower!AC443","v":2.7698979999999998E-2},{"$f":"Hydropower!AD443","v":2.7698979999999998E-2},{"$f":"Hydropower!AE443","v":2.7698979999999998E-2},{"$f":"Hydropower!AF443","v":2.7698979999999998E-2},{"$f":"Hydropower!AG443","v":2.7698979999999998E-2},{"$f":"Hydropower!AH443","v":2.7698979999999998E-2},{"$f":"Hydropower!AI443","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ443","v":2.7698979999999998E-2},{"$f":"Hydropower!AK443","v":2.7698979999999998E-2},{"$f":"Hydropower!AL443","v":2.7698979999999998E-2},{"$f":"Hydropower!AM443","v":2.7698979999999998E-2},{"$f":"Hydropower!AN443","v":2.7698979999999998E-2},{"$f":"Hydropower!AO443","v":2.7698979999999998E-2},{"$f":"Hydropower!AP443","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ443","v":2.7698979999999998E-2},{"$f":"Hydropower!AR443","v":2.7698979999999998E-2},{"$f":"Hydropower!AS443","v":2.7698979999999998E-2}]
["RC3HyNSD22","RD","Constant",30,"Hydropower","NSD2",{"$f":"Hydropower!L444","v":2.7698979999999998E-2},{"$f":"Hydropower!M444","v":2.7698979999999998E-2},{"$f":"Hydropower!N444","v":2.7698979999999998E-2},{"$f":"Hydropower!O444","v":2.7698979999999998E-2},{"$f":"Hydropower!P444","v":2.7698979999999998E-2},{"$f":"Hydropower!Q444","v":2.7698979999999998E-2},{"$f":"Hydropower!R444","v":2.7698979999999998E-2},{"$f":"Hydropower!S444","v":2.7698979999999998E-2},{"$f":"Hydropower!T444","v":2.7698979999999998E-2},{"$f":"Hydropower!U444","v":2.7698979999999998E-2},{"$f":"Hydropower!V444","v":2.7698979999999998E-2},{"$f":"Hydropower!W444","v":2.7698979999999998E-2},{"$f":"Hydropower!X444","v":2.7698979999999998E-2},{"$f":"Hydropower!Y444","v":2.7698979999999998E-2},{"$f":"Hydropower!Z444","v":2.7698979999999998E-2},{"$f":"Hydropower!AA444","v":2.7698979999999998E-2},{"$f":"Hydropower!AB444","v":2.7698979999999998E-2},{"$f":"Hydropower!AC444","v":2.7698979999999998E-2},{"$f":"Hydropower!AD444","v":2.7698979999999998E-2},{"$f":"Hydropower!AE444","v":2.7698979999999998E-2},{"$f":"Hydropower!AF444","v":2.7698979999999998E-2},{"$f":"Hydropower!AG444","v":2.7698979999999998E-2},{"$f":"Hydropower!AH444","v":2.7698979999999998E-2},{"$f":"Hydropower!AI444","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ444","v":2.7698979999999998E-2},{"$f":"Hydropower!AK444","v":2.7698979999999998E-2},{"$f":"Hydropower!AL444","v":2.7698979999999998E-2},{"$f":"Hydropower!AM444","v":2.7698979999999998E-2},{"$f":"Hydropower!AN444","v":2.7698979999999998E-2},{"$f":"Hydropower!AO444","v":2.7698979999999998E-2},{"$f":"Hydropower!AP444","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ444","v":2.7698979999999998E-2},{"$f":"Hydropower!AR444","v":2.7698979999999998E-2},{"$f":"Hydropower!AS444","v":2.7698979999999998E-2}]
["RL3HyNSD33","RD","Low",30,"Hydropower","NSD3",{"$f":"Hydropower!L445","v":2.7698979999999998E-2},{"$f":"Hydropower!M445","v":2.7698979999999998E-2},{"$f":"Hydropower!N445","v":2.7698979999999998E-2},{"$f":"Hydropower!O445","v":2.7698979999999998E-2},{"$f":"Hydropower!P445","v":2.7698979999999998E-2},{"$f":"Hydropower!Q445","v":2.7698979999999998E-2},{"$f":"Hydropower!R445","v":2.7698979999999998E-2},{"$f":"Hydropower!S445","v":2.7698979999999998E-2},{"$f":"Hydropower!T445","v":2.7698979999999998E-2},{"$f":"Hydropower!U445","v":2.7698979999999998E-2},{"$f":"Hydropower!V445","v":2.7698979999999998E-2},{"$f":"Hydropower!W445","v":2.7698979999999998E-2},{"$f":"Hydropower!X445","v":2.7698979999999998E-2},{"$f":"Hydropower!Y445","v":2.7698979999999998E-2},{"$f":"Hydropower!Z445","v":2.7698979999999998E-2},{"$f":"Hydropower!AA445","v":2.7698979999999998E-2},{"$f":"Hydropower!AB445","v":2.7698979999999998E-2},{"$f":"Hydropower!AC445","v":2.7698979999999998E-2},{"$f":"Hydropower!AD445","v":2.7698979999999998E-2},{"$f":"Hydropower!AE445","v":2.7698979999999998E-2},{"$f":"Hydropower!AF445","v":2.7698979999999998E-2},{"$f":"Hydropower!AG445","v":2.7698979999999998E-2},{"$f":"Hydropower!AH445","v":2.7698979999999998E-2},{"$f":"Hydropower!AI445","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ445","v":2.7698979999999998E-2},{"$f":"Hydropower!AK445","v":2.7698979999999998E-2},{"$f":"Hydropower!AL445","v":2.7698979999999998E-2},{"$f":"Hydropower!AM445","v":2.7698979999999998E-2},{"$f":"Hydropower!AN445","v":2.7698979999999998E-2},{"$f":"Hydropower!AO445","v":2.7698979999999998E-2},{"$f":"Hydropower!AP445","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ445","v":2.7698979999999998E-2},{"$f":"Hydropower!AR445","v":2.7698979999999998E-2},{"$f":"Hydropower!AS445","v":2.7698979999999998E-2}]
["RM3HyNSD33","RD","Mid",30,"Hydropower","NSD3",{"$f":"Hydropower!L446","v":2.7698979999999998E-2},{"$f":"Hydropower!M446","v":2.7698979999999998E-2},{"$f":"Hydropower!N446","v":2.7698979999999998E-2},{"$f":"Hydropower!O446","v":2.7698979999999998E-2},{"$f":"Hydropower!P446","v":2.7698979999999998E-2},{"$f":"Hydropower!Q446","v":2.7698979999999998E-2},{"$f":"Hydropower!R446","v":2.7698979999999998E-2},{"$f":"Hydropower!S446","v":2.7698979999999998E-2},{"$f":"Hydropower!T446","v":2.7698979999999998E-2},{"$f":"Hydropower!U446","v":2.7698979999999998E-2},{"$f":"Hydropower!V446","v":2.7698979999999998E-2},{"$f":"Hydropower!W446","v":2.7698979999999998E-2},{"$f":"Hydropower!X446","v":2.7698979999999998E-2},{"$f":"Hydropower!Y446","v":2.7698979999999998E-2},{"$f":"Hydropower!Z446","v":2.7698979999999998E-2},{"$f":"Hydropower!AA446","v":2.7698979999999998E-2},{"$f":"Hydropower!AB446","v":2.7698979999999998E-2},{"$f":"Hydropower!AC446","v":2.7698979999999998E-2},{"$f":"Hydropower!AD446","v":2.7698979999999998E-2},{"$f":"Hydropower!AE446","v":2.7698979999999998E-2},{"$f":"Hydropower!AF446","v":2.7698979999999998E-2},{"$f":"Hydropower!AG446","v":2.7698979999999998E-2},{"$f":"Hydropower!AH446","v":2.7698979999999998E-2},{"$f":"Hydropower!AI446","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ446","v":2.7698979999999998E-2},{"$f":"Hydropower!AK446","v":2.7698979999999998E-2},{"$f":"Hydropower!AL446","v":2.7698979999999998E-2},{"$f":"Hydropower!AM446","v":2.7698979999999998E-2},{"$f":"Hydropower!AN446","v":2.7698979999999998E-2},{"$f":"Hydropower!AO446","v":2.7698979999999998E-2},{"$f":"Hydropower!AP446","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ446","v":2.7698979999999998E-2},{"$f":"Hydropower!AR446","v":2.7698979999999998E-2},{"$f":"Hydropower!AS446","v":2.7698979999999998E-2}]
["RC3HyNSD33","RD","Constant",30,"Hydropower","NSD3",{"$f":"Hydropower!L447","v":2.7698979999999998E-2},{"$f":"Hydropower!M447","v":2.7698979999999998E-2},{"$f":"Hydropower!N447","v":2.7698979999999998E-2},{"$f":"Hydropower!O447","v":2.7698979999999998E-2},{"$f":"Hydropower!P447","v":2.7698979999999998E-2},{"$f":"Hydropower!Q447","v":2.7698979999999998E-2},{"$f":"Hydropower!R447","v":2.7698979999999998E-2},{"$f":"Hydropower!S447","v":2.7698979999999998E-2},{"$f":"Hydropower!T447","v":2.7698979999999998E-2},{"$f":"Hydropower!U447","v":2.7698979999999998E-2},{"$f":"Hydropower!V447","v":2.7698979999999998E-2},{"$f":"Hydropower!W447","v":2.7698979999999998E-2},{"$f":"Hydropower!X447","v":2.7698979999999998E-2},{"$f":"Hydropower!Y447","v":2.7698979999999998E-2},{"$f":"Hydropower!Z447","v":2.7698979999999998E-2},{"$f":"Hydropower!AA447","v":2.7698979999999998E-2},{"$f":"Hydropower!AB447","v":2.7698979999999998E-2},{"$f":"Hydropower!AC447","v":2.7698979999999998E-2},{"$f":"Hydropower!AD447","v":2.7698979999999998E-2},{"$f":"Hydropower!AE447","v":2.7698979999999998E-2},{"$f":"Hydropower!AF447","v":2.7698979999999998E-2},{"$f":"Hydropower!AG447","v":2.7698979999999998E-2},{"$f":"Hydropower!AH447","v":2.7698979999999998E-2},{"$f":"Hydropower!AI447","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ447","v":2.7698979999999998E-2},{"$f":"Hydropower!AK447","v":2.7698979999999998E-2},{"$f":"Hydropower!AL447","v":2.7698979999999998E-2},{"$f":"Hydropower!AM447","v":2.7698979999999998E-2},{"$f":"Hydropower!AN447","v":2.7698979999999998E-2},{"$f":"Hydropower!AO447","v":2.7698979999999998E-2},{"$f":"Hydropower!AP447","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ447","v":2.7698979999999998E-2},{"$f":"Hydropower!AR447","v":2.7698979999999998E-2},{"$f":"Hydropower!AS447","v":2.7698979999999998E-2}]
["RL3HyNSD44","RD","Low",30,"Hydropower","NSD4",{"$f":"Hydropower!L448","v":2.7698979999999998E-2},{"$f":"Hydropower!M448","v":2.7698979999999998E-2},{"$f":"Hydropower!N448","v":2.7698979999999998E-2},{"$f":"Hydropower!O448","v":2.7698979999999998E-2},{"$f":"Hydropower!P448","v":2.7698979999999998E-2},{"$f":"Hydropower!Q448","v":2.7698979999999998E-2},{"$f":"Hydropower!R448","v":2.7698979999999998E-2},{"$f":"Hydropower!S448","v":2.7698979999999998E-2},{"$f":"Hydropower!T448","v":2.7698979999999998E-2},{"$f":"Hydropower!U448","v":2.7698979999999998E-2},{"$f":"Hydropower!V448","v":2.7698979999999998E-2},{"$f":"Hydropower!W448","v":2.7698979999999998E-2},{"$f":"Hydropower!X448","v":2.7698979999999998E-2},{"$f":"Hydropower!Y448","v":2.7698979999999998E-2},{"$f":"Hydropower!Z448","v":2.7698979999999998E-2},{"$f":"Hydropower!AA448","v":2.7698979999999998E-2},{"$f":"Hydropower!AB448","v":2.7698979999999998E-2},{"$f":"Hydropower!AC448","v":2.7698979999999998E-2},{"$f":"Hydropower!AD448","v":2.7698979999999998E-2},{"$f":"Hydropower!AE448","v":2.7698979999999998E-2},{"$f":"Hydropower!AF448","v":2.7698979999999998E-2},{"$f":"Hydropower!AG448","v":2.7698979999999998E-2},{"$f":"Hydropower!AH448","v":2.7698979999999998E-2},{"$f":"Hydropower!AI448","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ448","v":2.7698979999999998E-2},{"$f":"Hydropower!AK448","v":2.7698979999999998E-2},{"$f":"Hydropower!AL448","v":2.7698979999999998E-2},{"$f":"Hydropower!AM448","v":2.7698979999999998E-2},{"$f":"Hydropower!AN448","v":2.7698979999999998E-2},{"$f":"Hydropower!AO448","v":2.7698979999999998E-2},{"$f":"Hydropower!AP448","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ448","v":2.7698979999999998E-2},{"$f":"Hydropower!AR448","v":2.7698979999999998E-2},{"$f":"Hydropower!AS448","v":2.7698979999999998E-2}]
["RM3HyNSD44","RD","Mid",30,"Hydropower","NSD4",{"$f":"Hydropower!L449","v":2.7698979999999998E-2},{"$f":"Hydropower!M449","v":2.7698979999999998E-2},{"$f":"Hydropower!N449","v":2.7698979999999998E-2},{"$f":"Hydropower!O449","v":2.7698979999999998E-2},{"$f":"Hydropower!P449","v":2.7698979999999998E-2},{"$f":"Hydropower!Q449","v":2.7698979999999998E-2},{"$f":"Hydropower!R449","v":2.7698979999999998E-2},{"$f":"Hydropower!S449","v":2.7698979999999998E-2},{"$f":"Hydropower!T449","v":2.7698979999999998E-2},{"$f":"Hydropower!U449","v":2.7698979999999998E-2},{"$f":"Hydropower!V449","v":2.7698979999999998E-2},{"$f":"Hydropower!W449","v":2.7698979999999998E-2},{"$f":"Hydropower!X449","v":2.7698979999999998E-2},{"$f":"Hydropower!Y449","v":2.7698979999999998E-2},{"$f":"Hydropower!Z449","v":2.7698979999999998E-2},{"$f":"Hydropower!AA449","v":2.7698979999999998E-2},{"$f":"Hydropower!AB449","v":2.7698979999999998E-2},{"$f":"Hydropower!AC449","v":2.7698979999999998E-2},{"$f":"Hydropower!AD449","v":2.7698979999999998E-2},{"$f":"Hydropower!AE449","v":2.7698979999999998E-2},{"$f":"Hydropower!AF449","v":2.7698979999999998E-2},{"$f":"Hydropower!AG449","v":2.7698979999999998E-2},{"$f":"Hydropower!AH449","v":2.7698979999999998E-2},{"$f":"Hydropower!AI449","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ449","v":2.7698979999999998E-2},{"$f":"Hydropower!AK449","v":2.7698979999999998E-2},{"$f":"Hydropower!AL449","v":2.7698979999999998E-2},{"$f":"Hydropower!AM449","v":2.7698979999999998E-2},{"$f":"Hydropower!AN449","v":2.7698979999999998E-2},{"$f":"Hydropower!AO449","v":2.7698979999999998E-2},{"$f":"Hydropower!AP449","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ449","v":2.7698979999999998E-2},{"$f":"Hydropower!AR449","v":2.7698979999999998E-2},{"$f":"Hydropower!AS449","v":2.7698979999999998E-2}]
["RC3HyNSD44","RD","Constant",30,"Hydropower","NSD4",{"$f":"Hydropower!L450","v":2.7698979999999998E-2},{"$f":"Hydropower!M450","v":2.7698979999999998E-2},{"$f":"Hydropower!N450","v":2.7698979999999998E-2},{"$f":"Hydropower!O450","v":2.7698979999999998E-2},{"$f":"Hydropower!P450","v":2.7698979999999998E-2},{"$f":"Hydropower!Q450","v":2.7698979999999998E-2},{"$f":"Hydropower!R450","v":2.7698979999999998E-2},{"$f":"Hydropower!S450","v":2.7698979999999998E-2},{"$f":"Hydropower!T450","v":2.7698979999999998E-2},{"$f":"Hydropower!U450","v":2.7698979999999998E-2},{"$f":"Hydropower!V450","v":2.7698979999999998E-2},{"$f":"Hydropower!W450","v":2.7698979999999998E-2},{"$f":"Hydropower!X450","v":2.7698979999999998E-2},{"$f":"Hydropower!Y450","v":2.7698979999999998E-2},{"$f":"Hydropower!Z450","v":2.7698979999999998E-2},{"$f":"Hydropower!AA450","v":2.7698979999999998E-2},{"$f":"Hydropower!AB450","v":2.7698979999999998E-2},{"$f":"Hydropower!AC450","v":2.7698979999999998E-2},{"$f":"Hydropower!AD450","v":2.7698979999999998E-2},{"$f":"Hydropower!AE450","v":2.7698979999999998E-2},{"$f":"Hydropower!AF450","v":2.7698979999999998E-2},{"$f":"Hydropower!AG450","v":2.7698979999999998E-2},{"$f":"Hydropower!AH450","v":2.7698979999999998E-2},{"$f":"Hydropower!AI450","v":2.7698979999999998E-2},{"$f":"Hydropower!AJ450","v":2.7698979999999998E-2},{"$f":"Hydropower!AK450","v":2.7698979999999998E-2},{"$f":"Hydropower!AL450","v":2.7698979999999998E-2},{"$f":"Hydropower!AM450","v":2.7698979999999998E-2},{"$f":"Hydropower!AN450","v":2.7698979999999998E-2},{"$f":"Hydropower!AO450","v":2.7698979999999998E-2},{"$f":"Hydropower!AP450","v":2.7698979999999998E-2},{"$f":"Hydropower!AQ450","v":2.7698979999999998E-2},{"$f":"Hydropower!AR450","v":2.7698979999999998E-2},{"$f":"Hydropower!AS450","v":2.7698979999999998E-2}]

{"sheet":"LCOE Range","index":23,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,"Technology","Min","Difference","Max"]
[null,null,"Natural Gas",{"$f":"MIN('Natural Gas'!L410:L427)","v":32.610557812979515},{"$f":"F6-D6","v":116.62921408916824},{"$f":"MAX('Natural Gas'!L410:L427)","v":149.23977190214777}]
[null,null,"Coal",{"$f":"MIN(Coal!L538:L561)","v":68.562253459710448},{"$f":"F7-D7","v":82.771947386711489},{"$f":"MAX(Coal!L538:L561)","v":151.33420084642194}]
[null,null,"Nuclear",{"$f":"Nuclear!L182","v":66.992763325938654},2,{"$f":"Nuclear!L182","v":66.992763325938654}]
[null,null,"Land-Based Wind",{"$f":"MIN('Land-Based Wind'!L487:L516)","v":16.619016342976224},{"$f":"F9-D9","v":132.67461054747469},{"$f":"MAX('Land-Based Wind'!L487:L516)","v":149.29362689045089}]
[null,null,"Offshore Wind",{"$f":"MIN('Offshore Wind'!L752:L796)","v":90.406135056072699},{"$f":"F10-D10","v":101.93948273034873},{"$f":"MAX('Offshore Wind'!L752:L796)","v":192.34561778642143}]
[null,null,"Solar - Utility PV",{"$f":"MIN('Solar - Utility PV'!L287:L301)","v":33.031907077002451},{"$f":"F11-D11","v":25.76306060294624},{"$f":"MAX('Solar - Utility PV'!L287:L301)","v":58.794967679948691}]
[null,null,"Solar - PV Dist. Commercial",{"$f":"MIN('Solar - PV Dist. Comm'!L269:L283)","v":66.129231356322876},42.645717946435127,{"$f":"MAX('Solar - PV Dist. Comm'!L269:L283)","v":108.774949302758}]
[null,null,"Solar - PV Dist. Residential",{"$f":"MIN('Solar - PV Dist. Res'!L269:L283)","v":90.863823332704314},59.378989254454652,{"$f":"MAX('Solar - PV Dist. Res'!L269:L283)","v":150.24281258715897}]
[null,null,"Solar - CSP",{"$f":"MIN('Solar - CSP'!L535:L561)","v":114.64849048886693},29.391860566484453,{"$f":"MAX('Solar - CSP'!L535:L561)","v":144.04035105535138}]
[null,null,"Geothermal",{"$f":"MIN(Geothermal!L330:L347)","v":75.280473935876984},545.6976092084733,{"$f":"MAX(Geothermal!L330:L347)","v":620.97808314435031}]
[null,null,"Hydropower",{"$f":"MIN(Hydropower!L490:L516)","v":35.674693367091791},36.131552405921525,{"$f":"MAX(Hydropower!L490:L516)","v":71.806245773013316}]
[null,null,"Biopower",{"$f":"MIN(Biopower!L253:L261)","v":86.003397419567889},{"$f":"F17-D17","v":25.893594275988832},{"$f":"MAX(Biopower!L253:L261)","v":111.89699169555672}]

{"sheet":"PV OCC","index":24,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
[null,null,2016,{"$f":"C1+1","v":2017},{"$f":"D1+1","v":2018},2019,2020,2021,2022,2023]
["Tariff Schedule ($/Wdc)",null,0,0,0.1,0.09,0.06,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
["Util PV",null,2016,{"$f":"C4+1","v":2017},{"$f":"D4+1","v":2018},2019,2020,2021,2022,2023]
[null,"With Tariff",1753.9224256089915,1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,{"$f":"C5","v":1753.9224256089915},{"$f":"D5","v":1195.5123115434328},1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,{"$f":"C6","v":1753.9224256089915},1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,{"$f":"M13","v":1195.5123115434328},1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,{"$f":"C14","v":1753.9224256089915},1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[]
[null,"No Tariff",{"$f":"C5","v":1753.9224256089915},{"$f":"D5","v":1195.5123115434328},{"$f":"E5-1000*E$2","v":927.77613139826758},881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K5-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,{"$f":"C6","v":1753.9224256089915},1195.5123115434328,{"$f":"E6-1000*E$2","v":1050.2319652447634},1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K6-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K7-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K8-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K9-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K10-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K11-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K12-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K13-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K14-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K15-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K16-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K17-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K18-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K19-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[]
["Dist PV","With Tariff",2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[]
[null,"No Tariff",{"$f":"C37","v":2562.1908852887354},1950.1478365693074,{"$f":"E37-1000*E$2","v":1421.5046165660738},{"$f":"F37-1000*F$2","v":1314.6547163405942},1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E38-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E39-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E40-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E41-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E42-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E43-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E44-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E45-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E46-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E47-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E48-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E49-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E50-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E51-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[]
[null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Res PV","With Tariff",3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[]
[null,"No Tariff",{"$f":"C70","v":3782.044172744535},2897.3828223165724,{"$f":"E70-1000*E$2","v":2459.7319378493571},{"$f":"F70-1000*F$2","v":2324.4466812676419},2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E71-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E72-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E73-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E74-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E75-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E76-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E77-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E78-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E79-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E80-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E81-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E82-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E83-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E84-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]

{"sheet":"Program Goals","index":25,"n_rows":435,"n_cols":59,"rows_kept":435,"cut":false,"hidden":true,"merged":[[31,1,35,1],[31,3,35,3],[7,1,29,1],[7,3,11,3],[13,3,17,3],[19,3,23,3],[25,3,29,3],[37,1,41,1],[37,3,41,3],[87,1,129,1],[87,3,96,3],[98,3,107,3],[109,3,118,3],[120,3,129,3],[210,1,224,1],[210,3,212,3],[214,3,216,3],[218,3,220,3],[222,3,224,3],[131,1,151,1],[131,3,140,3],[142,3,151,3],[153,1,162,1],[153,3,162,3],[226,1,228,1],[226,3,228,3],[230,1,232,1],[230,3,232,3],[274,1,288,1],[274,3,276,3],[278,0,280,0],[278,3,280,3],[282,0,284,0],[282,3,284,3],[286,0,288,0],[286,3,288,3],[290,1,292,1],[290,3,292,3],[294,0,296,0],[294,1,296,1],[294,3,296,3],[368,3,373,3],[375,1,380,1],[375,3,380,3],[382,1,387,1],[382,3,387,3],[340,1,373,1],[340,3,345,3],[347,3,352,3],[354,3,359,3],[361,3,366,3]]}
[]
[null,null,null,null,"Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current"]
[null,null,null,null,"Calculated"]
[]
["Land-Based Wind Program Goal"]
[]
[null,null,null,null,null,2000,{"$f":"F7+1","v":2001},{"$f":"G7+1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"R7+1","v":2013},{"$f":"V7+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5115685106238268,0.52707986851336497,0.53826719424477898,0.55029978458701101,0.56327719726558456,0.57731526386500309,0.59254955669093856,0.5975716342807208,0.60287271618104699,0.60847671704710571,0.61441036502293278,0.62070362802759793,0.62739021997005462,0.63450820494105686,0.64210072224345915,0.65021686142878599,0.65891272484163577,0.66030681786272816,0.66144118082973502,0.66234558276701494,0.66304933734784421,0.66358105948084167,0.66396847874470311,0.6642382647594024,0.66441589852841232,0.66452555105915012,0.66459001005945284,0.66458387492677795,0.66457340223093397,0.66457687903330043,0.6646110282779133,0.66469099113288888,0.66590820735278544,0.66720463188739298,0.66859108993961702,0.67007685642132242,0.67166962296701782]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46804270491110267,0.48223430926652033,0.49246978327892083,0.50347860421670287,0.51535185913112336,0.52819552430297279,0.5421336371335761,0.54672842107860198,0.55157847079835176,0.55670566621637274,0.56213446136486578,0.56789227440114631,0.57400995075219419,0.58052231590008385,0.58746883872449951,0.5948944320885301,0.60285042497856278,0.6041259043228524,0.60516375223648078,0.60599120490461933,0.60663508190401316,0.60712156349977409,0.60747601995365397,0.60772285175319751,0.6078853719005568,0.60798569486027976,0.60804466949267211,0.60803905635575595,0.60802947470874535,0.60803265569418552,0.60806389941714234,0.6081370587890701,0.60925071054868907,0.61043683133855364,0.61170532532036137,0.61306467826825051,0.61452192738905753]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44190996114049397,0.45500194974805469,0.46523724495225327,0.4762563430984264,0.48815145799799992,0.50102987792414788,0.51501717695274685,0.52037557090396369,0.52605166135786385,0.53207242219817918,0.53846800401686656,0.54527221539090531,0.55252309439904368,0.56026359075524923,0.56854238436942339,0.57741487326608609,0.58694437320051962,0.58837751775611713,0.58958125382863913,0.5905819164885675,0.59140546700822128,0.59207727555439926,0.59262195417951558,0.59306320012134306,0.59342367982638655,0.59372491921694459,0.59398723667498687,0.594208228866977,0.59442698922063419,0.59465989252588569,0.59492193908963065,0.59522673664917669,0.59648059647035645,0.59780675150996332,0.59921497022686254,0.60071364263763083,0.60230974891962763]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38211304535589435,0.39334957188557107,0.40338159527720951,0.41420188010442327,0.42590296698472285,0.43859252640554258,0.45239658184898185,0.45921216747318971,0.46646427590956951,0.47418957923845406,0.48242907347816527,0.49122873360381247,0.50064029138370314,0.5107221637663597,0.5215405669465889,0.53317086092967347,0.54569918221818658,0.54735746824644049,0.54880581952207608,0.55006841003544382,0.55116912039367527,0.55213133497693356,0.55297778527803576,0.55373040227374648,0.5544102062719557,0.55503720215501007,0.5556303141530492,0.55624175422189692,0.55685407398173414,0.5574826454878189,0.55814159702305743,0.55884379206873813,0.56036382667811535,0.56195456978982739,0.56362534852297053,0.56538421636403713,0.56723791979913762]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32279959203529368,0.33229193003253515,0.34076673375218647,0.34990744111714217,0.35979222813825074,0.37051205216397365,0.38217337469596036,0.38793101182904172,0.3940574125712063,0.40058355658335387,0.40754407628159844,0.41497781018084945,0.4229284599916554,0.43144537489845286,0.44058449269485978,0.45040947563804512,0.46099308970192104,0.46239396847301772,0.463617499589218,0.46468410463601267,0.46561395735605077,0.46642681229178551,0.4671418724426879,0.46777766455218772,0.46835194605331126,0.46888161657285421,0.46938266282951879,0.46989919218431803,0.47041646468017467,0.47094746624684503,0.47150413210615361,0.47209732900699175,0.47338141641973491,0.47472523661570687,0.47613666891301965,0.47762251669665523,0.47918847923019692]
[]
[null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640.7815575496497,1504.5966882730293,1482.0242219884531,1459.4517557038773,1436.8792894193014,1414.3068231347252,1391.7343568501494,1362.43468617962,1333.1350155090906,1303.835344838561,1274.5356741680316,1245.2360034975022,1215.9363328269726,1186.6366621564432,1157.3369914859138,1128.0373208153844,1098.7376501448548,1096.7843387668197,1094.8310273887844,1092.8777160107488,1090.9244046327137,1088.9710932546784,1087.0177818766431,1085.0644704986078,1083.1111591205724,1081.1578477425373,1079.2045363645018,1076.7628971419576,1074.3212579194137,1071.8796186968696,1069.4379794743254,1066.9963402517812,1064.5547010292373,1062.1130618066932,1059.6714225841488,1057.2297833616046,1054.7881441390607]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640.7815575496497,1504.5966882730293,1482.0242219884531,1459.4517557038773,1436.8792894193014,1414.3068231347252,1391.7343568501494,1362.43468617962,1333.1350155090906,1303.835344838561,1274.5356741680316,1245.2360034975022,1215.9363328269726,1186.6366621564432,1157.3369914859138,1128.0373208153844,1098.7376501448548,1096.7843387668197,1094.8310273887844,1092.8777160107488,1090.9244046327137,1088.9710932546784,1087.0177818766431,1085.0644704986078,1083.1111591205724,1081.1578477425373,1079.2045363645018,1076.7628971419576,1074.3212579194137,1071.8796186968696,1069.4379794743254,1066.9963402517812,1064.5547010292373,1062.1130618066932,1059.6714225841488,1057.2297833616046,1054.7881441390607]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1728.6805695612381,1585.2000822876557,1563.9732453650522,1542.7905104049014,1521.6514527053059,1500.5556516542463,1479.5026906901969,1452.2304510392662,1425.0290080449781,1397.897476749125,1370.8349832554759,1343.8406645915034,1316.9136685718368,1290.0531536634219,1263.2582888523684,1236.5282535124593,1209.8622372753048,1208.0887174504257,1206.3154750861163,1204.5425099511599,1202.7698218145313,1200.9974104453986,1199.2252756131224,1197.4534170872555,1195.6818346375421,1193.9105280339193,1192.1394970465149,1189.9260525454329,1187.7130379772404,1185.5004528940917,1183.2882968486058,1181.0765693938688,1178.8652700834318,1176.6543984713114,1174.4439541119882,1172.2339365604075,1170.0243453719777]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1757.9802402317678,1612.0678802925311,1596.543666605314,1581.168951095905,1565.9422940968514,1550.8622698046986,1535.9274661464792,1516.7283728196483,1497.7692681594026,1479.0471523074102,1460.5590629035673,1442.3020746172726,1424.2732986845567,1406.4698824510001,1388.8890089203626,1371.5278963088579,1354.3837976049972,1353.2551444403264,1352.1274318199594,1351.0006589601094,1349.8748250776425,1348.749929390078,1347.625971115586,1346.5029494729899,1345.3808636817625,1344.2597129620276,1343.1394965345592,1341.7403928923359,1340.3427466497396,1338.9465562886462,1337.551820292512,1336.1585371463741,1334.7667053368464,1333.3763233521206,1331.9873896819622,1330.59990281771,1329.2138612522749]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1757.9802402317678,1612.0678802925311,1596.543666605314,1581.168951095905,1565.9422940968514,1550.8622698046986,1535.9274661464792,1516.7283728196483,1497.7692681594026,1479.0471523074102,1460.5590629035673,1442.3020746172726,1424.2732986845567,1406.4698824510001,1388.8890089203626,1371.5278963088579,1354.3837976049972,1353.2551444403264,1352.1274318199594,1351.0006589601094,1349.8748250776425,1348.749929390078,1347.625971115586,1346.5029494729899,1345.3808636817625,1344.2597129620276,1343.1394965345592,1341.7403928923359,1340.3427466497396,1338.9465562886462,1337.551820292512,1336.1585371463741,1334.7667053368464,1333.3763233521206,1331.9873896819622,1330.59990281771,1329.2138612522749]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W14 * 1 + W32) +W20) * 1000 / (W8 * 8760)) + W26 + 0","v":67.714306600230898},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X14 * 1 + X32) +X20) * 1000 / (X8 * 8760)) + X26 + 0","v":61.032135907698425},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y14 * 1 + Y32) +Y20) * 1000 / (Y8 * 8760)) + Y26 + 0","v":58.88285695621763},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z14 * 1 + Z32) +Z20) * 1000 / (Z8 * 8760)) + Z26 + 0","v":56.73382238372271},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA14 * 1 + AA32) +AA20) * 1000 / (AA8 * 8760)) + AA26 + 0","v":54.585043419898696},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB14 * 1 + AB32) +AB20) * 1000 / (AB8 * 8760)) + AB26 + 0","v":52.436531993167534},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC14 * 1 + AC32) +AC20) * 1000 / (AC8 * 8760)) + AC26 + 0","v":50.288300785893242},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD14 * 1 + AD32) +AD20) * 1000 / (AD8 * 8760)) + AD26 + 0","v":48.926044202582567},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE14 * 1 + AE32) +AE20) * 1000 / (AE8 * 8760)) + AE26 + 0","v":47.564471370144226},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF14 * 1 + AF32) +AF20) * 1000 / (AF8 * 8760)) + AF26 + 0","v":46.203621464228469},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG14 * 1 + AG32) +AG20) * 1000 / (AG8 * 8760)) + AG26 + 0","v":44.843536711525005},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH14 * 1 + AH32) +AH20) * 1000 / (AH8 * 8760)) + AH26 + 0","v":43.484262692683544},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI14 * 1 + AI32) +AI20) * 1000 / (AI8 * 8760)) + AI26 + 0","v":42.125848682055825},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ14 * 1 + AJ32) +AJ20) * 1000 / (AJ8 * 8760)) + AJ26 + 0","v":40.768348029588815},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK14 * 1 + AK32) +AK20) * 1000 / (AK8 * 8760)) + AK26 + 0","v":39.411818591099397},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL14 * 1 + AL32) +AL20) * 1000 / (AL8 * 8760)) + AL26 + 0","v":38.056323214235341},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM14 * 1 + AM32) +AM20) * 1000 / (AM8 * 8760)) + AM26 + 0","v":36.701930288716547},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN14 * 1 + AN32) +AN20) * 1000 / (AN8 * 8760)) + AN26 + 0","v":36.523313661443723},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO14 * 1 + AO32) +AO20) * 1000 / (AO8 * 8760)) + AO26 + 0","v":36.359721539450412},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP14 * 1 + AP32) +AP20) * 1000 / (AP8 * 8760)) + AP26 + 0","v":36.20925677137771},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ14 * 1 + AQ32) +AQ20) * 1000 / (AQ8 * 8760)) + AQ26 + 0","v":36.070114332014015},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR14 * 1 + AR32) +AR20) * 1000 / (AR8 * 8760)) + AR26 + 0","v":35.94058207849686},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS14 * 1 + AS32) +AS20) * 1000 / (AS8 * 8760)) + AS26 + 0","v":35.819040245818371},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT14 * 1 + AT32) +AT20) * 1000 / (AT8 * 8760)) + AT26 + 0","v":35.703962039594067},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU14 * 1 + AU32) +AU20) * 1000 / (AU8 * 8760)) + AU26 + 0","v":35.593913346594093},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV14 * 1 + AV32) +AV20) * 1000 / (AV8 * 8760)) + AV26 + 0","v":35.487553501648421},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW14 * 1 + AW32) +AW20) * 1000 / (AW8 * 8760)) + AW26 + 0","v":35.383634750128948},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX14 * 1 + AX32) +AX20) * 1000 / (AX8 * 8760)) + AX26 + 0","v":35.277535654711173},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY14 * 1 + AY32) +AY20) * 1000 / (AY8 * 8760)) + AY26 + 0","v":35.171664158627429},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ14 * 1 + AZ32) +AZ20) * 1000 / (AZ8 * 8760)) + AZ26 + 0","v":35.065053293258593},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA14 * 1 + BA32) +BA20) * 1000 / (BA8 * 8760)) + BA26 + 0","v":34.956830177368786},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB14 * 1 + BB32) +BB20) * 1000 / (BB8 * 8760)) + BB26 + 0","v":34.846216252740064},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC14 * 1 + BC32) +BC20) * 1000 / (BC8 * 8760)) + BC26 + 0","v":34.718051971717813},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD14 * 1 + BD32) +BD20) * 1000 / (BD8 * 8760)) + BD26 + 0","v":34.586248927847329},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE14 * 1 + BE32) +BE20) * 1000 / (BE8 * 8760)) + BE26 + 0","v":34.450317337242694},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF14 * 1 + BF32) +BF20) * 1000 / (BF8 * 8760)) + BF26 + 0","v":34.30986271195723},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG14 * 1 + BG32) +BG20) * 1000 / (BG8 * 8760)) + BG26 + 0","v":34.164586127791793}]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W15 * 1 + W33) +W21) * 1000 / (W9 * 8760)) + W27 + 0","v":74.011423769514167},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X15 * 1 + X33) +X21) * 1000 / (X9 * 8760)) + X27 + 0","v":66.70784212398398},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y15 * 1 + Y33) +Y21) * 1000 / (Y9 * 8760)) + Y27 + 0","v":64.358690175695401},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z15 * 1 + Z33) +Z21) * 1000 / (Z9 * 8760)) + Z27 + 0","v":62.009805332507533},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA15 * 1 + AA33) +AA21) * 1000 / (AA9 * 8760)) + AA27 + 0","v":59.661199868414172},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB15 * 1 + AB33) +AB21) * 1000 / (AB9 * 8760)) + AB27 + 0","v":57.312886821125254},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC15 * 1 + AC33) +AC21) * 1000 / (AC9 * 8760)) + AC27 + 0","v":54.964880052406016},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD15 * 1 + AD33) +AD21) * 1000 / (AD9 * 8760)) + AD27 + 0","v":53.475939910621072},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE15 * 1 + AE33) +AE21) * 1000 / (AE9 * 8760)) + AE27 + 0","v":51.987747105375568},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF15 * 1 + AF33) +AF21) * 1000 / (AF9 * 8760)) + AF27 + 0","v":50.500344455473943},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG15 * 1 + AG33) +AG21) * 1000 / (AG9 * 8760)) + AG27 + 0","v":49.013778114492638},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH15 * 1 + AH33) +AH21) * 1000 / (AH9 * 8760)) + AH27 + 0","v":47.528097901870872},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI15 * 1 + AI33) +AI21) * 1000 / (AI9 * 8760)) + AI27 + 0","v":46.043357674247098},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ15 * 1 + AJ33) +AJ21) * 1000 / (AJ9 * 8760)) + AJ27 + 0","v":44.559615742866455},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK15 * 1 + AK33) +AK21) * 1000 / (AK9 * 8760)) + AK27 + 0","v":43.076935343869074},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL15 * 1 + AL33) +AL21) * 1000 / (AL9 * 8760)) + AL27 + 0","v":41.595385169443155},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM15 * 1 + AM33) +AM21) * 1000 / (AM9 * 8760)) + AM27 + 0","v":40.115039969236044},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN15 * 1 + AN33) +AN21) * 1000 / (AN9 * 8760)) + AN27 + 0","v":39.9198128221663},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO15 * 1 + AO33) +AO21) * 1000 / (AO9 * 8760)) + AO27 + 0","v":39.741007389841897},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP15 * 1 + AP33) +AP21) * 1000 / (AP9 * 8760)) + AP27 + 0","v":39.576550094606553},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ15 * 1 + AQ33) +AQ21) * 1000 / (AQ9 * 8760)) + AQ27 + 0","v":39.424468052256671},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR15 * 1 + AR33) +AR21) * 1000 / (AR9 * 8760)) + AR27 + 0","v":39.282889898566367},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS15 * 1 + AS33) +AS21) * 1000 / (AS9 * 8760)) + AS27 + 0","v":39.150045237877478},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT15 * 1 + AT33) +AT21) * 1000 / (AT9 * 8760)) + AT27 + 0","v":39.024265290992915},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU15 * 1 + AU33) +AU21) * 1000 / (AU9 * 8760)) + AU27 + 0","v":38.903982578788714},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV15 * 1 + AV33) +AV21) * 1000 / (AV9 * 8760)) + AV27 + 0","v":38.787731760437914},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW15 * 1 + AW33) +AW21) * 1000 / (AW9 * 8760)) + AW27 + 0","v":38.674149045905914},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX15 * 1 + AX33) +AX21) * 1000 / (AX9 * 8760)) + AX27 + 0","v":38.558183225582496},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY15 * 1 + AY33) +AY21) * 1000 / (AY9 * 8760)) + AY27 + 0","v":38.442466170277974},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ15 * 1 + AZ33) +AZ21) * 1000 / (AZ9 * 8760)) + AZ27 + 0","v":38.325940987766245},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA15 * 1 + BA33) +BA21) * 1000 / (BA9 * 8760)) + BA27 + 0","v":38.207653622895691},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB15 * 1 + BB33) +BB21) * 1000 / (BB9 * 8760)) + BB27 + 0","v":38.086753115136844},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC15 * 1 + BC33) +BC21) * 1000 / (BC9 * 8760)) + BC27 + 0","v":37.94667014905329},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD15 * 1 + BD33) +BD21) * 1000 / (BD9 * 8760)) + BD27 + 0","v":37.802610032014769},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE15 * 1 + BE33) +BE21) * 1000 / (BE9 * 8760)) + BE27 + 0","v":37.654037432500495},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF15 * 1 + BF33) +BF21) * 1000 / (BF9 * 8760)) + BF27 + 0","v":37.500521177010164},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG15 * 1 + BG33) +BG21) * 1000 / (BG9 * 8760)) + BG27 + 0","v":37.341734542777409}]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W16 * 1 + W34) +W22) * 1000 / (W10 * 8760)) + W28 + 0","v":81.885451266858396},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X16 * 1 + X34) +X22) * 1000 / (X10 * 8760)) + X28 + 0","v":73.815121368233179},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y16 * 1 + Y34) +Y22) * 1000 / (Y10 * 8760)) + Y28 + 0","v":71.222981704372344},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z16 * 1 + Z34) +Z22) * 1000 / (Z10 * 8760)) + Z28 + 0","v":68.630936524962706},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA16 * 1 + AA34) +AA22) * 1000 / (AA10 * 8760)) + AA28 + 0","v":66.038974891963122},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB16 * 1 + AB34) +AB22) * 1000 / (AB10 * 8760)) + AB28 + 0","v":63.447085427153084},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC16 * 1 + AC34) +AC22) * 1000 / (AC10 * 8760)) + AC28 + 0","v":60.85525628103445},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD16 * 1 + AD34) +AD22) * 1000 / (AD10 * 8760)) + AD28 + 0","v":59.218105725597745},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE16 * 1 + AE34) +AE22) * 1000 / (AE10 * 8760)) + AE28 + 0","v":57.581899019701147},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF16 * 1 + AF34) +AF22) * 1000 / (AF10 * 8760)) + AF28 + 0","v":55.946671349210511},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG16 * 1 + AG34) +AG22) * 1000 / (AG10 * 8760)) + AG28 + 0","v":54.31246030784915},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH16 * 1 + AH34) +AH22) * 1000 / (AH10 * 8760)) + AH28 + 0","v":52.679306095093786},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI16 * 1 + AI34) +AI22) * 1000 / (AI10 * 8760)) + AI28 + 0","v":51.047251734012768},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ16 * 1 + AJ34) +AJ22) * 1000 / (AJ10 * 8760)) + AJ28 + 0","v":49.416343311431199},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK16 * 1 + AK34) +AK22) * 1000 / (AK10 * 8760)) + AK28 + 0","v":47.786630243140216},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL16 * 1 + AL34) +AL22) * 1000 / (AL10 * 8760)) + AL28 + 0","v":46.158165567251274},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM16 * 1 + AM34) +AM22) * 1000 / (AM10 * 8760)) + AM28 + 0","v":44.531006269243527},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN16 * 1 + AN34) +AN22) * 1000 / (AN10 * 8760)) + AN28 + 0","v":44.314420758151492},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO16 * 1 + AO34) +AO22) * 1000 / (AO10 * 8760)) + AO28 + 0","v":44.116055115110299},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP16 * 1 + AP34) +AP22) * 1000 / (AP10 * 8760)) + AP28 + 0","v":43.933607584313357},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ16 * 1 + AQ34) +AQ22) * 1000 / (AQ10 * 8760)) + AQ28 + 0","v":43.76488814575093},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR16 * 1 + AR34) +AR22) * 1000 / (AR10 * 8760)) + AR28 + 0","v":43.607819437936001},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS16 * 1 + AS34) +AS22) * 1000 / (AS10 * 8760)) + AS28 + 0","v":43.460436150811532},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT16 * 1 + AT34) +AT22) * 1000 / (AT10 * 8760)) + AT28 + 0","v":43.320885749801825},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU16 * 1 + AU34) +AU22) * 1000 / (AU10 * 8760)) + AU28 + 0","v":43.187428129211895},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV16 * 1 + AV34) +AV22) * 1000 / (AV10 * 8760)) + AV28 + 0","v":43.058436547143657},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW16 * 1 + AW34) +AW22) * 1000 / (AW10 * 8760)) + AW28 + 0","v":42.932396977477893},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX16 * 1 + AX34) +AX22) * 1000 / (AX10 * 8760)) + AX28 + 0","v":42.804151852637759},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY16 * 1 + AY34) +AY22) * 1000 / (AY10 * 8760)) + AY28 + 0","v":42.676175032216079},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ16 * 1 + AZ34) +AZ22) * 1000 / (AZ10 * 8760)) + AZ28 + 0","v":42.547293134523919},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA16 * 1 + BA34) +BA22) * 1000 / (BA10 * 8760)) + BA28 + 0","v":42.416446889870251},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB16 * 1 + BB34) +BB22) * 1000 / (BB10 * 8760)) + BB28 + 0","v":42.282691434173003},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC16 * 1 + BC34) +BC22) * 1000 / (BC10 * 8760)) + BC28 + 0","v":42.128626288980534},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD16 * 1 + BD34) +BD22) * 1000 / (BD10 * 8760)) + BD28 + 0","v":41.970143850343845},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE16 * 1 + BE34) +BE22) * 1000 / (BE10 * 8760)) + BE28 + 0","v":41.806649250677701},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF16 * 1 + BF34) +BF22) * 1000 / (BF10 * 8760)) + BF28 + 0","v":41.637663181790415},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG16 * 1 + BG34) +BG22) * 1000 / (BG10 * 8760)) + BG28 + 0","v":41.462822238931395}]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W17 * 1 + W35) +W23) * 1000 / (W11 * 8760)) + W29 + 0","v":96.047911049711146},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X17 * 1 + X35) +X23) * 1000 / (X11 * 8760)) + X29 + 0","v":86.585651125055577},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y17 * 1 + Y35) +Y23) * 1000 / (Y11 * 8760)) + Y29 + 0","v":83.564187237773865},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z17 * 1 + Z35) +Z23) * 1000 / (Z11 * 8760)) + Z29 + 0","v":80.542150274066202},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA17 * 1 + AA35) +AA23) * 1000 / (AA11 * 8760)) + AA29 + 0","v":77.519460518534643},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB17 * 1 + AB35) +AB23) * 1000 / (AB11 * 8760)) + AB29 + 0","v":74.496035859750521},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC17 * 1 + AC35) +AC23) * 1000 / (AC11 * 8760)) + AC29 + 0","v":71.471791705951418},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD17 * 1 + AD35) +AD23) * 1000 / (AD11 * 8760)) + AD29 + 0","v":69.575016490316358},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE17 * 1 + AE35) +AE23) * 1000 / (AE11 * 8760)) + AE29 + 0","v":67.679381311819867},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF17 * 1 + AF35) +AF23) * 1000 / (AF11 * 8760)) + AF29 + 0","v":65.78487024257079},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG17 * 1 + AG35) +AG23) * 1000 / (AG11 * 8760)) + AG29 + 0","v":63.891466667356575},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH17 * 1 + AH35) +AH23) * 1000 / (AH11 * 8760)) + AH29 + 0","v":61.99915326640572},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI17 * 1 + AI35) +AI23) * 1000 / (AI11 * 8760)) + AI29 + 0","v":60.107911997571513},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ17 * 1 + AJ35) +AJ23) * 1000 / (AJ11 * 8760)) + AJ29 + 0","v":58.217724077909502},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK17 * 1 + AK35) +AK23) * 1000 / (AK11 * 8760)) + AK29 + 0","v":56.328569964620961},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL17 * 1 + AL35) +AL23) * 1000 / (AL11 * 8760)) + AL29 + 0","v":54.440429335331338},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM17 * 1 + AM35) +AM23) * 1000 / (AM11 * 8760)) + AM29 + 0","v":52.553281067673133},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN17 * 1 + AN35) +AN23) * 1000 / (AN11 * 8760)) + AN29 + 0","v":52.298557875639169},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO17 * 1 + AO35) +AO23) * 1000 / (AO11 * 8760)) + AO29 + 0","v":52.065312507158431},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP17 * 1 + AP35) +AP23) * 1000 / (AP11 * 8760)) + AP29 + 0","v":51.850829405265813},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ17 * 1 + AQ35) +AQ23) * 1000 / (AQ11 * 8760)) + AQ29 + 0","v":51.652524673505944},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR17 * 1 + AR35) +AR23) * 1000 / (AR11 * 8760)) + AR29 + 0","v":51.467947183072027},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS17 * 1 + AS35) +AS23) * 1000 / (AS11 * 8760)) + AS29 + 0","v":51.294777874077234},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT17 * 1 + AT35) +AT23) * 1000 / (AT11 * 8760)) + AT29 + 0","v":51.130830627481714},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU17 * 1 + AU35) +AU23) * 1000 / (AU11 * 8760)) + AU29 + 0","v":50.974051872984823},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV17 * 1 + AV35) +AV23) * 1000 / (AV11 * 8760)) + AV29 + 0","v":50.822521709028983},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW17 * 1 + AW35) +AW23) * 1000 / (AW11 * 8760)) + AW29 + 0","v":50.674453154041281},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX17 * 1 + AX35) +AX23) * 1000 / (AX11 * 8760)) + AX29 + 0","v":50.524549307673936},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY17 * 1 + AY35) +AY23) * 1000 / (AY11 * 8760)) + AY29 + 0","v":50.374941095545402},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ17 * 1 + AZ35) +AZ23) * 1000 / (AZ11 * 8760)) + AZ29 + 0","v":50.224243279789043},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA17 * 1 + BA35) +BA23) * 1000 / (BA11 * 8760)) + BA29 + 0","v":50.071205169717608},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB17 * 1 + BB35) +BB23) * 1000 / (BB11 * 8760)) + BB29 + 0","v":49.914710990903536},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC17 * 1 + BC35) +BC23) * 1000 / (BC11 * 8760)) + BC29 + 0","v":49.73564152013833},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD17 * 1 + BD35) +BD23) * 1000 / (BD11 * 8760)) + BD29 + 0","v":49.551350638370863},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE17 * 1 + BE35) +BE23) * 1000 / (BE11 * 8760)) + BE29 + 0","v":49.361135006525984},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF17 * 1 + BF35) +BF23) * 1000 / (BF11 * 8760)) + BF29 + 0","v":49.16442756380016},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG17 * 1 + BG35) +BG23) * 1000 / (BG11 * 8760)) + BG29 + 0","v":48.960797971044499}]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W18 * 1 + W36) +W24) * 1000 / (W12 * 8760)) + W30 + 0","v":113.69642557436819},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X18 * 1 + X36) +X24) * 1000 / (X12 * 8760)) + X30 + 0","v":102.49550387257169},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y18 * 1 + Y36) +Y24) * 1000 / (Y12 * 8760)) + Y30 + 0","v":98.918855091442353},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z18 * 1 + Z36) +Z24) * 1000 / (Z12 * 8760)) + Z30 + 0","v":95.341527932818948},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA18 * 1 + AA36) +AA24) * 1000 / (AA12 * 8760)) + AA30 + 0","v":91.763428033839105},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB18 * 1 + AB36) +AB24) * 1000 / (AB12 * 8760)) + AB30 + 0","v":88.184458195346238},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC18 * 1 + AC36) +AC24) * 1000 / (AC12 * 8760)) + AC30 + 0","v":84.60451828209635},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD18 * 1 + AD36) +AD24) * 1000 / (AD12 * 8760)) + AD30 + 0","v":82.359216330405374},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE18 * 1 + AE36) +AE24) * 1000 / (AE12 * 8760)) + AE30 + 0","v":80.115263894245345},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF18 * 1 + AF36) +AF24) * 1000 / (AF12 * 8760)) + AF30 + 0","v":77.87264211902307},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG18 * 1 + AG36) +AG24) * 1000 / (AG12 * 8760)) + AG30 + 0","v":75.631331336530693},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH18 * 1 + AH36) +AH24) * 1000 / (AH12 * 8760)) + AH30 + 0","v":73.391311044540856},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI18 * 1 + AI36) +AI24) * 1000 / (AI12 * 8760)) + AI30 + 0","v":71.15255988571667},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ18 * 1 + AJ36) +AJ24) * 1000 / (AJ12 * 8760)) + AJ30 + 0","v":68.915055625804229},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK18 * 1 + AK36) +AK24) * 1000 / (AK12 * 8760)) + AK30 + 0","v":66.678775131074332},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL18 * 1 + AL36) +AL24) * 1000 / (AL12 * 8760)) + AL30 + 0","v":64.443694344977246},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM18 * 1 + AM36) +AM24) * 1000 / (AM12 * 8760)) + AM30 + 0","v":62.209788263974112},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN18 * 1 + AN36) +AN24) * 1000 / (AN12 * 8760)) + AN30 + 0","v":61.908260452191051},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO18 * 1 + AO36) +AO24) * 1000 / (AO12 * 8760)) + AO30 + 0","v":61.632156949384921},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP18 * 1 + AP36) +AP24) * 1000 / (AP12 * 8760)) + AP30 + 0","v":61.378263223172901},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ18 * 1 + AQ36) +AQ24) * 1000 / (AQ12 * 8760)) + AQ30 + 0","v":61.143520593904107},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR18 * 1 + AR36) +AR24) * 1000 / (AR12 * 8760)) + AR30 + 0","v":60.925027545232176},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS18 * 1 + AS36) +AS24) * 1000 / (AS12 * 8760)) + AS30 + 0","v":60.720038896996996},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT18 * 1 + AT36) +AT24) * 1000 / (AT12 * 8760)) + AT30 + 0","v":60.525966837366042},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU18 * 1 + AU36) +AU24) * 1000 / (AU12 * 8760)) + AU30 + 0","v":60.340380458677686},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV18 * 1 + AV36) +AV24) * 1000 / (AV12 * 8760)) + AV30 + 0","v":60.161007083242573},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW18 * 1 + AW36) +AW24) * 1000 / (AW12 * 8760)) + AW30 + 0","v":59.985731377003098},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX18 * 1 + AX36) +AX24) * 1000 / (AX12 * 8760)) + AX30 + 0","v":59.808283150117731},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY18 * 1 + AY36) +AY24) * 1000 / (AY12 * 8760)) + AY30 + 0","v":59.63118487937259},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ18 * 1 + AZ36) +AZ24) * 1000 / (AZ12 * 8760)) + AZ30 + 0","v":59.452796793613025},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA18 * 1 + BA36) +BA24) * 1000 / (BA12 * 8760)) + BA30 + 0","v":59.271638391502911},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB18 * 1 + BB36) +BB24) * 1000 / (BB12 * 8760)) + BB30 + 0","v":59.086388878422433},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC18 * 1 + BC36) +BC24) * 1000 / (BC12 * 8760)) + BC30 + 0","v":58.874415931452667},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD18 * 1 + BD36) +BD24) * 1000 / (BD12 * 8760)) + BD30 + 0","v":58.656262154926857},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE18 * 1 + BE36) +BE24) * 1000 / (BE12 * 8760)) + BE30 + 0","v":58.431094973332051},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF18 * 1 + BF36) +BF24) * 1000 / (BF12 * 8760)) + BF30 + 0","v":58.198243130149052},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG18 * 1 + BG36) +BG24) * 1000 / (BG12 * 8760)) + BG30 + 0","v":57.957197212705843}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Land-based wind program goals inputs from file: PHASE 4 WV Wind Inputs 091714 OCC 2013$.xlsx"]
["File location: \\\\nrel.gov\\shared\\Wind\\Public\\Projects\\Projects T-Z\\TAMA\\WindVision\\SupplyCurveData-Sep2014\\"]
["From program goal tab"]
[]
["Offshore Wind Program Goal"]
[]
[null,null,null,null,null,2000,{"$f":"F87+1","v":2001},{"$f":"G87+1","v":2002},{"$f":"H87+1","v":2003},{"$f":"I87+1","v":2004},{"$f":"J87+1","v":2005},{"$f":"K87+1","v":2006},2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"R87+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47425895065325047,0.47521252610271753,0.47523902623175851,0.47890701149368931,0.4809031858764159,0.48290351849431484,0.48490834109800962,0.48554673035262319,0.48699396265913497,0.4884427384518828,0.49035908324297672,0.49390792335562073,0.49745720444202557,0.50100694612381957,0.50455716920427274,0.50810789575860593,0.51165914923271272,0.51162944037983316,0.5122272237204516,0.51282500995878733,0.51342279911608013,0.51402059121377719,0.51461838627353707,0.51521618431723115,0.51581398536694734,0.516411789444991,0.51700959657389001,0.51759333324659484,0.51816481967203287,0.51873631017532862,0.51930780479119498,0.5198793035547391,0.52045080650146947,0.52102231366730056,0.52159382508855978,0.52216534080199217,0.522736860844768]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43480721621182061,0.43568146747489395,0.43570576316255932,0.43906862317532108,0.44089874367221649,0.44273267649707593,0.44457072580349466,0.44515600997003646,0.44648285272026689,0.44781111056019196,0.44956804217480856,0.4528216682540509,0.45607569862418373,0.45933015127458915,0.46258504527799499,0.46584040087327139,0.46909623955594054,0.46906900206553664,0.46961705816415977,0.4701651169194504,0.47071317835088161,0.47126124247811652,0.47180930932101173,0.47235737889961971,0.47290545123419031,0.47345352634517401,0.47400160425322435,0.47453678217092082,0.47506072889117834,0.4755846793500727,0.47610863357942901,0.47663259161143423,0.47715655347864283,0.47768051921398186,0.47820448885075656,0.47872846242265565,0.4792524399637571]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39740244508359729,0.39820148791593363,0.3982236935402268,0.40129725980526854,0.40296994216459153,0.40464610889215386,0.40632603797640149,0.40686097242592328,0.40807367206273476,0.40928766505458636,0.41089345468608407,0.41386718398741368,0.41684128280006338,0.41981576756585853,0.42279065571677471,0.42576596575061099,0.42874171731371319,0.42871682295851199,0.42921773192578572,0.4297186433211842,0.4302195571625051,0.43072047346772041,0.43122139225497835,0.43172231354260615,0.43222323734911211,0.43272416369318695,0.43322509259370784,0.4337142312397963,0.43419310486461304,0.43467198190644629,0.43515086239438344,0.43562974635784235,0.43610863382657716,0.43658752483068208,0.43706641940059748,0.43754531756711368,0.43802421936137725]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33754788847036948,0.33822658389408322,0.33824544503015597,0.34085608775687681,0.34227683995771541,0.34370055173053515,0.3451274591947015,0.34558182477835614,0.34661187430829388,0.34764302239529443,0.34900695688071426,0.35153279953458905,0.35405895604603405,0.35658544038049816,0.35911226734444918,0.36163945264964986,0.36416701298342241,0.3641458680782087,0.36457133290941668,0.36499679980303862,0.36542226877419182,0.36584773983814112,0.36627321301030163,0.36669868830624019,0.36712416574167728,0.36754964533248885,0.36797512709470848,0.36839059438535798,0.36879734271542192,0.36920409394785025,0.36961084810734929,0.37001760521890625,0.37042436530779382,0.37083112839957366,0.37123789452010131,0.37164466369552968,0.37205143595231421]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46954546363361682,0.47045165130671968,0.47051328954441235,0.47393130726504984,0.47581813907432113,0.47770376687225841,0.47958809460092056,0.48032341851703891,0.48179911551822824,0.48327812740621384,0.48522169197352782,0.48865254676964226,0.49208030109730527,0.49550481699765325,0.49892594820374925,0.50234353950561639,0.50575742605613805,0.50576151093885391,0.50633846476655442,0.50691532067118439,0.50749207793499063,0.50806873583318757,0.50864529363387168,0.50922175059793418,0.50979810597897113,0.51037435902319406,0.51095050896933825,0.51150920246266018,0.51205657470830324,0.51260381409148548,0.51315091948122549,0.51369788973366937,0.51424472369190621,0.51479142018578128,0.51533797803170711,0.51588439603246827,0.51643067297702783]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44144156480848457,0.44229351405601686,0.44235146303477701,0.44556490072718918,0.44733879921184166,0.44911156574934846,0.45088311003116427,0.45157442230082268,0.45296179379909468,0.45435228177687265,0.45617951737033785,0.45940502379543924,0.46262761532570962,0.46584716225959455,0.4690635270847322,0.47227656388099282,0.47548611766792265,0.47548995805646393,0.47603237922810371,0.47657470833770316,0.477116944710469,0.47765908766499621,0.47820113651318857,0.47874309056017533,0.47928494910422736,0.47982671143667294,0.48036837684181188,0.48089363062241869,0.4814082407706663,0.48192272600872454,0.4824370852733057,0.48295131748901915,0.48346542156819911,0.48397939641072862,0.48449324090386175,0.48500695392204091,0.4855205343267136]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42061484373887859,0.42142659897035478,0.42148181398087753,0.42454364526412997,0.4262338531951716,0.42792298258307249,0.4296109473799436,0.43026964430714237,0.43159156116426173,0.43291644746885705,0.43465747612335826,0.43773080674994153,0.4408013600031836,0.44386901230070458,0.4469336326178226,0.44999508191875731,0.45305321253485975,0.4530568717381494,0.45357370208340458,0.45409044471000387,0.45460709897498991,0.45512366422910572,0.45564013981671886,0.45615652507574145,0.45667281933755138,0.45718902192691135,0.45770513216188685,0.45820560505448588,0.4586959364694389,0.45918614886732612,0.45967624123502454,0.46016621254787898,0.46065606176953905,0.46114578785178978,0.46163538973438339,0.46212486634486477,0.46261421659839702]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49436284990699381,0.49541901145415357,0.49555634065756288,0.49916744369555993,0.50109550397423075,0.50301873966026656,0.50493676583998526,0.50562886052332712,0.50713106618860382,0.50863468086368424,0.51062497977537935,0.51424755468199779,0.51786739646690905,0.52148438351676019,0.52509838689447352,0.52870926977951282,0.53231688685602019,0.53229720065699182,0.53290599749018619,0.53351470260167888,0.53412331531917112,0.5347318349637773,0.5353402608499449,0.53594859228537139,0.53655682857092268,0.53716496900054633,0.53777301286118795,0.53836369349838498,0.53894197696167356,0.53952013769342666,0.54009817464890186,0.54067608677146528,0.54125387299242234,0.5418315322308439,0.54240906339339201,0.54298646537414119,0.54356373705439631]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46973771367266881,0.4707412658419371,0.47087175442141299,0.47430298167731272,0.47613500167496486,0.47796243740194572,0.4797849231178421,0.4804425432732789,0.48186992127064665,0.4832986380924098,0.48518979650061289,0.48863192418994678,0.49207145489946691,0.4955082730736084,0.49894225619789001,0.50237327426706169,0.50580118920371975,0.50578248361100742,0.50636095513767998,0.50693933951147996,0.50751763609359712,0.50809584423896237,0.50867396329617176,0.50925199260740805,0.50982993150836176,0.5104077793281504,0.51098553538923863,0.51154679312144835,0.51209627120612045,0.51264563267274366,0.51319487652861662,0.51374400176973811,0.51429300738064732,0.51484189233425792,0.51539065559169339,0.51593929610211642,0.51648781280255618]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43587876392829994,0.43680997951169098,0.43693106240342644,0.4401149649335539,0.4418149319339148,0.44351064510032639,0.44520176505514342,0.44581198359230317,0.44713647540771795,0.44846220954433791,0.45021705222647052,0.45341106948086496,0.45660267694716211,0.45979176739910516,0.46297822715312342,0.46616193557481583,0.46934276453947305,0.46932540725605154,0.46986218224063259,0.47039887635436745,0.47093548900449161,0.47147201959243312,0.47200846751374137,0.47254483215801507,0.47308111290882859,0.47361730914365702,0.47415342023380175,0.47467422220358202,0.47518409360922226,0.47569385680270621,0.47620351086288654,0.47671305485813126,0.4772224878461741,0.47773180887396244,0.47824101697750199,0.4787501111817003,0.47925909050020649]
[]
[null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258792,5146.7044256853533,4986.5063596639284,4871.6028079489943,4756.6992562340611,4641.7957045191279,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258246,5146.7044256853533,4986.5063596639275,4871.6028079489934,4756.6992562340602,4641.795704519127,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258483,5146.7044256853533,4986.5063596639275,4871.6028079489934,4756.6992562340602,4641.795704519127,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235259274,5146.7044256853533,4986.5063596639284,4871.6028079489943,4756.6992562340611,4641.7957045191279,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755147,5685.6522651489595,5511.4190991415026,5382.796237190224,5254.1733752389446,5125.5505132876651,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755102,5685.6522651489595,5511.4190991415016,5382.7962371902231,5254.1733752389437,5125.5505132876642,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755065,5685.6522651489595,5511.4190991415016,5382.7962371902231,5254.1733752389437,5125.5505132876642,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443661605,6655.2550992036086,6451.1968858601722,6300.0080020247333,6148.8191181892953,5997.6302343538564,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443662333,6655.2550992036095,6451.196885860174,6300.0080020247351,6148.8191181892971,5997.6302343538582,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443662224,6655.2550992036086,6451.1968858601722,6300.0080020247333,6148.8191181892953,5997.6302343538564,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W143","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,{"$f":"AH150","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[]
[null,null,null,"Offshore Spur Line Costs ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[]
[null,"LCOE",null," Levelized Cost of Energy ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W99 * 1 + W132) +W110) * 1000 / (W88 * 8760)) + W121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X99 * 1 + X132) +X110) * 1000 / (X88 * 8760)) + X121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y99 * 1 + Y132) +Y110) * 1000 / (Y88 * 8760)) + Y121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z99 * 1 + Z132) +Z110) * 1000 / (Z88 * 8760)) + Z121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA99 * 1 + AA132) +AA110) * 1000 / (AA88 * 8760)) + AA121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB99 * 1 + AB132) +AB110) * 1000 / (AB88 * 8760)) + AB121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC99 * 1 + AC132) +AC110) * 1000 / (AC88 * 8760)) + AC121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD99 * 1 + AD132) +AD110) * 1000 / (AD88 * 8760)) + AD121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE99 * 1 + AE132) +AE110) * 1000 / (AE88 * 8760)) + AE121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF99 * 1 + AF132) +AF110) * 1000 / (AF88 * 8760)) + AF121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG99 * 1 + AG132) +AG110) * 1000 / (AG88 * 8760)) + AG121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH99 * 1 + AH132) +AH110) * 1000 / (AH88 * 8760)) + AH121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI99 * 1 + AI132) +AI110) * 1000 / (AI88 * 8760)) + AI121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ99 * 1 + AJ132) +AJ110) * 1000 / (AJ88 * 8760)) + AJ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK99 * 1 + AK132) +AK110) * 1000 / (AK88 * 8760)) + AK121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL99 * 1 + AL132) +AL110) * 1000 / (AL88 * 8760)) + AL121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM99 * 1 + AM132) +AM110) * 1000 / (AM88 * 8760)) + AM121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN99 * 1 + AN132) +AN110) * 1000 / (AN88 * 8760)) + AN121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO99 * 1 + AO132) +AO110) * 1000 / (AO88 * 8760)) + AO121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP99 * 1 + AP132) +AP110) * 1000 / (AP88 * 8760)) + AP121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ99 * 1 + AQ132) +AQ110) * 1000 / (AQ88 * 8760)) + AQ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR99 * 1 + AR132) +AR110) * 1000 / (AR88 * 8760)) + AR121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS99 * 1 + AS132) +AS110) * 1000 / (AS88 * 8760)) + AS121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT99 * 1 + AT132) +AT110) * 1000 / (AT88 * 8760)) + AT121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU99 * 1 + AU132) +AU110) * 1000 / (AU88 * 8760)) + AU121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV99 * 1 + AV132) +AV110) * 1000 / (AV88 * 8760)) + AV121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW99 * 1 + AW132) +AW110) * 1000 / (AW88 * 8760)) + AW121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX99 * 1 + AX132) +AX110) * 1000 / (AX88 * 8760)) + AX121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY99 * 1 + AY132) +AY110) * 1000 / (AY88 * 8760)) + AY121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ99 * 1 + AZ132) +AZ110) * 1000 / (AZ88 * 8760)) + AZ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA99 * 1 + BA132) +BA110) * 1000 / (BA88 * 8760)) + BA121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB99 * 1 + BB132) +BB110) * 1000 / (BB88 * 8760)) + BB121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC99 * 1 + BC132) +BC110) * 1000 / (BC88 * 8760)) + BC121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD99 * 1 + BD132) +BD110) * 1000 / (BD88 * 8760)) + BD121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE99 * 1 + BE132) +BE110) * 1000 / (BE88 * 8760)) + BE121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF99 * 1 + BF132) +BF110) * 1000 / (BF88 * 8760)) + BF121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG99 * 1 + BG132) +BG110) * 1000 / (BG88 * 8760)) + BG121 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W100 * 1 + W133) +W111) * 1000 / (W89 * 8760)) + W122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X100 * 1 + X133) +X111) * 1000 / (X89 * 8760)) + X122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y100 * 1 + Y133) +Y111) * 1000 / (Y89 * 8760)) + Y122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z100 * 1 + Z133) +Z111) * 1000 / (Z89 * 8760)) + Z122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA100 * 1 + AA133) +AA111) * 1000 / (AA89 * 8760)) + AA122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB100 * 1 + AB133) +AB111) * 1000 / (AB89 * 8760)) + AB122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC100 * 1 + AC133) +AC111) * 1000 / (AC89 * 8760)) + AC122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD100 * 1 + AD133) +AD111) * 1000 / (AD89 * 8760)) + AD122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE100 * 1 + AE133) +AE111) * 1000 / (AE89 * 8760)) + AE122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF100 * 1 + AF133) +AF111) * 1000 / (AF89 * 8760)) + AF122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG100 * 1 + AG133) +AG111) * 1000 / (AG89 * 8760)) + AG122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH100 * 1 + AH133) +AH111) * 1000 / (AH89 * 8760)) + AH122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI100 * 1 + AI133) +AI111) * 1000 / (AI89 * 8760)) + AI122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ100 * 1 + AJ133) +AJ111) * 1000 / (AJ89 * 8760)) + AJ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK100 * 1 + AK133) +AK111) * 1000 / (AK89 * 8760)) + AK122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL100 * 1 + AL133) +AL111) * 1000 / (AL89 * 8760)) + AL122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM100 * 1 + AM133) +AM111) * 1000 / (AM89 * 8760)) + AM122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN100 * 1 + AN133) +AN111) * 1000 / (AN89 * 8760)) + AN122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO100 * 1 + AO133) +AO111) * 1000 / (AO89 * 8760)) + AO122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP100 * 1 + AP133) +AP111) * 1000 / (AP89 * 8760)) + AP122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ100 * 1 + AQ133) +AQ111) * 1000 / (AQ89 * 8760)) + AQ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR100 * 1 + AR133) +AR111) * 1000 / (AR89 * 8760)) + AR122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS100 * 1 + AS133) +AS111) * 1000 / (AS89 * 8760)) + AS122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT100 * 1 + AT133) +AT111) * 1000 / (AT89 * 8760)) + AT122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU100 * 1 + AU133) +AU111) * 1000 / (AU89 * 8760)) + AU122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV100 * 1 + AV133) +AV111) * 1000 / (AV89 * 8760)) + AV122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW100 * 1 + AW133) +AW111) * 1000 / (AW89 * 8760)) + AW122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX100 * 1 + AX133) +AX111) * 1000 / (AX89 * 8760)) + AX122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY100 * 1 + AY133) +AY111) * 1000 / (AY89 * 8760)) + AY122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ100 * 1 + AZ133) +AZ111) * 1000 / (AZ89 * 8760)) + AZ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA100 * 1 + BA133) +BA111) * 1000 / (BA89 * 8760)) + BA122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB100 * 1 + BB133) +BB111) * 1000 / (BB89 * 8760)) + BB122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC100 * 1 + BC133) +BC111) * 1000 / (BC89 * 8760)) + BC122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD100 * 1 + BD133) +BD111) * 1000 / (BD89 * 8760)) + BD122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE100 * 1 + BE133) +BE111) * 1000 / (BE89 * 8760)) + BE122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF100 * 1 + BF133) +BF111) * 1000 / (BF89 * 8760)) + BF122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG100 * 1 + BG133) +BG111) * 1000 / (BG89 * 8760)) + BG122 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W101 * 1 + W134) +W112) * 1000 / (W90 * 8760)) + W123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X101 * 1 + X134) +X112) * 1000 / (X90 * 8760)) + X123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y101 * 1 + Y134) +Y112) * 1000 / (Y90 * 8760)) + Y123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z101 * 1 + Z134) +Z112) * 1000 / (Z90 * 8760)) + Z123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA101 * 1 + AA134) +AA112) * 1000 / (AA90 * 8760)) + AA123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB101 * 1 + AB134) +AB112) * 1000 / (AB90 * 8760)) + AB123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC101 * 1 + AC134) +AC112) * 1000 / (AC90 * 8760)) + AC123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD101 * 1 + AD134) +AD112) * 1000 / (AD90 * 8760)) + AD123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE101 * 1 + AE134) +AE112) * 1000 / (AE90 * 8760)) + AE123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF101 * 1 + AF134) +AF112) * 1000 / (AF90 * 8760)) + AF123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG101 * 1 + AG134) +AG112) * 1000 / (AG90 * 8760)) + AG123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH101 * 1 + AH134) +AH112) * 1000 / (AH90 * 8760)) + AH123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI101 * 1 + AI134) +AI112) * 1000 / (AI90 * 8760)) + AI123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ101 * 1 + AJ134) +AJ112) * 1000 / (AJ90 * 8760)) + AJ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK101 * 1 + AK134) +AK112) * 1000 / (AK90 * 8760)) + AK123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL101 * 1 + AL134) +AL112) * 1000 / (AL90 * 8760)) + AL123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM101 * 1 + AM134) +AM112) * 1000 / (AM90 * 8760)) + AM123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN101 * 1 + AN134) +AN112) * 1000 / (AN90 * 8760)) + AN123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO101 * 1 + AO134) +AO112) * 1000 / (AO90 * 8760)) + AO123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP101 * 1 + AP134) +AP112) * 1000 / (AP90 * 8760)) + AP123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ101 * 1 + AQ134) +AQ112) * 1000 / (AQ90 * 8760)) + AQ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR101 * 1 + AR134) +AR112) * 1000 / (AR90 * 8760)) + AR123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS101 * 1 + AS134) +AS112) * 1000 / (AS90 * 8760)) + AS123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT101 * 1 + AT134) +AT112) * 1000 / (AT90 * 8760)) + AT123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU101 * 1 + AU134) +AU112) * 1000 / (AU90 * 8760)) + AU123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV101 * 1 + AV134) +AV112) * 1000 / (AV90 * 8760)) + AV123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW101 * 1 + AW134) +AW112) * 1000 / (AW90 * 8760)) + AW123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX101 * 1 + AX134) +AX112) * 1000 / (AX90 * 8760)) + AX123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY101 * 1 + AY134) +AY112) * 1000 / (AY90 * 8760)) + AY123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ101 * 1 + AZ134) +AZ112) * 1000 / (AZ90 * 8760)) + AZ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA101 * 1 + BA134) +BA112) * 1000 / (BA90 * 8760)) + BA123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB101 * 1 + BB134) +BB112) * 1000 / (BB90 * 8760)) + BB123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC101 * 1 + BC134) +BC112) * 1000 / (BC90 * 8760)) + BC123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD101 * 1 + BD134) +BD112) * 1000 / (BD90 * 8760)) + BD123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE101 * 1 + BE134) +BE112) * 1000 / (BE90 * 8760)) + BE123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF101 * 1 + BF134) +BF112) * 1000 / (BF90 * 8760)) + BF123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG101 * 1 + BG134) +BG112) * 1000 / (BG90 * 8760)) + BG123 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W102 * 1 + W135) +W113) * 1000 / (W91 * 8760)) + W124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X102 * 1 + X135) +X113) * 1000 / (X91 * 8760)) + X124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y102 * 1 + Y135) +Y113) * 1000 / (Y91 * 8760)) + Y124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z102 * 1 + Z135) +Z113) * 1000 / (Z91 * 8760)) + Z124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA102 * 1 + AA135) +AA113) * 1000 / (AA91 * 8760)) + AA124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB102 * 1 + AB135) +AB113) * 1000 / (AB91 * 8760)) + AB124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC102 * 1 + AC135) +AC113) * 1000 / (AC91 * 8760)) + AC124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD102 * 1 + AD135) +AD113) * 1000 / (AD91 * 8760)) + AD124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE102 * 1 + AE135) +AE113) * 1000 / (AE91 * 8760)) + AE124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF102 * 1 + AF135) +AF113) * 1000 / (AF91 * 8760)) + AF124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG102 * 1 + AG135) +AG113) * 1000 / (AG91 * 8760)) + AG124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH102 * 1 + AH135) +AH113) * 1000 / (AH91 * 8760)) + AH124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI102 * 1 + AI135) +AI113) * 1000 / (AI91 * 8760)) + AI124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ102 * 1 + AJ135) +AJ113) * 1000 / (AJ91 * 8760)) + AJ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK102 * 1 + AK135) +AK113) * 1000 / (AK91 * 8760)) + AK124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL102 * 1 + AL135) +AL113) * 1000 / (AL91 * 8760)) + AL124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM102 * 1 + AM135) +AM113) * 1000 / (AM91 * 8760)) + AM124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN102 * 1 + AN135) +AN113) * 1000 / (AN91 * 8760)) + AN124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO102 * 1 + AO135) +AO113) * 1000 / (AO91 * 8760)) + AO124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP102 * 1 + AP135) +AP113) * 1000 / (AP91 * 8760)) + AP124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ102 * 1 + AQ135) +AQ113) * 1000 / (AQ91 * 8760)) + AQ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR102 * 1 + AR135) +AR113) * 1000 / (AR91 * 8760)) + AR124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS102 * 1 + AS135) +AS113) * 1000 / (AS91 * 8760)) + AS124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT102 * 1 + AT135) +AT113) * 1000 / (AT91 * 8760)) + AT124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU102 * 1 + AU135) +AU113) * 1000 / (AU91 * 8760)) + AU124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV102 * 1 + AV135) +AV113) * 1000 / (AV91 * 8760)) + AV124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW102 * 1 + AW135) +AW113) * 1000 / (AW91 * 8760)) + AW124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX102 * 1 + AX135) +AX113) * 1000 / (AX91 * 8760)) + AX124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY102 * 1 + AY135) +AY113) * 1000 / (AY91 * 8760)) + AY124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ102 * 1 + AZ135) +AZ113) * 1000 / (AZ91 * 8760)) + AZ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA102 * 1 + BA135) +BA113) * 1000 / (BA91 * 8760)) + BA124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB102 * 1 + BB135) +BB113) * 1000 / (BB91 * 8760)) + BB124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC102 * 1 + BC135) +BC113) * 1000 / (BC91 * 8760)) + BC124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD102 * 1 + BD135) +BD113) * 1000 / (BD91 * 8760)) + BD124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE102 * 1 + BE135) +BE113) * 1000 / (BE91 * 8760)) + BE124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF102 * 1 + BF135) +BF113) * 1000 / (BF91 * 8760)) + BF124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG102 * 1 + BG135) +BG113) * 1000 / (BG91 * 8760)) + BG124 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W103 * 1 + W136) +W114) * 1000 / (W92 * 8760)) + W125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X103 * 1 + X136) +X114) * 1000 / (X92 * 8760)) + X125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y103 * 1 + Y136) +Y114) * 1000 / (Y92 * 8760)) + Y125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z103 * 1 + Z136) +Z114) * 1000 / (Z92 * 8760)) + Z125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA103 * 1 + AA136) +AA114) * 1000 / (AA92 * 8760)) + AA125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB103 * 1 + AB136) +AB114) * 1000 / (AB92 * 8760)) + AB125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC103 * 1 + AC136) +AC114) * 1000 / (AC92 * 8760)) + AC125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD103 * 1 + AD136) +AD114) * 1000 / (AD92 * 8760)) + AD125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE103 * 1 + AE136) +AE114) * 1000 / (AE92 * 8760)) + AE125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF103 * 1 + AF136) +AF114) * 1000 / (AF92 * 8760)) + AF125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG103 * 1 + AG136) +AG114) * 1000 / (AG92 * 8760)) + AG125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH103 * 1 + AH136) +AH114) * 1000 / (AH92 * 8760)) + AH125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI103 * 1 + AI136) +AI114) * 1000 / (AI92 * 8760)) + AI125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ103 * 1 + AJ136) +AJ114) * 1000 / (AJ92 * 8760)) + AJ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK103 * 1 + AK136) +AK114) * 1000 / (AK92 * 8760)) + AK125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL103 * 1 + AL136) +AL114) * 1000 / (AL92 * 8760)) + AL125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM103 * 1 + AM136) +AM114) * 1000 / (AM92 * 8760)) + AM125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN103 * 1 + AN136) +AN114) * 1000 / (AN92 * 8760)) + AN125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO103 * 1 + AO136) +AO114) * 1000 / (AO92 * 8760)) + AO125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP103 * 1 + AP136) +AP114) * 1000 / (AP92 * 8760)) + AP125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ103 * 1 + AQ136) +AQ114) * 1000 / (AQ92 * 8760)) + AQ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR103 * 1 + AR136) +AR114) * 1000 / (AR92 * 8760)) + AR125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS103 * 1 + AS136) +AS114) * 1000 / (AS92 * 8760)) + AS125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT103 * 1 + AT136) +AT114) * 1000 / (AT92 * 8760)) + AT125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU103 * 1 + AU136) +AU114) * 1000 / (AU92 * 8760)) + AU125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV103 * 1 + AV136) +AV114) * 1000 / (AV92 * 8760)) + AV125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW103 * 1 + AW136) +AW114) * 1000 / (AW92 * 8760)) + AW125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX103 * 1 + AX136) +AX114) * 1000 / (AX92 * 8760)) + AX125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY103 * 1 + AY136) +AY114) * 1000 / (AY92 * 8760)) + AY125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ103 * 1 + AZ136) +AZ114) * 1000 / (AZ92 * 8760)) + AZ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA103 * 1 + BA136) +BA114) * 1000 / (BA92 * 8760)) + BA125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB103 * 1 + BB136) +BB114) * 1000 / (BB92 * 8760)) + BB125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC103 * 1 + BC136) +BC114) * 1000 / (BC92 * 8760)) + BC125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD103 * 1 + BD136) +BD114) * 1000 / (BD92 * 8760)) + BD125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE103 * 1 + BE136) +BE114) * 1000 / (BE92 * 8760)) + BE125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF103 * 1 + BF136) +BF114) * 1000 / (BF92 * 8760)) + BF125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG103 * 1 + BG136) +BG114) * 1000 / (BG92 * 8760)) + BG125 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W104 * 1 + W137) +W115) * 1000 / (W93 * 8760)) + W126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X104 * 1 + X137) +X115) * 1000 / (X93 * 8760)) + X126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y104 * 1 + Y137) +Y115) * 1000 / (Y93 * 8760)) + Y126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z104 * 1 + Z137) +Z115) * 1000 / (Z93 * 8760)) + Z126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA104 * 1 + AA137) +AA115) * 1000 / (AA93 * 8760)) + AA126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB104 * 1 + AB137) +AB115) * 1000 / (AB93 * 8760)) + AB126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC104 * 1 + AC137) +AC115) * 1000 / (AC93 * 8760)) + AC126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD104 * 1 + AD137) +AD115) * 1000 / (AD93 * 8760)) + AD126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE104 * 1 + AE137) +AE115) * 1000 / (AE93 * 8760)) + AE126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF104 * 1 + AF137) +AF115) * 1000 / (AF93 * 8760)) + AF126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG104 * 1 + AG137) +AG115) * 1000 / (AG93 * 8760)) + AG126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH104 * 1 + AH137) +AH115) * 1000 / (AH93 * 8760)) + AH126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI104 * 1 + AI137) +AI115) * 1000 / (AI93 * 8760)) + AI126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ104 * 1 + AJ137) +AJ115) * 1000 / (AJ93 * 8760)) + AJ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK104 * 1 + AK137) +AK115) * 1000 / (AK93 * 8760)) + AK126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL104 * 1 + AL137) +AL115) * 1000 / (AL93 * 8760)) + AL126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM104 * 1 + AM137) +AM115) * 1000 / (AM93 * 8760)) + AM126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN104 * 1 + AN137) +AN115) * 1000 / (AN93 * 8760)) + AN126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO104 * 1 + AO137) +AO115) * 1000 / (AO93 * 8760)) + AO126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP104 * 1 + AP137) +AP115) * 1000 / (AP93 * 8760)) + AP126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ104 * 1 + AQ137) +AQ115) * 1000 / (AQ93 * 8760)) + AQ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR104 * 1 + AR137) +AR115) * 1000 / (AR93 * 8760)) + AR126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS104 * 1 + AS137) +AS115) * 1000 / (AS93 * 8760)) + AS126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT104 * 1 + AT137) +AT115) * 1000 / (AT93 * 8760)) + AT126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU104 * 1 + AU137) +AU115) * 1000 / (AU93 * 8760)) + AU126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV104 * 1 + AV137) +AV115) * 1000 / (AV93 * 8760)) + AV126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW104 * 1 + AW137) +AW115) * 1000 / (AW93 * 8760)) + AW126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX104 * 1 + AX137) +AX115) * 1000 / (AX93 * 8760)) + AX126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY104 * 1 + AY137) +AY115) * 1000 / (AY93 * 8760)) + AY126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ104 * 1 + AZ137) +AZ115) * 1000 / (AZ93 * 8760)) + AZ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA104 * 1 + BA137) +BA115) * 1000 / (BA93 * 8760)) + BA126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB104 * 1 + BB137) +BB115) * 1000 / (BB93 * 8760)) + BB126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC104 * 1 + BC137) +BC115) * 1000 / (BC93 * 8760)) + BC126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD104 * 1 + BD137) +BD115) * 1000 / (BD93 * 8760)) + BD126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE104 * 1 + BE137) +BE115) * 1000 / (BE93 * 8760)) + BE126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF104 * 1 + BF137) +BF115) * 1000 / (BF93 * 8760)) + BF126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG104 * 1 + BG137) +BG115) * 1000 / (BG93 * 8760)) + BG126 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W105 * 1 + W138) +W116) * 1000 / (W94 * 8760)) + W127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X105 * 1 + X138) +X116) * 1000 / (X94 * 8760)) + X127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y105 * 1 + Y138) +Y116) * 1000 / (Y94 * 8760)) + Y127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z105 * 1 + Z138) +Z116) * 1000 / (Z94 * 8760)) + Z127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA105 * 1 + AA138) +AA116) * 1000 / (AA94 * 8760)) + AA127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB105 * 1 + AB138) +AB116) * 1000 / (AB94 * 8760)) + AB127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC105 * 1 + AC138) +AC116) * 1000 / (AC94 * 8760)) + AC127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD105 * 1 + AD138) +AD116) * 1000 / (AD94 * 8760)) + AD127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE105 * 1 + AE138) +AE116) * 1000 / (AE94 * 8760)) + AE127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF105 * 1 + AF138) +AF116) * 1000 / (AF94 * 8760)) + AF127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG105 * 1 + AG138) +AG116) * 1000 / (AG94 * 8760)) + AG127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH105 * 1 + AH138) +AH116) * 1000 / (AH94 * 8760)) + AH127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI105 * 1 + AI138) +AI116) * 1000 / (AI94 * 8760)) + AI127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ105 * 1 + AJ138) +AJ116) * 1000 / (AJ94 * 8760)) + AJ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK105 * 1 + AK138) +AK116) * 1000 / (AK94 * 8760)) + AK127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL105 * 1 + AL138) +AL116) * 1000 / (AL94 * 8760)) + AL127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM105 * 1 + AM138) +AM116) * 1000 / (AM94 * 8760)) + AM127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN105 * 1 + AN138) +AN116) * 1000 / (AN94 * 8760)) + AN127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO105 * 1 + AO138) +AO116) * 1000 / (AO94 * 8760)) + AO127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP105 * 1 + AP138) +AP116) * 1000 / (AP94 * 8760)) + AP127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ105 * 1 + AQ138) +AQ116) * 1000 / (AQ94 * 8760)) + AQ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR105 * 1 + AR138) +AR116) * 1000 / (AR94 * 8760)) + AR127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS105 * 1 + AS138) +AS116) * 1000 / (AS94 * 8760)) + AS127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT105 * 1 + AT138) +AT116) * 1000 / (AT94 * 8760)) + AT127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU105 * 1 + AU138) +AU116) * 1000 / (AU94 * 8760)) + AU127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV105 * 1 + AV138) +AV116) * 1000 / (AV94 * 8760)) + AV127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW105 * 1 + AW138) +AW116) * 1000 / (AW94 * 8760)) + AW127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX105 * 1 + AX138) +AX116) * 1000 / (AX94 * 8760)) + AX127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY105 * 1 + AY138) +AY116) * 1000 / (AY94 * 8760)) + AY127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ105 * 1 + AZ138) +AZ116) * 1000 / (AZ94 * 8760)) + AZ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA105 * 1 + BA138) +BA116) * 1000 / (BA94 * 8760)) + BA127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB105 * 1 + BB138) +BB116) * 1000 / (BB94 * 8760)) + BB127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC105 * 1 + BC138) +BC116) * 1000 / (BC94 * 8760)) + BC127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD105 * 1 + BD138) +BD116) * 1000 / (BD94 * 8760)) + BD127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE105 * 1 + BE138) +BE116) * 1000 / (BE94 * 8760)) + BE127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF105 * 1 + BF138) +BF116) * 1000 / (BF94 * 8760)) + BF127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG105 * 1 + BG138) +BG116) * 1000 / (BG94 * 8760)) + BG127 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W106 * 1 + W139) +W117) * 1000 / (W95 * 8760)) + W128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X106 * 1 + X139) +X117) * 1000 / (X95 * 8760)) + X128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y106 * 1 + Y139) +Y117) * 1000 / (Y95 * 8760)) + Y128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z106 * 1 + Z139) +Z117) * 1000 / (Z95 * 8760)) + Z128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA106 * 1 + AA139) +AA117) * 1000 / (AA95 * 8760)) + AA128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB106 * 1 + AB139) +AB117) * 1000 / (AB95 * 8760)) + AB128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC106 * 1 + AC139) +AC117) * 1000 / (AC95 * 8760)) + AC128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD106 * 1 + AD139) +AD117) * 1000 / (AD95 * 8760)) + AD128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE106 * 1 + AE139) +AE117) * 1000 / (AE95 * 8760)) + AE128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF106 * 1 + AF139) +AF117) * 1000 / (AF95 * 8760)) + AF128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG106 * 1 + AG139) +AG117) * 1000 / (AG95 * 8760)) + AG128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH106 * 1 + AH139) +AH117) * 1000 / (AH95 * 8760)) + AH128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI106 * 1 + AI139) +AI117) * 1000 / (AI95 * 8760)) + AI128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ106 * 1 + AJ139) +AJ117) * 1000 / (AJ95 * 8760)) + AJ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK106 * 1 + AK139) +AK117) * 1000 / (AK95 * 8760)) + AK128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL106 * 1 + AL139) +AL117) * 1000 / (AL95 * 8760)) + AL128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM106 * 1 + AM139) +AM117) * 1000 / (AM95 * 8760)) + AM128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN106 * 1 + AN139) +AN117) * 1000 / (AN95 * 8760)) + AN128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO106 * 1 + AO139) +AO117) * 1000 / (AO95 * 8760)) + AO128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP106 * 1 + AP139) +AP117) * 1000 / (AP95 * 8760)) + AP128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ106 * 1 + AQ139) +AQ117) * 1000 / (AQ95 * 8760)) + AQ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR106 * 1 + AR139) +AR117) * 1000 / (AR95 * 8760)) + AR128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS106 * 1 + AS139) +AS117) * 1000 / (AS95 * 8760)) + AS128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT106 * 1 + AT139) +AT117) * 1000 / (AT95 * 8760)) + AT128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU106 * 1 + AU139) +AU117) * 1000 / (AU95 * 8760)) + AU128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV106 * 1 + AV139) +AV117) * 1000 / (AV95 * 8760)) + AV128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW106 * 1 + AW139) +AW117) * 1000 / (AW95 * 8760)) + AW128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX106 * 1 + AX139) +AX117) * 1000 / (AX95 * 8760)) + AX128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY106 * 1 + AY139) +AY117) * 1000 / (AY95 * 8760)) + AY128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ106 * 1 + AZ139) +AZ117) * 1000 / (AZ95 * 8760)) + AZ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA106 * 1 + BA139) +BA117) * 1000 / (BA95 * 8760)) + BA128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB106 * 1 + BB139) +BB117) * 1000 / (BB95 * 8760)) + BB128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC106 * 1 + BC139) +BC117) * 1000 / (BC95 * 8760)) + BC128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD106 * 1 + BD139) +BD117) * 1000 / (BD95 * 8760)) + BD128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE106 * 1 + BE139) +BE117) * 1000 / (BE95 * 8760)) + BE128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF106 * 1 + BF139) +BF117) * 1000 / (BF95 * 8760)) + BF128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG106 * 1 + BG139) +BG117) * 1000 / (BG95 * 8760)) + BG128 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W107 * 1 + W140) +W118) * 1000 / (W96 * 8760)) + W129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X107 * 1 + X140) +X118) * 1000 / (X96 * 8760)) + X129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y107 * 1 + Y140) +Y118) * 1000 / (Y96 * 8760)) + Y129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z107 * 1 + Z140) +Z118) * 1000 / (Z96 * 8760)) + Z129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA107 * 1 + AA140) +AA118) * 1000 / (AA96 * 8760)) + AA129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB107 * 1 + AB140) +AB118) * 1000 / (AB96 * 8760)) + AB129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC107 * 1 + AC140) +AC118) * 1000 / (AC96 * 8760)) + AC129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD107 * 1 + AD140) +AD118) * 1000 / (AD96 * 8760)) + AD129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE107 * 1 + AE140) +AE118) * 1000 / (AE96 * 8760)) + AE129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF107 * 1 + AF140) +AF118) * 1000 / (AF96 * 8760)) + AF129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG107 * 1 + AG140) +AG118) * 1000 / (AG96 * 8760)) + AG129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH107 * 1 + AH140) +AH118) * 1000 / (AH96 * 8760)) + AH129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI107 * 1 + AI140) +AI118) * 1000 / (AI96 * 8760)) + AI129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ107 * 1 + AJ140) +AJ118) * 1000 / (AJ96 * 8760)) + AJ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK107 * 1 + AK140) +AK118) * 1000 / (AK96 * 8760)) + AK129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL107 * 1 + AL140) +AL118) * 1000 / (AL96 * 8760)) + AL129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM107 * 1 + AM140) +AM118) * 1000 / (AM96 * 8760)) + AM129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN107 * 1 + AN140) +AN118) * 1000 / (AN96 * 8760)) + AN129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO107 * 1 + AO140) +AO118) * 1000 / (AO96 * 8760)) + AO129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP107 * 1 + AP140) +AP118) * 1000 / (AP96 * 8760)) + AP129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ107 * 1 + AQ140) +AQ118) * 1000 / (AQ96 * 8760)) + AQ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR107 * 1 + AR140) +AR118) * 1000 / (AR96 * 8760)) + AR129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS107 * 1 + AS140) +AS118) * 1000 / (AS96 * 8760)) + AS129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT107 * 1 + AT140) +AT118) * 1000 / (AT96 * 8760)) + AT129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU107 * 1 + AU140) +AU118) * 1000 / (AU96 * 8760)) + AU129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV107 * 1 + AV140) +AV118) * 1000 / (AV96 * 8760)) + AV129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW107 * 1 + AW140) +AW118) * 1000 / (AW96 * 8760)) + AW129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX107 * 1 + AX140) +AX118) * 1000 / (AX96 * 8760)) + AX129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY107 * 1 + AY140) +AY118) * 1000 / (AY96 * 8760)) + AY129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ107 * 1 + AZ140) +AZ118) * 1000 / (AZ96 * 8760)) + AZ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA107 * 1 + BA140) +BA118) * 1000 / (BA96 * 8760)) + BA129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB107 * 1 + BB140) +BB118) * 1000 / (BB96 * 8760)) + BB129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC107 * 1 + BC140) +BC118) * 1000 / (BC96 * 8760)) + BC129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD107 * 1 + BD140) +BD118) * 1000 / (BD96 * 8760)) + BD129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE107 * 1 + BE140) +BE118) * 1000 / (BE96 * 8760)) + BE129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF107 * 1 + BF140) +BF118) * 1000 / (BF96 * 8760)) + BF129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG107 * 1 + BG140) +BG118) * 1000 / (BG96 * 8760)) + BG129 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W108 * 1 + W141) +W119) * 1000 / (W97 * 8760)) + W130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X108 * 1 + X141) +X119) * 1000 / (X97 * 8760)) + X130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y108 * 1 + Y141) +Y119) * 1000 / (Y97 * 8760)) + Y130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z108 * 1 + Z141) +Z119) * 1000 / (Z97 * 8760)) + Z130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA108 * 1 + AA141) +AA119) * 1000 / (AA97 * 8760)) + AA130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB108 * 1 + AB141) +AB119) * 1000 / (AB97 * 8760)) + AB130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC108 * 1 + AC141) +AC119) * 1000 / (AC97 * 8760)) + AC130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD108 * 1 + AD141) +AD119) * 1000 / (AD97 * 8760)) + AD130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE108 * 1 + AE141) +AE119) * 1000 / (AE97 * 8760)) + AE130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF108 * 1 + AF141) +AF119) * 1000 / (AF97 * 8760)) + AF130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG108 * 1 + AG141) +AG119) * 1000 / (AG97 * 8760)) + AG130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH108 * 1 + AH141) +AH119) * 1000 / (AH97 * 8760)) + AH130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI108 * 1 + AI141) +AI119) * 1000 / (AI97 * 8760)) + AI130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ108 * 1 + AJ141) +AJ119) * 1000 / (AJ97 * 8760)) + AJ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK108 * 1 + AK141) +AK119) * 1000 / (AK97 * 8760)) + AK130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL108 * 1 + AL141) +AL119) * 1000 / (AL97 * 8760)) + AL130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM108 * 1 + AM141) +AM119) * 1000 / (AM97 * 8760)) + AM130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN108 * 1 + AN141) +AN119) * 1000 / (AN97 * 8760)) + AN130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO108 * 1 + AO141) +AO119) * 1000 / (AO97 * 8760)) + AO130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP108 * 1 + AP141) +AP119) * 1000 / (AP97 * 8760)) + AP130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ108 * 1 + AQ141) +AQ119) * 1000 / (AQ97 * 8760)) + AQ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR108 * 1 + AR141) +AR119) * 1000 / (AR97 * 8760)) + AR130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS108 * 1 + AS141) +AS119) * 1000 / (AS97 * 8760)) + AS130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT108 * 1 + AT141) +AT119) * 1000 / (AT97 * 8760)) + AT130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU108 * 1 + AU141) +AU119) * 1000 / (AU97 * 8760)) + AU130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV108 * 1 + AV141) +AV119) * 1000 / (AV97 * 8760)) + AV130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW108 * 1 + AW141) +AW119) * 1000 / (AW97 * 8760)) + AW130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX108 * 1 + AX141) +AX119) * 1000 / (AX97 * 8760)) + AX130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY108 * 1 + AY141) +AY119) * 1000 / (AY97 * 8760)) + AY130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ108 * 1 + AZ141) +AZ119) * 1000 / (AZ97 * 8760)) + AZ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA108 * 1 + BA141) +BA119) * 1000 / (BA97 * 8760)) + BA130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB108 * 1 + BB141) +BB119) * 1000 / (BB97 * 8760)) + BB130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC108 * 1 + BC141) +BC119) * 1000 / (BC97 * 8760)) + BC130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD108 * 1 + BD141) +BD119) * 1000 / (BD97 * 8760)) + BD130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE108 * 1 + BE141) +BE119) * 1000 / (BE97 * 8760)) + BE130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF108 * 1 + BF141) +BF119) * 1000 / (BF97 * 8760)) + BF130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG108 * 1 + BG141) +BG119) * 1000 / (BG97 * 8760)) + BG130 + 0","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Offshore wind program goals inputs from file: PHASE 4 WV Wind Inputs 091714 OCC 2013$.xlsx"]
["File location: \\\\nrel.gov\\shared\\Wind\\Public\\Projects\\Projects T-Z\\TAMA\\WindVision\\SupplyCurveData-Sep2014\\"]
["From program goal tab"]
[]
["Solar PV Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (W215 * 1 + W227) +W219) * 1000 / (W211 * 8760)) + W223 + 0","v":13.861709067188519},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (X215 * 1 + X227) +X219) * 1000 / (X211 * 8760)) + X223 + 0","v":13.046314416177429},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Y215 * 1 + Y227) +Y219) * 1000 / (Y211 * 8760)) + Y223 + 0","v":12.230919765166339},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Z215 * 1 + Z227) +Z219) * 1000 / (Z211 * 8760)) + Z223 + 0","v":10.600130463144161},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AA215 * 1 + AA227) +AA219) * 1000 / (AA211 * 8760)) + AA223 + 0","v":8.9693411611219815},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AB215 * 1 + AB227) +AB219) * 1000 / (AB211 * 8760)) + AB223 + 0","v":7.3385518590998036},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AC215 * 1 + AC227) +AC219) * 1000 / (AC211 * 8760)) + AC223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AD215 * 1 + AD227) +AD219) * 1000 / (AD211 * 8760)) + AD223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AE215 * 1 + AE227) +AE219) * 1000 / (AE211 * 8760)) + AE223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AF215 * 1 + AF227) +AF219) * 1000 / (AF211 * 8760)) + AF223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AG215 * 1 + AG227) +AG219) * 1000 / (AG211 * 8760)) + AG223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AH215 * 1 + AH227) +AH219) * 1000 / (AH211 * 8760)) + AH223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AI215 * 1 + AI227) +AI219) * 1000 / (AI211 * 8760)) + AI223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AJ215 * 1 + AJ227) +AJ219) * 1000 / (AJ211 * 8760)) + AJ223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AK215 * 1 + AK227) +AK219) * 1000 / (AK211 * 8760)) + AK223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AL215 * 1 + AL227) +AL219) * 1000 / (AL211 * 8760)) + AL223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AM215 * 1 + AM227) +AM219) * 1000 / (AM211 * 8760)) + AM223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AN215 * 1 + AN227) +AN219) * 1000 / (AN211 * 8760)) + AN223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AO215 * 1 + AO227) +AO219) * 1000 / (AO211 * 8760)) + AO223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AP215 * 1 + AP227) +AP219) * 1000 / (AP211 * 8760)) + AP223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AQ215 * 1 + AQ227) +AQ219) * 1000 / (AQ211 * 8760)) + AQ223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AR215 * 1 + AR227) +AR219) * 1000 / (AR211 * 8760)) + AR223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AS215 * 1 + AS227) +AS219) * 1000 / (AS211 * 8760)) + AS223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AT215 * 1 + AT227) +AT219) * 1000 / (AT211 * 8760)) + AT223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AU215 * 1 + AU227) +AU219) * 1000 / (AU211 * 8760)) + AU223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AV215 * 1 + AV227) +AV219) * 1000 / (AV211 * 8760)) + AV223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AW215 * 1 + AW227) +AW219) * 1000 / (AW211 * 8760)) + AW223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AX215 * 1 + AX227) +AX219) * 1000 / (AX211 * 8760)) + AX223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AY215 * 1 + AY227) +AY219) * 1000 / (AY211 * 8760)) + AY223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AZ215 * 1 + AZ227) +AZ219) * 1000 / (AZ211 * 8760)) + AZ223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BA215 * 1 + BA227) +BA219) * 1000 / (BA211 * 8760)) + BA223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BB215 * 1 + BB227) +BB219) * 1000 / (BB211 * 8760)) + BB223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BC215 * 1 + BC227) +BC219) * 1000 / (BC211 * 8760)) + BC223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BD215 * 1 + BD227) +BD219) * 1000 / (BD211 * 8760)) + BD223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BE215 * 1 + BE227) +BE219) * 1000 / (BE211 * 8760)) + BE223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BF215 * 1 + BF227) +BF219) * 1000 / (BF211 * 8760)) + BF223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BG215 * 1 + BG227) +BG219) * 1000 / (BG211 * 8760)) + BG223 + 0","v":6.5231572080887146}]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (W216 * 1 + W228) +W220) * 1000 / (W212 * 8760)) + W224 + 0","v":9.7031963470319642},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (X216 * 1 + X228) +X220) * 1000 / (X212 * 8760)) + X224 + 0","v":9.1324200913242013},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Y216 * 1 + Y228) +Y220) * 1000 / (Y212 * 8760)) + Y224 + 0","v":8.5616438356164384},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Z216 * 1 + Z228) +Z220) * 1000 / (Z212 * 8760)) + Z224 + 0","v":7.4200913242009134},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AA216 * 1 + AA228) +AA220) * 1000 / (AA212 * 8760)) + AA224 + 0","v":6.2785388127853885},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AB216 * 1 + AB228) +AB220) * 1000 / (AB212 * 8760)) + AB224 + 0","v":5.1369863013698627},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AC216 * 1 + AC228) +AC220) * 1000 / (AC212 * 8760)) + AC224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AD216 * 1 + AD228) +AD220) * 1000 / (AD212 * 8760)) + AD224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AE216 * 1 + AE228) +AE220) * 1000 / (AE212 * 8760)) + AE224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AF216 * 1 + AF228) +AF220) * 1000 / (AF212 * 8760)) + AF224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AG216 * 1 + AG228) +AG220) * 1000 / (AG212 * 8760)) + AG224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AH216 * 1 + AH228) +AH220) * 1000 / (AH212 * 8760)) + AH224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AI216 * 1 + AI228) +AI220) * 1000 / (AI212 * 8760)) + AI224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AJ216 * 1 + AJ228) +AJ220) * 1000 / (AJ212 * 8760)) + AJ224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AK216 * 1 + AK228) +AK220) * 1000 / (AK212 * 8760)) + AK224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AL216 * 1 + AL228) +AL220) * 1000 / (AL212 * 8760)) + AL224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AM216 * 1 + AM228) +AM220) * 1000 / (AM212 * 8760)) + AM224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AN216 * 1 + AN228) +AN220) * 1000 / (AN212 * 8760)) + AN224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AO216 * 1 + AO228) +AO220) * 1000 / (AO212 * 8760)) + AO224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AP216 * 1 + AP228) +AP220) * 1000 / (AP212 * 8760)) + AP224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AQ216 * 1 + AQ228) +AQ220) * 1000 / (AQ212 * 8760)) + AQ224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AR216 * 1 + AR228) +AR220) * 1000 / (AR212 * 8760)) + AR224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AS216 * 1 + AS228) +AS220) * 1000 / (AS212 * 8760)) + AS224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AT216 * 1 + AT228) +AT220) * 1000 / (AT212 * 8760)) + AT224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AU216 * 1 + AU228) +AU220) * 1000 / (AU212 * 8760)) + AU224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AV216 * 1 + AV228) +AV220) * 1000 / (AV212 * 8760)) + AV224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AW216 * 1 + AW228) +AW220) * 1000 / (AW212 * 8760)) + AW224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AX216 * 1 + AX228) +AX220) * 1000 / (AX212 * 8760)) + AX224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AY216 * 1 + AY228) +AY220) * 1000 / (AY212 * 8760)) + AY224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AZ216 * 1 + AZ228) +AZ220) * 1000 / (AZ212 * 8760)) + AZ224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BA216 * 1 + BA228) +BA220) * 1000 / (BA212 * 8760)) + BA224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BB216 * 1 + BB228) +BB220) * 1000 / (BB212 * 8760)) + BB224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BC216 * 1 + BC228) +BC220) * 1000 / (BC212 * 8760)) + BC224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BD216 * 1 + BD228) +BD220) * 1000 / (BD212 * 8760)) + BD224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BE216 * 1 + BE228) +BE220) * 1000 / (BE212 * 8760)) + BE224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BF216 * 1 + BF228) +BF220) * 1000 / (BF212 * 8760)) + BF224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BG216 * 1 + BG228) +BG220) * 1000 / (BG212 * 8760)) + BG224 + 0","v":4.5662100456621006}]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (W217 * 1 + W229) +W221) * 1000 / (W213 * 8760)) + W225 + 0","v":6.9308545335942595},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (X217 * 1 + X229) +X221) * 1000 / (X213 * 8760)) + X225 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Y217 * 1 + Y229) +Y221) * 1000 / (Y213 * 8760)) + Y225 + 0","v":6.1154598825831696},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Z217 * 1 + Z229) +Z221) * 1000 / (Z213 * 8760)) + Z225 + 0","v":5.3000652315720806},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AA217 * 1 + AA229) +AA221) * 1000 / (AA213 * 8760)) + AA225 + 0","v":4.4846705805609908},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AB217 * 1 + AB229) +AB221) * 1000 / (AB213 * 8760)) + AB225 + 0","v":3.6692759295499018},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AC217 * 1 + AC229) +AC221) * 1000 / (AC213 * 8760)) + AC225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AD217 * 1 + AD229) +AD221) * 1000 / (AD213 * 8760)) + AD225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AE217 * 1 + AE229) +AE221) * 1000 / (AE213 * 8760)) + AE225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AF217 * 1 + AF229) +AF221) * 1000 / (AF213 * 8760)) + AF225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AG217 * 1 + AG229) +AG221) * 1000 / (AG213 * 8760)) + AG225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AH217 * 1 + AH229) +AH221) * 1000 / (AH213 * 8760)) + AH225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AI217 * 1 + AI229) +AI221) * 1000 / (AI213 * 8760)) + AI225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AJ217 * 1 + AJ229) +AJ221) * 1000 / (AJ213 * 8760)) + AJ225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AK217 * 1 + AK229) +AK221) * 1000 / (AK213 * 8760)) + AK225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AL217 * 1 + AL229) +AL221) * 1000 / (AL213 * 8760)) + AL225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AM217 * 1 + AM229) +AM221) * 1000 / (AM213 * 8760)) + AM225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AN217 * 1 + AN229) +AN221) * 1000 / (AN213 * 8760)) + AN225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AO217 * 1 + AO229) +AO221) * 1000 / (AO213 * 8760)) + AO225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AP217 * 1 + AP229) +AP221) * 1000 / (AP213 * 8760)) + AP225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AQ217 * 1 + AQ229) +AQ221) * 1000 / (AQ213 * 8760)) + AQ225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AR217 * 1 + AR229) +AR221) * 1000 / (AR213 * 8760)) + AR225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AS217 * 1 + AS229) +AS221) * 1000 / (AS213 * 8760)) + AS225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AT217 * 1 + AT229) +AT221) * 1000 / (AT213 * 8760)) + AT225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AU217 * 1 + AU229) +AU221) * 1000 / (AU213 * 8760)) + AU225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AV217 * 1 + AV229) +AV221) * 1000 / (AV213 * 8760)) + AV225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AW217 * 1 + AW229) +AW221) * 1000 / (AW213 * 8760)) + AW225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AX217 * 1 + AX229) +AX221) * 1000 / (AX213 * 8760)) + AX225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AY217 * 1 + AY229) +AY221) * 1000 / (AY213 * 8760)) + AY225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AZ217 * 1 + AZ229) +AZ221) * 1000 / (AZ213 * 8760)) + AZ225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BA217 * 1 + BA229) +BA221) * 1000 / (BA213 * 8760)) + BA225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BB217 * 1 + BB229) +BB221) * 1000 / (BB213 * 8760)) + BB225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BC217 * 1 + BC229) +BC221) * 1000 / (BC213 * 8760)) + BC225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BD217 * 1 + BD229) +BD221) * 1000 / (BD213 * 8760)) + BD225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BE217 * 1 + BE229) +BE221) * 1000 / (BE213 * 8760)) + BE225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BF217 * 1 + BF229) +BF221) * 1000 / (BF213 * 8760)) + BF225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BG217 * 1 + BG229) +BG221) * 1000 / (BG213 * 8760)) + BG225 + 0","v":3.2615786040443573}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Program goal is the low case"]
[]
["Solar CSP Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W279 * 1 +W291) +W283) * 1000 / (W275 * 8760)) + W287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X279 * 1 +X291) +X283) * 1000 / (X275 * 8760)) + X287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y279 * 1 +Y291) +Y283) * 1000 / (Y275 * 8760)) + Y287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z279 * 1 +Z291) +Z283) * 1000 / (Z275 * 8760)) + Z287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA279 * 1 +AA291) +AA283) * 1000 / (AA275 * 8760)) + AA287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB279 * 1 +AB291) +AB283) * 1000 / (AB275 * 8760)) + AB287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC279 * 1 +AC291) +AC283) * 1000 / (AC275 * 8760)) + AC287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD279 * 1 +AD291) +AD283) * 1000 / (AD275 * 8760)) + AD287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE279 * 1 +AE291) +AE283) * 1000 / (AE275 * 8760)) + AE287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF279 * 1 +AF291) +AF283) * 1000 / (AF275 * 8760)) + AF287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG279 * 1 +AG291) +AG283) * 1000 / (AG275 * 8760)) + AG287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH279 * 1 +AH291) +AH283) * 1000 / (AH275 * 8760)) + AH287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI279 * 1 +AI291) +AI283) * 1000 / (AI275 * 8760)) + AI287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ279 * 1 +AJ291) +AJ283) * 1000 / (AJ275 * 8760)) + AJ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK279 * 1 +AK291) +AK283) * 1000 / (AK275 * 8760)) + AK287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL279 * 1 +AL291) +AL283) * 1000 / (AL275 * 8760)) + AL287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM279 * 1 +AM291) +AM283) * 1000 / (AM275 * 8760)) + AM287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN279 * 1 +AN291) +AN283) * 1000 / (AN275 * 8760)) + AN287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO279 * 1 +AO291) +AO283) * 1000 / (AO275 * 8760)) + AO287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP279 * 1 +AP291) +AP283) * 1000 / (AP275 * 8760)) + AP287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ279 * 1 +AQ291) +AQ283) * 1000 / (AQ275 * 8760)) + AQ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR279 * 1 +AR291) +AR283) * 1000 / (AR275 * 8760)) + AR287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS279 * 1 +AS291) +AS283) * 1000 / (AS275 * 8760)) + AS287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT279 * 1 +AT291) +AT283) * 1000 / (AT275 * 8760)) + AT287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU279 * 1 +AU291) +AU283) * 1000 / (AU275 * 8760)) + AU287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV279 * 1 +AV291) +AV283) * 1000 / (AV275 * 8760)) + AV287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW279 * 1 +AW291) +AW283) * 1000 / (AW275 * 8760)) + AW287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX279 * 1 +AX291) +AX283) * 1000 / (AX275 * 8760)) + AX287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY279 * 1 +AY291) +AY283) * 1000 / (AY275 * 8760)) + AY287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ279 * 1 +AZ291) +AZ283) * 1000 / (AZ275 * 8760)) + AZ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA279 * 1 +BA291) +BA283) * 1000 / (BA275 * 8760)) + BA287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB279 * 1 +BB291) +BB283) * 1000 / (BB275 * 8760)) + BB287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC279 * 1 +BC291) +BC283) * 1000 / (BC275 * 8760)) + BC287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD279 * 1 +BD291) +BD283) * 1000 / (BD275 * 8760)) + BD287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE279 * 1 +BE291) +BE283) * 1000 / (BE275 * 8760)) + BE287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF279 * 1 +BF291) +BF283) * 1000 / (BF275 * 8760)) + BF287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG279 * 1 +BG291) +BG283) * 1000 / (BG275 * 8760)) + BG287 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W280 * 1 +W292) +W284) * 1000 / (W276 * 8760)) + W288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X280 * 1 +X292) +X284) * 1000 / (X276 * 8760)) + X288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y280 * 1 +Y292) +Y284) * 1000 / (Y276 * 8760)) + Y288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z280 * 1 +Z292) +Z284) * 1000 / (Z276 * 8760)) + Z288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA280 * 1 +AA292) +AA284) * 1000 / (AA276 * 8760)) + AA288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB280 * 1 +AB292) +AB284) * 1000 / (AB276 * 8760)) + AB288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC280 * 1 +AC292) +AC284) * 1000 / (AC276 * 8760)) + AC288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD280 * 1 +AD292) +AD284) * 1000 / (AD276 * 8760)) + AD288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE280 * 1 +AE292) +AE284) * 1000 / (AE276 * 8760)) + AE288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF280 * 1 +AF292) +AF284) * 1000 / (AF276 * 8760)) + AF288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG280 * 1 +AG292) +AG284) * 1000 / (AG276 * 8760)) + AG288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH280 * 1 +AH292) +AH284) * 1000 / (AH276 * 8760)) + AH288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI280 * 1 +AI292) +AI284) * 1000 / (AI276 * 8760)) + AI288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ280 * 1 +AJ292) +AJ284) * 1000 / (AJ276 * 8760)) + AJ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK280 * 1 +AK292) +AK284) * 1000 / (AK276 * 8760)) + AK288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL280 * 1 +AL292) +AL284) * 1000 / (AL276 * 8760)) + AL288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM280 * 1 +AM292) +AM284) * 1000 / (AM276 * 8760)) + AM288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN280 * 1 +AN292) +AN284) * 1000 / (AN276 * 8760)) + AN288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO280 * 1 +AO292) +AO284) * 1000 / (AO276 * 8760)) + AO288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP280 * 1 +AP292) +AP284) * 1000 / (AP276 * 8760)) + AP288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ280 * 1 +AQ292) +AQ284) * 1000 / (AQ276 * 8760)) + AQ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR280 * 1 +AR292) +AR284) * 1000 / (AR276 * 8760)) + AR288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS280 * 1 +AS292) +AS284) * 1000 / (AS276 * 8760)) + AS288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT280 * 1 +AT292) +AT284) * 1000 / (AT276 * 8760)) + AT288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU280 * 1 +AU292) +AU284) * 1000 / (AU276 * 8760)) + AU288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV280 * 1 +AV292) +AV284) * 1000 / (AV276 * 8760)) + AV288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW280 * 1 +AW292) +AW284) * 1000 / (AW276 * 8760)) + AW288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX280 * 1 +AX292) +AX284) * 1000 / (AX276 * 8760)) + AX288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY280 * 1 +AY292) +AY284) * 1000 / (AY276 * 8760)) + AY288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ280 * 1 +AZ292) +AZ284) * 1000 / (AZ276 * 8760)) + AZ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA280 * 1 +BA292) +BA284) * 1000 / (BA276 * 8760)) + BA288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB280 * 1 +BB292) +BB284) * 1000 / (BB276 * 8760)) + BB288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC280 * 1 +BC292) +BC284) * 1000 / (BC276 * 8760)) + BC288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD280 * 1 +BD292) +BD284) * 1000 / (BD276 * 8760)) + BD288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE280 * 1 +BE292) +BE284) * 1000 / (BE276 * 8760)) + BE288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF280 * 1 +BF292) +BF284) * 1000 / (BF276 * 8760)) + BF288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG280 * 1 +BG292) +BG284) * 1000 / (BG276 * 8760)) + BG288 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W281 * 1 +W293) +W285) * 1000 / (W277 * 8760)) + W289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X281 * 1 +X293) +X285) * 1000 / (X277 * 8760)) + X289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y281 * 1 +Y293) +Y285) * 1000 / (Y277 * 8760)) + Y289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z281 * 1 +Z293) +Z285) * 1000 / (Z277 * 8760)) + Z289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA281 * 1 +AA293) +AA285) * 1000 / (AA277 * 8760)) + AA289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB281 * 1 +AB293) +AB285) * 1000 / (AB277 * 8760)) + AB289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC281 * 1 +AC293) +AC285) * 1000 / (AC277 * 8760)) + AC289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD281 * 1 +AD293) +AD285) * 1000 / (AD277 * 8760)) + AD289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE281 * 1 +AE293) +AE285) * 1000 / (AE277 * 8760)) + AE289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF281 * 1 +AF293) +AF285) * 1000 / (AF277 * 8760)) + AF289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG281 * 1 +AG293) +AG285) * 1000 / (AG277 * 8760)) + AG289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH281 * 1 +AH293) +AH285) * 1000 / (AH277 * 8760)) + AH289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI281 * 1 +AI293) +AI285) * 1000 / (AI277 * 8760)) + AI289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ281 * 1 +AJ293) +AJ285) * 1000 / (AJ277 * 8760)) + AJ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK281 * 1 +AK293) +AK285) * 1000 / (AK277 * 8760)) + AK289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL281 * 1 +AL293) +AL285) * 1000 / (AL277 * 8760)) + AL289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM281 * 1 +AM293) +AM285) * 1000 / (AM277 * 8760)) + AM289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN281 * 1 +AN293) +AN285) * 1000 / (AN277 * 8760)) + AN289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO281 * 1 +AO293) +AO285) * 1000 / (AO277 * 8760)) + AO289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP281 * 1 +AP293) +AP285) * 1000 / (AP277 * 8760)) + AP289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ281 * 1 +AQ293) +AQ285) * 1000 / (AQ277 * 8760)) + AQ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR281 * 1 +AR293) +AR285) * 1000 / (AR277 * 8760)) + AR289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS281 * 1 +AS293) +AS285) * 1000 / (AS277 * 8760)) + AS289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT281 * 1 +AT293) +AT285) * 1000 / (AT277 * 8760)) + AT289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU281 * 1 +AU293) +AU285) * 1000 / (AU277 * 8760)) + AU289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV281 * 1 +AV293) +AV285) * 1000 / (AV277 * 8760)) + AV289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW281 * 1 +AW293) +AW285) * 1000 / (AW277 * 8760)) + AW289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX281 * 1 +AX293) +AX285) * 1000 / (AX277 * 8760)) + AX289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY281 * 1 +AY293) +AY285) * 1000 / (AY277 * 8760)) + AY289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ281 * 1 +AZ293) +AZ285) * 1000 / (AZ277 * 8760)) + AZ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA281 * 1 +BA293) +BA285) * 1000 / (BA277 * 8760)) + BA289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB281 * 1 +BB293) +BB285) * 1000 / (BB277 * 8760)) + BB289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC281 * 1 +BC293) +BC285) * 1000 / (BC277 * 8760)) + BC289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD281 * 1 +BD293) +BD285) * 1000 / (BD277 * 8760)) + BD289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE281 * 1 +BE293) +BE285) * 1000 / (BE277 * 8760)) + BE289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF281 * 1 +BF293) +BF285) * 1000 / (BF277 * 8760)) + BF289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG281 * 1 +BG293) +BG285) * 1000 / (BG277 * 8760)) + BG289 + 0","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Program goal is the low case"]
[]
["Geothermal Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.8]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"CAPEX ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*( V355+V376)","v":{"$error":"#REF!"}},{"$f":"#REF!*( W355+W376)","v":{"$error":"#REF!"}}]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*( V356+V377)","v":{"$error":"#REF!"}},{"$f":"#REF!*( W356+W377)","v":{"$error":"#REF!"}}]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5992,5992]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6291,6291]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,160]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,200]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (V355 * 1 + V376) +V362) * 1000 / (V341 * 8760)) + V369 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (W355 * 1 + W376) +W362) * 1000 / (W341 * 8760)) + W369 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (V356 * 1 + V377) +V363) * 1000 / (V342 * 8760)) + V370 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (W356 * 1 + W377) +W363) * 1000 / (W342 * 8760)) + W370 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Geothermal data from ATB spreadsheet version: 2014.10.24_Model Inputs_ldp_from REEDS folder.xlsm"]
["File location: Y:\\6A20\\Public\\Gelman\\ATA Annual Technology Assessment"]
["Targets from low case"]